(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 39616.00 | 38021.00 | 31486.00 | 24214.00 | 26618.00 |
Sales | 38517.00 | 37168.00 | 30508.00 | 23512.00 | 25895.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 850.00 | 600.00 | 579.00 | 459.00 | 404.00 |
Revenue from property development | | | | | |
Other Operational Income | 249.00 | 253.00 | 399.00 | 243.00 | 319.00 |
Less: Excise Duty | | | | | |
Net Sales | 39616.00 | 38021.00 | 31486.00 | 24214.00 | 26618.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 52.00 | 73.00 | -902.00 | -172.00 | -259.00 |
Raw Material Consumed | 22176.00 | 22828.00 | 19686.00 | 13399.00 | 14684.00 |
Opening Raw Materials | 2262.00 | 2853.00 | 1993.00 | 1523.00 | 1464.00 |
Purchases Raw Materials | 20283.00 | 20221.00 | 18607.00 | 12132.00 | 12068.00 |
Closing Raw Materials | 2452.00 | 2262.00 | 2853.00 | 1993.00 | 1523.00 |
Other Direct Purchases / Brought in cost | 2083.00 | 2016.00 | 1939.00 | 1737.00 | 2675.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 177.00 | 173.00 | 166.00 | 127.00 | 158.00 |
Electricity & Power | 177.00 | 173.00 | 166.00 | 127.00 | 158.00 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 3281.00 | 3011.00 | 2640.00 | 2518.00 | 2558.00 |
Salaries, Wages & Bonus | 2934.00 | 2625.00 | 2309.00 | 2278.00 | 2273.00 |
Contributions to EPF & Pension Funds | 211.00 | 195.00 | 180.00 | 156.00 | 167.00 |
Workmen and Staff Welfare Expenses | 103.00 | 131.00 | 100.00 | 64.00 | 97.00 |
Other Employees Cost | 33.00 | 60.00 | 51.00 | 20.00 | 21.00 |
Other Manufacturing Expenses | 4469.00 | 3973.00 | 3529.00 | 2927.00 | 3206.00 |
Sub-contracted / Out sourced services | 803.00 | 476.00 | 466.00 | 402.00 | 505.00 |
Processing Charges | | | | | |
Repairs and Maintenance | 397.00 | 358.00 | 270.00 | 251.00 | 276.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 3269.00 | 3139.00 | 2793.00 | 2274.00 | 2425.00 |
General and Administration Expenses | 1118.00 | 1003.00 | 799.00 | 720.00 | 949.00 |
Rent , Rates & Taxes | 53.00 | 78.00 | 61.00 | 56.00 | 88.00 |
Insurance | 120.00 | 133.00 | 101.00 | 121.00 | 114.00 |
Printing and stationery | 435.00 | 344.00 | 298.00 | 274.00 | 256.00 |
Professional and legal fees | 140.00 | 162.00 | 144.00 | 119.00 | 169.00 |
Traveling and conveyance | 355.00 | 271.00 | 180.00 | 136.00 | 307.00 |
Other Administration | 370.00 | 286.00 | 195.00 | 150.00 | 322.00 |
Selling and Distribution Expenses | 1192.00 | 916.00 | 549.00 | 537.00 | 882.00 |
Advertisement & Sales Promotion | 1192.00 | 916.00 | 549.00 | 537.00 | 882.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 831.00 | 793.00 | 715.00 | 757.00 | 649.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 40.00 | 23.00 | | | 90.00 |
Losson disposal of fixed assets(net) | 11.00 | 11.00 | 20.00 | 26.00 | |
Losson foreign exchange fluctuations | 5.00 | 17.00 | 31.00 | 67.00 | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 775.00 | 742.00 | 664.00 | 664.00 | 559.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 33296.00 | 32770.00 | 27182.00 | 20813.00 | 22827.00 |
Operating Profit (Excl OI) | 6320.00 | 5251.00 | 4304.00 | 3401.00 | 3791.00 |
Other Income | 358.00 | 274.00 | 248.00 | 239.00 | 376.00 |
Interest Received | 356.00 | 255.00 | 194.00 | 199.00 | 306.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | 7.00 | | |
Provision Written Back | | | 21.00 | 7.00 | |
Foreign Exchange Gains | | | | | 7.00 |
Others | 2.00 | 19.00 | 26.00 | 33.00 | 63.00 |
Operating Profit | 6678.00 | 5525.00 | 4552.00 | 3640.00 | 4167.00 |
Interest | 125.00 | 141.00 | 145.00 | 103.00 | 93.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 125.00 | 141.00 | 145.00 | 103.00 | 93.00 |
PBDT | 6553.00 | 5384.00 | 4407.00 | 3537.00 | 4074.00 |
Depreciation | 823.00 | 825.00 | 759.00 | 755.00 | 790.00 |
Profit Before Taxation & Exceptional Items | 5730.00 | 4559.00 | 3648.00 | 2782.00 | 3284.00 |
Exceptional Income / Expenses | | | 20.00 | | -52.00 |
Profit Before Tax | 5730.00 | 4559.00 | 3668.00 | 2782.00 | 3232.00 |
Provision for Tax | 1464.00 | 1208.00 | 767.00 | 706.00 | 858.00 |
Current Income Tax | 1508.00 | 1261.00 | 944.00 | 763.00 | 929.00 |
Deferred Tax | -44.00 | -53.00 | -15.00 | -57.00 | -72.00 |
Other taxes | 0.00 | 0.00 | -162.00 | 0.00 | 1.00 |
Profit After Tax | 4266.00 | 3351.00 | 2901.00 | 2076.00 | 2374.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 4266.00 | 3351.00 | 2901.00 | 2076.00 | 2374.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 7610.00 | 7042.00 | 7327.00 | 6824.00 | 5806.00 |
Appropriations | 11876.00 | 10393.00 | 10228.00 | 8900.00 | 8180.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1855.00 | 1645.00 | 1366.00 | 663.00 | 1356.00 |
Equity Dividend % | 750.00 | 650.00 | 750.00 | 500.00 | 140.00 |
Earnings Per Share | 94.00 | 74.00 | 64.00 | 46.00 | 52.00 |
Adjusted EPS | 94.00 | 74.00 | 64.00 | 46.00 | 52.00 |