(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 253777.00 | 245681.00 | 209476.00 | 173970.00 | 163502.00 |
Sales | 250200.00 | 241223.00 | 205808.00 | 169546.00 | 160965.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 4.00 | | | | |
Revenue from property development | | | | | |
Other Operational Income | 3574.00 | 4458.00 | 3668.00 | 4424.00 | 2537.00 |
Less: Excise Duty | | | | | |
Net Sales | 253777.00 | 245681.00 | 209476.00 | 173970.00 | 163502.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 2309.00 | -3032.00 | -7760.00 | 3199.00 | 1917.00 |
Raw Material Consumed | 134322.00 | 149402.00 | 131615.00 | 90746.00 | 88839.00 |
Opening Raw Materials | 8575.00 | 9843.00 | 8916.00 | 6508.00 | 8395.00 |
Purchases Raw Materials | 111171.00 | 121352.00 | 110482.00 | 73061.00 | 68611.00 |
Closing Raw Materials | 9187.00 | 8575.00 | 9843.00 | 8916.00 | 6508.00 |
Other Direct Purchases / Brought in cost | 23763.00 | 26783.00 | 22060.00 | 20093.00 | 18341.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 7419.00 | 7930.00 | 6326.00 | 4693.00 | 4283.00 |
Electricity & Power | 7419.00 | 7930.00 | 6326.00 | 4693.00 | 4283.00 |
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 | 29640.00 | 26199.00 | 25742.00 | 25134.00 | 24822.00 |
Salaries, Wages & Bonus | 24781.00 | 21514.00 | 21204.00 | 20511.00 | 20295.00 |
Contributions to EPF & Pension Funds | 2818.00 | 2731.00 | 2708.00 | 3121.00 | 2931.00 |
Workmen and Staff Welfare Expenses | 2040.00 | 1954.00 | 1831.00 | 1502.00 | 1596.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 6846.00 | 6184.00 | 5894.00 | 4966.00 | 5037.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 1073.00 | 900.00 | 996.00 | 724.00 | 633.00 |
Repairs and Maintenance | 4436.00 | 3834.00 | 3533.00 | 3084.00 | 3149.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1336.00 | 1450.00 | 1365.00 | 1158.00 | 1255.00 |
General and Administration Expenses | 5671.00 | 4276.00 | 3265.00 | 2636.00 | 4310.00 |
Rent , Rates & Taxes | 789.00 | 428.00 | 322.00 | 290.00 | 416.00 |
Insurance | 694.00 | 679.00 | 610.00 | 561.00 | 498.00 |
Printing and stationery | | | | | |
Professional and legal fees | 1302.00 | 912.00 | 711.00 | 560.00 | 716.00 |
Traveling and conveyance | 2282.00 | 1810.00 | 1228.00 | 816.00 | 2109.00 |
Other Administration | 2885.00 | 2258.00 | 1622.00 | 1225.00 | 2680.00 |
Selling and Distribution Expenses | 18034.00 | 18508.00 | 16083.00 | 11703.00 | 12033.00 |
Advertisement & Sales Promotion | 6310.00 | 5055.00 | 4376.00 | 3874.00 | 4799.00 |
Sales Commissions & Incentives | 71.00 | 75.00 | 57.00 | 52.00 | 52.00 |
Freight and Forwarding | 11652.00 | 13377.00 | 11650.00 | 7777.00 | 7183.00 |
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 | 4853.00 | 2883.00 | 2362.00 | 2718.00 | 2681.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 78.00 | 72.00 | 58.00 | 141.00 | 77.00 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | 14.00 | | | 17.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 4775.00 | 2797.00 | 2305.00 | 2577.00 | 2587.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 209093.00 | 212351.00 | 183527.00 | 145794.00 | 143921.00 |
Operating Profit (Excl OI) | 44684.00 | 33330.00 | 25948.00 | 28176.00 | 19581.00 |
Other Income | 1536.00 | 411.00 | 1235.00 | 1294.00 | 237.00 |
Interest Received | 348.00 | 257.00 | 403.00 | 821.00 | 56.00 |
Dividend Received | | | | 3.00 | 3.00 |
Profit on sale of Fixed Assets | 115.00 | 40.00 | 90.00 | 37.00 | 20.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 798.00 | | 588.00 | 264.00 | |
Others | 276.00 | 114.00 | 153.00 | 169.00 | 159.00 |
Operating Profit | 46220.00 | 33741.00 | 27183.00 | 29470.00 | 19817.00 |
Interest | 5270.00 | 5506.00 | 4652.00 | 4631.00 | 3002.00 |
InterestonDebenture / Bonds | 1591.00 | 1577.00 | 1335.00 | 1217.00 | 575.00 |
Interest on Term Loan | 1773.00 | 1757.00 | 1600.00 | 2052.00 | 1078.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 316.00 | 342.00 | 383.00 | 253.00 | 245.00 |
Other Interest | 1590.00 | 1829.00 | 1333.00 | 1109.00 | 1104.00 |
PBDT | 40950.00 | 28235.00 | 22532.00 | 24839.00 | 16816.00 |
Depreciation | 14778.00 | 14191.00 | 13997.00 | 13150.00 | 11381.00 |
Profit Before Taxation & Exceptional Items | 26171.00 | 14044.00 | 8535.00 | 11689.00 | 5434.00 |
Exceptional Income / Expenses | -773.00 | 226.00 | -59.00 | -6077.00 | |
Profit Before Tax | 25402.00 | 14272.00 | 8477.00 | 5612.00 | 5434.00 |
Provision for Tax | 8183.00 | 3813.00 | 2091.00 | 2110.00 | 670.00 |
Current Income Tax | 4209.00 | 2507.00 | 948.00 | 2247.00 | 1274.00 |
Deferred Tax | 3975.00 | 1307.00 | 1143.00 | -137.00 | -604.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 17219.00 | 10458.00 | 6386.00 | 3502.00 | 4764.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 17219.00 | 10458.00 | 6386.00 | 3502.00 | 4764.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 73380.00 | 64742.00 | 63955.00 | 61335.00 | 62167.00 |
Appropriations | 90599.00 | 75201.00 | 70341.00 | 64837.00 | 66931.00 |
General Reserves | | | | 1000.00 | 1000.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 382.00 |
Other Appropriation | 2763.00 | 1820.00 | 3191.00 | -118.00 | 2498.00 |
Equity Dividend % | 600.00 | 450.00 | 325.00 | 350.00 | 300.00 |
Earnings Per Share | 27.00 | 16.00 | 10.00 | 6.00 | 8.00 |
Adjusted EPS | 27.00 | 16.00 | 10.00 | 6.00 | 8.00 |