(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 95050.00 | 101370.00 | 96220.00 | 61400.00 | 67350.00 |
Sales | 92840.00 | 98920.00 | 93620.00 | 60520.00 | 66540.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 80.00 | 60.00 | 30.00 | 30.00 | 30.00 |
Revenue from property development | | | | | |
Other Operational Income | 2130.00 | 2390.00 | 2570.00 | 860.00 | 780.00 |
Less: Excise Duty | | | | | |
Net Sales | 95050.00 | 101370.00 | 96220.00 | 61400.00 | 67350.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 960.00 | 130.00 | -4060.00 | 670.00 | -580.00 |
Raw Material Consumed | 54970.00 | 59160.00 | 49660.00 | 31940.00 | 36130.00 |
Opening Raw Materials | 10780.00 | 15180.00 | 19790.00 | 17090.00 | 17300.00 |
Purchases Raw Materials | 73740.00 | 54750.00 | 45030.00 | 34590.00 | 35830.00 |
Closing Raw Materials | 29560.00 | 10780.00 | 15180.00 | 19790.00 | 17090.00 |
Other Direct Purchases / Brought in cost | 20.00 | 20.00 | 20.00 | 50.00 | 90.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 9080.00 | 8770.00 | 7620.00 | 6070.00 | 7550.00 |
Electricity & Power | 9080.00 | 8770.00 | 7620.00 | 6070.00 | 7550.00 |
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 | 8400.00 | 7670.00 | 7290.00 | 5900.00 | 5960.00 |
Salaries, Wages & Bonus | 7720.00 | 7060.00 | 6740.00 | 5440.00 | 5490.00 |
Contributions to EPF & Pension Funds | 610.00 | 550.00 | 490.00 | 410.00 | 410.00 |
Workmen and Staff Welfare Expenses | 80.00 | 60.00 | 60.00 | 50.00 | 60.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 7670.00 | 7510.00 | 6790.00 | 4520.00 | 5540.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 130.00 | 140.00 | | | |
Repairs and Maintenance | 3560.00 | 3150.00 | 2630.00 | 1850.00 | 2150.00 |
Packing Material Consumed | 1090.00 | 1140.00 | 1140.00 | 790.00 | 830.00 |
Other Mfg Exp | 2890.00 | 3080.00 | 3020.00 | 1880.00 | 2560.00 |
General and Administration Expenses | 530.00 | 410.00 | 240.00 | 230.00 | 270.00 |
Rent , Rates & Taxes | 90.00 | 80.00 | 80.00 | 80.00 | 90.00 |
Insurance | 170.00 | 160.00 | 150.00 | 140.00 | 170.00 |
Printing and stationery | | | | | |
Professional and legal fees | 150.00 | 90.00 | | | |
Traveling and conveyance | 110.00 | 70.00 | | | |
Other Administration | 120.00 | 80.00 | 10.00 | 10.00 | 10.00 |
Selling and Distribution Expenses | 2390.00 | 2720.00 | 3390.00 | 1950.00 | 1610.00 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | 640.00 | 640.00 | 680.00 | 400.00 | 420.00 |
Freight and Forwarding | 1750.00 | 2080.00 | 2720.00 | 1550.00 | 1190.00 |
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 | 1320.00 | 1760.00 | 2530.00 | 1990.00 | 1500.00 |
Bad debts /advances written off | 10.00 | 20.00 | 10.00 | 10.00 | 60.00 |
Provision for doubtful debts | 0.00 | 20.00 | 150.00 | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | 170.00 | | | 50.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 1300.00 | 1570.00 | 2370.00 | 1990.00 | 1390.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 85310.00 | 88140.00 | 73480.00 | 53260.00 | 57980.00 |
Operating Profit (Excl OI) | 9730.00 | 13240.00 | 22740.00 | 8140.00 | 9370.00 |
Other Income | 3260.00 | 1920.00 | 2250.00 | 2020.00 | 1740.00 |
Interest Received | 540.00 | 370.00 | 270.00 | 340.00 | 270.00 |
Dividend Received | 0.00 | 0.00 | 0.00 | 0.00 | 160.00 |
Profit on sale of Fixed Assets | 70.00 | 40.00 | 50.00 | 10.00 | 50.00 |
Profits on sale of Investments | 580.00 | 420.00 | 320.00 | 230.00 | 330.00 |
Provision Written Back | 170.00 | 40.00 | 60.00 | 70.00 | 50.00 |
Foreign Exchange Gains | 260.00 | | 610.00 | 410.00 | |
Others | 1630.00 | 1040.00 | 930.00 | 960.00 | 890.00 |
Operating Profit | 12990.00 | 15160.00 | 24980.00 | 10150.00 | 11120.00 |
Interest | 1020.00 | 1020.00 | 1000.00 | 1130.00 | 1350.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 130.00 | 140.00 | 190.00 | 140.00 | 120.00 |
Other Interest | 890.00 | 880.00 | 810.00 | 990.00 | 1230.00 |
PBDT | 11970.00 | 14140.00 | 23990.00 | 9020.00 | 9770.00 |
Depreciation | 4050.00 | 3940.00 | 3680.00 | 3640.00 | 3330.00 |
Profit Before Taxation & Exceptional Items | 7920.00 | 10190.00 | 20310.00 | 5380.00 | 6430.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 8350.00 | 10600.00 | 20710.00 | 5590.00 | 6550.00 |
Provision for Tax | 1980.00 | 2550.00 | 5200.00 | 1320.00 | 650.00 |
Current Income Tax | 1820.00 | 2360.00 | 5280.00 | 1190.00 | 1440.00 |
Deferred Tax | 170.00 | 190.00 | -80.00 | 130.00 | -800.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 6370.00 | 8050.00 | 15510.00 | 4270.00 | 5910.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -50.00 | -100.00 | -40.00 | -130.00 | -130.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 6320.00 | 7950.00 | 15470.00 | 4140.00 | 5780.00 |
Adjustments to PAT | | | 0.00 | | |
Profit Balance B/F | 68810.00 | 60240.00 | 48070.00 | 43880.00 | 39440.00 |
Appropriations | 75120.00 | 68200.00 | 63540.00 | 48030.00 | 45210.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 960.00 | -610.00 | 740.00 | -50.00 | 1320.00 |
Equity Dividend % | 200.00 | 175.00 | 340.00 | 175.00 | |
Earnings Per Share | 22.00 | 28.00 | 54.00 | 73.00 | 102.00 |
Adjusted EPS | 22.00 | 28.00 | 54.00 | 15.00 | 20.00 |