(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 258040.00 | 181460.00 | 146440.00 | 139040.00 | 131850.00 |
Sale of Shares / Units | | | | | |
Interest income | 186200.00 | 129210.00 | 102510.00 | 98530.00 | 89900.00 |
Portfolio management services | | | | | |
Dividend income | 180.00 | 70.00 | 40.00 | 20.00 | 20.00 |
Brokerages & commissions | 15670.00 | 10350.00 | 8010.00 | 5360.00 | 4880.00 |
Processing fees and other charges | 240.00 | 810.00 | 850.00 | 800.00 | 760.00 |
Other Operating Income | 55740.00 | 41010.00 | 35030.00 | 34330.00 | 36300.00 |
Operating Income (Net) | 258040.00 | 181460.00 | 146440.00 | 139040.00 | 131850.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Employee Cost | 29940.00 | 18600.00 | 13540.00 | 11900.00 | 8370.00 |
Salaries, Wages & Bonus | 27380.00 | 17120.00 | 12440.00 | 11150.00 | 7480.00 |
Contributions to EPF & Pension Funds | 1260.00 | 710.00 | 540.00 | 450.00 | 430.00 |
Workmen and Staff Welfare Expenses | 440.00 | 300.00 | 200.00 | 100.00 | 230.00 |
Other Employees Cost | 870.00 | 470.00 | 360.00 | 190.00 | 230.00 |
Operating & Establishment Expenses | 21040.00 | 10430.00 | 8920.00 | 6890.00 | 8460.00 |
Depository Charges | | | | | |
Security Transaction tax | | | | | |
Software & Technical expenses | 1620.00 | 1240.00 | 970.00 | 750.00 | 670.00 |
Commission, Brokerage & Discounts | 13770.00 | 5070.00 | 4510.00 | 3250.00 | 2930.00 |
Rent , Rates & Taxes | 830.00 | 800.00 | 690.00 | 300.00 | 270.00 |
Repairs and Maintenance | 130.00 | 110.00 | 80.00 | 70.00 | 70.00 |
Insurance | 510.00 | 280.00 | 270.00 | 150.00 | 150.00 |
Electricity & Power | 250.00 | 190.00 | 140.00 | 120.00 | 180.00 |
Other Operating Expenses | 3930.00 | 2750.00 | 2270.00 | 2260.00 | 4190.00 |
Administrations & Other Expenses | 9430.00 | 18550.00 | 16680.00 | 9870.00 | 10690.00 |
Printing and stationery | 320.00 | 260.00 | 220.00 | 150.00 | 190.00 |
Professional and legal fees | 1910.00 | 1690.00 | 1300.00 | 700.00 | 680.00 |
Advertisement & Sales Promotion | 960.00 | 9230.00 | 9870.00 | 5670.00 | 5780.00 |
Other General Expenses | 6250.00 | 7370.00 | 5280.00 | 3340.00 | 4030.00 |
Provisions and Contingencies | 53700.00 | 38540.00 | 33870.00 | 39460.00 | 38870.00 |
Provisions for contingencies | | | | | |
Provisions against NPAs | | | | | |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | 10.00 | 10.00 | | 0.00 | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | 40.00 | 510.00 |
Other Miscellaneous Expenses | 53700.00 | 38530.00 | 33870.00 | 39420.00 | 38360.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 114120.00 | 86120.00 | 73010.00 | 68110.00 | 66390.00 |
Operating Profit (Excl OI) | 143920.00 | 95340.00 | 73420.00 | 70930.00 | 65470.00 |
Other Income | 3050.00 | 2440.00 | 1830.00 | 610.00 | 10.00 |
Other Interest Income | 30.00 | 90.00 | | | |
Other Commission | | | | | |
Discounts | | | | | |
Profit on sale of Fixed Assets | | 0.00 | 0.00 | | 0.00 |
Income from investments | 230.00 | | | | |
Provision Written Back | 200.00 | 140.00 | 910.00 | | |
Others | 2590.00 | 2220.00 | 920.00 | 610.00 | 10.00 |
Operating Profit | 146970.00 | 97790.00 | 75260.00 | 71540.00 | 65480.00 |
Interest | 92490.00 | 57780.00 | 43280.00 | 46080.00 | 45920.00 |
Loans | 68640.00 | 40810.00 | 30720.00 | | |
Deposits | | | | | |
Bonds / Debentures | 23020.00 | 16360.00 | 11970.00 | 41290.00 | 41420.00 |
Other Interest | 840.00 | 600.00 | 580.00 | 4780.00 | 4500.00 |
Depreciation | 2480.00 | 1760.00 | 1540.00 | 1450.00 | 1500.00 |
Profit Before Taxation & Exceptional Items | 52000.00 | 38240.00 | 30440.00 | 24000.00 | 18060.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 52000.00 | 38240.00 | 30440.00 | 24000.00 | 18060.00 |
Provision for Tax | 13610.00 | 10060.00 | 8010.00 | 6360.00 | 6420.00 |
Current Income Tax | 13270.00 | 9910.00 | 7200.00 | 8960.00 | 6870.00 |
Deferred Tax | 480.00 | 150.00 | 800.00 | -2640.00 | -450.00 |
Other taxes | -140.00 | 0.00 | 10.00 | 40.00 | 0.00 |
Profit After Tax | 38380.00 | 28180.00 | 22420.00 | 17640.00 | 11640.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -20780.00 | -15190.00 | -12160.00 | -9400.00 | -6140.00 |
Share of Associate | 120.00 | -90.00 | -30.00 | 0.00 | 10.00 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 17730.00 | 12900.00 | 10230.00 | 8250.00 | 5510.00 |
Adjustments to PAT | | | 12160.00 | 9400.00 | 6140.00 |
Profit Balance B/F | 41860.00 | 30270.00 | 23790.00 | 18890.00 | 17050.00 |
Appropriations | 59590.00 | 43180.00 | 46190.00 | 36530.00 | 28700.00 |
General Reserve | | 10000.00 | 10500.00 | 9030.00 | 6000.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 30.00 |
Other Appropriation | 59590.00 | 33180.00 | 35690.00 | 27500.00 | 22680.00 |
Equity Dividend % | 55.00 | 55.00 | 55.00 | 55.00 | 65.00 |
Earnings Per Share | 94.00 | 69.00 | 55.00 | 44.00 | 29.00 |
Adjusted EPS | 94.00 | 69.00 | 55.00 | 44.00 | 29.00 |