(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2019 | Mar 2018 | Mar 2017 |
INCOME : | | | | | |
Gross Sales | 4780.00 | 4500.00 | 4394.00 | 4356.00 | 4468.00 |
Sales | 4660.00 | 4360.00 | 4293.00 | 4253.00 | 4358.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 20.00 | 10.00 | 0.00 | 0.00 | 1.00 |
Revenue from property development | | | | | |
Other Operational Income | 110.00 | 130.00 | 102.00 | 103.00 | 109.00 |
Less: Excise Duty | | | | 111.00 | 480.00 |
Net Sales | 4780.00 | 4500.00 | 4394.00 | 4245.00 | 3988.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -80.00 | -10.00 | -24.00 | 16.00 | -39.00 |
Raw Material Consumed | 3140.00 | 2890.00 | 2709.00 | 2447.00 | 2353.00 |
Opening Raw Materials | 120.00 | 120.00 | 97.00 | 93.00 | 123.00 |
Purchases Raw Materials | 3150.00 | 2890.00 | 2720.00 | 2451.00 | 2322.00 |
Closing Raw Materials | 130.00 | 120.00 | 108.00 | 97.00 | 93.00 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 150.00 | 150.00 | 90.00 | 107.00 | 79.00 |
Electricity & Power | 150.00 | 150.00 | 90.00 | 107.00 | 79.00 |
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 | 640.00 | 560.00 | 515.00 | 492.00 | 452.00 |
Salaries, Wages & Bonus | 580.00 | 510.00 | 456.00 | 426.00 | 396.00 |
Contributions to EPF & Pension Funds | 10.00 | 0.00 | 11.00 | 13.00 | 17.00 |
Workmen and Staff Welfare Expenses | 50.00 | 40.00 | 48.00 | 53.00 | 39.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 170.00 | 140.00 | 156.00 | 132.00 | 158.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 40.00 | 30.00 | 48.00 | 42.00 | 57.00 |
Repairs and Maintenance | 80.00 | 80.00 | 72.00 | 55.00 | 65.00 |
Packing Material Consumed | 30.00 | 20.00 | 16.00 | 17.00 | 18.00 |
Other Mfg Exp | 20.00 | 20.00 | 20.00 | 18.00 | 18.00 |
General and Administration Expenses | 20.00 | 10.00 | 12.00 | 10.00 | 11.00 |
Rent , Rates & Taxes | 10.00 | 10.00 | 8.00 | 5.00 | 6.00 |
Insurance | 10.00 | 10.00 | 3.00 | 4.00 | 4.00 |
Printing and stationery | | | | | |
Professional and legal fees | | | | | |
Traveling and conveyance | | | | | |
Other Administration | 0.00 | 0.00 | 1.00 | 1.00 | 1.00 |
Selling and Distribution Expenses | 90.00 | 90.00 | 56.00 | 63.00 | 68.00 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 90.00 | 90.00 | 56.00 | 63.00 | 68.00 |
Miscellaneous Expenses | 130.00 | 110.00 | 128.00 | 97.00 | 88.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | 0.00 | 10.00 | 4.00 | 0.00 | 1.00 |
Losson foreign exchange fluctuations | 0.00 | | | 7.00 | |
Losson sale of non-trade current investments | | | 20.00 | | |
Other Miscellaneous Expenses | 120.00 | 100.00 | 104.00 | 90.00 | 87.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 4260.00 | 3950.00 | 3643.00 | 3363.00 | 3169.00 |
Operating Profit (Excl OI) | 520.00 | 560.00 | 752.00 | 882.00 | 819.00 |
Other Income | 340.00 | 130.00 | 109.00 | 97.00 | 116.00 |
Interest Received | 10.00 | 0.00 | 5.00 | 6.00 | 4.00 |
Dividend Received | 0.00 | 0.00 | 2.00 | 21.00 | 9.00 |
Profit on sale of Fixed Assets | 30.00 | | | | |
Profits on sale of Investments | 230.00 | 50.00 | 85.00 | 56.00 | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | 0.00 | 1.00 | | 1.00 |
Others | 70.00 | 70.00 | 15.00 | 13.00 | 102.00 |
Operating Profit | 870.00 | 690.00 | 861.00 | 979.00 | 935.00 |
Interest | 10.00 | 10.00 | 19.00 | 32.00 | 25.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.00 | 0.00 | 16.00 | 20.00 | 17.00 |
Other Interest | 10.00 | 10.00 | 4.00 | 12.00 | 8.00 |
PBDT | 860.00 | 680.00 | 842.00 | 947.00 | 910.00 |
Depreciation | 340.00 | 320.00 | 310.00 | 333.00 | 279.00 |
Profit Before Taxation & Exceptional Items | 520.00 | 360.00 | 531.00 | 614.00 | 632.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 520.00 | 360.00 | 531.00 | 614.00 | 632.00 |
Provision for Tax | 80.00 | 120.00 | -124.00 | 143.00 | 135.00 |
Current Income Tax | 100.00 | 60.00 | 140.00 | 173.00 | 139.00 |
Deferred Tax | 0.00 | 120.00 | -259.00 | -31.00 | -4.00 |
Other taxes | -10.00 | -60.00 | -5.00 | 2.00 | 0.00 |
Profit After Tax | 440.00 | 250.00 | 655.00 | 471.00 | 497.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | | | | |
Share of Associate | | | -217.00 | -38.00 | -184.00 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 440.00 | 250.00 | 439.00 | 432.00 | 313.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1720.00 | 1480.00 | 538.00 | 176.00 | -130.00 |
Appropriations | 2160.00 | 1730.00 | 977.00 | 608.00 | 184.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 40.00 | 10.00 | 91.00 | 70.00 | 8.00 |
Equity Dividend % | 80.00 | 50.00 | | 80.00 | 80.00 |
Earnings Per Share | 48.00 | 27.00 | 48.00 | 48.00 | 35.00 |
Adjusted EPS | 48.00 | 27.00 | 48.00 | 48.00 | 35.00 |