(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2008 | Mar 2007 |
INCOME : | | | | |
Gross Sales | 13581.60 | 14577.80 | 2955.90 | 2802.50 |
Sales | 13119.00 | 14228.70 | 2937.90 | 2798.00 |
Job Work/ Contract Receipts | | | 18.00 | 4.60 |
Processing Charges / Service Income | 27.70 | 34.30 | | |
Revenue from property development | | | | |
Other Operational Income | 434.90 | 314.80 | 0.00 | 0.00 |
Less: Excise Duty | | | 158.10 | 177.30 |
Net Sales | 13581.60 | 14577.80 | 2797.80 | 2625.30 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | 95.30 | -19.30 | -83.90 | 1.90 |
Raw Material Consumed | 7469.30 | 8739.70 | 1820.40 | 1764.40 |
Opening Raw Materials | 795.70 | 728.10 | 67.70 | 127.30 |
Purchases Raw Materials | 7647.40 | 8807.20 | 1785.60 | 1704.80 |
Closing Raw Materials | 973.80 | 795.70 | 59.90 | 67.70 |
Other Direct Purchases / Brought in cost | | | 27.00 | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1058.80 | 1037.50 | 263.40 | 227.10 |
Electricity & Power | 1058.80 | 1037.50 | | |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 263.40 | 227.10 |
Employee Cost | 736.30 | 632.50 | 143.50 | 84.90 |
Salaries, Wages & Bonus | 646.20 | 536.50 | 129.20 | 75.70 |
Contributions to EPF & Pension Funds | 32.60 | 35.60 | 7.90 | 4.60 |
Workmen and Staff Welfare Expenses | 28.80 | 21.80 | 6.40 | 4.60 |
Other Employees Cost | 28.70 | 38.60 | 0.00 | 0.00 |
Other Manufacturing Expenses | 1956.60 | 1773.70 | 364.90 | 317.20 |
Sub-contracted / Out sourced services | | | | |
Processing Charges | 499.70 | 443.40 | | |
Repairs and Maintenance | 126.40 | 98.90 | 20.40 | 10.20 |
Packing Material Consumed | 441.20 | 448.90 | 118.80 | 86.60 |
Other Mfg Exp | 889.30 | 782.60 | 225.60 | 220.30 |
General and Administration Expenses | 234.50 | 204.10 | 38.20 | 25.30 |
Rent , Rates & Taxes | 9.40 | 6.40 | 4.80 | 3.20 |
Insurance | 37.10 | 32.80 | 5.40 | 6.10 |
Printing and stationery | 3.50 | 3.40 | 1.40 | 0.70 |
Professional and legal fees | 101.20 | 82.60 | 9.90 | 4.00 |
Traveling and conveyance | 54.80 | 47.90 | 9.30 | 5.00 |
Other Administration | 83.30 | 78.90 | 16.70 | 11.30 |
Selling and Distribution Expenses | 892.30 | 1123.20 | 112.30 | 96.90 |
Advertisement & Sales Promotion | | | | |
Sales Commissions & Incentives | | | 47.40 | 36.00 |
Freight and Forwarding | 725.00 | 922.70 | 60.10 | 59.30 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 167.30 | 200.50 | 4.90 | 1.50 |
Miscellaneous Expenses | 129.10 | 133.70 | 18.70 | 593.00 |
Bad debts /advances written off | | | | |
Provision for doubtful debts | | | | |
Losson disposal of fixed assets(net) | | 11.10 | 4.80 | |
Losson foreign exchange fluctuations | | | | 8.60 |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 129.10 | 122.70 | 13.90 | 584.30 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 12572.20 | 13625.10 | 2677.50 | 3110.60 |
Operating Profit (Excl OI) | 1009.50 | 952.70 | 120.30 | -485.40 |
Other Income | 69.20 | 78.70 | 23.40 | 61.20 |
Interest Received | 18.10 | 22.10 | 0.00 | 0.00 |
Dividend Received | | | 0.20 | 0.10 |
Profit on sale of Fixed Assets | | | | 2.00 |
Profits on sale of Investments | 20.80 | | | |
Provision Written Back | | | | |
Foreign Exchange Gains | 6.40 | 35.90 | 5.40 | |
Others | 23.90 | 20.60 | 17.70 | 59.10 |
Operating Profit | 1078.70 | 1031.40 | 143.70 | -424.20 |
Interest | 420.30 | 359.90 | 95.40 | 76.20 |
InterestonDebenture / Bonds | | | 2.60 | 2.80 |
Interest on Term Loan | 278.80 | 227.80 | 50.60 | 44.60 |
Intereston Fixed deposits | | | | |
Bank Charges etc | 117.30 | 106.90 | 29.50 | 15.50 |
Other Interest | 24.10 | 25.20 | 12.70 | 13.30 |
PBDT | 658.40 | 671.50 | 48.30 | -500.30 |
Depreciation | 579.10 | 565.20 | 114.90 | 99.40 |
Profit Before Taxation & Exceptional Items | 79.30 | 106.30 | -66.50 | -599.70 |
Exceptional Income / Expenses | -66.10 | | 38.70 | |
Profit Before Tax | 13.20 | 106.30 | -27.80 | -599.70 |
Provision for Tax | -7.20 | 34.70 | 1.10 | 0.70 |
Current Income Tax | 2.20 | 43.60 | | |
Deferred Tax | -9.40 | -8.90 | | |
Other taxes | 0.00 | 0.00 | 1.10 | 0.70 |
Profit After Tax | 20.40 | 71.60 | -28.90 | -600.40 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | -0.10 | 0.00 |
Share of Associate | | | | |
Other Consolidated Items | | | | |
Consolidated Net Profit | 20.40 | 71.60 | -29.00 | -600.40 |
Adjustments to PAT | | | | |
Profit Balance B/F | 2646.00 | 2566.90 | 442.90 | 180.20 |
Appropriations | 2666.40 | 2638.50 | 413.80 | -420.20 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | |
Other Appropriation | 0.30 | -7.50 | 442.90 | 22.70 |
Equity Dividend % | | | | |
Earnings Per Share | 0.00 | 1.00 | -1.00 | -6.00 |
Adjusted EPS | 0.00 | 1.00 | -1.00 | -6.00 |