(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 31740.00 | 31910.00 | 27060.00 | 19390.00 | 21040.00 |
Sales | 31590.00 | 31790.00 | 26950.00 | 19330.00 | 20940.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 140.00 | 130.00 | 110.00 | 60.00 | 90.00 |
Less: Excise Duty | | | | | |
Net Sales | 29260.00 | 29850.00 | 25430.00 | 19390.00 | 21040.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -230.00 | -250.00 | -1200.00 | 250.00 | -130.00 |
Raw Material Consumed | 16340.00 | 17930.00 | 16180.00 | 10170.00 | 11470.00 |
Opening Raw Materials | 4350.00 | 5000.00 | 2410.00 | 2160.00 | 3090.00 |
Purchases Raw Materials | 14530.00 | 17240.00 | 18720.00 | 10390.00 | 10510.00 |
Closing Raw Materials | 3320.00 | 4350.00 | 5000.00 | 2410.00 | 2160.00 |
Other Direct Purchases / Brought in cost | 780.00 | 40.00 | 50.00 | 30.00 | 40.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1230.00 | 1300.00 | 1130.00 | 780.00 | 910.00 |
Electricity & Power | 1230.00 | 1300.00 | 1130.00 | 780.00 | 910.00 |
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 | 3410.00 | 3080.00 | 2950.00 | 2590.00 | 2630.00 |
Salaries, Wages & Bonus | 3030.00 | 2710.00 | 2620.00 | 2290.00 | 2300.00 |
Contributions to EPF & Pension Funds | 170.00 | 160.00 | 150.00 | 140.00 | 150.00 |
Workmen and Staff Welfare Expenses | 190.00 | 190.00 | 140.00 | 130.00 | 160.00 |
Other Employees Cost | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
Other Manufacturing Expenses | 1950.00 | 2000.00 | 1790.00 | 1470.00 | 1540.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 960.00 | 990.00 | 940.00 | 820.00 | 780.00 |
Repairs and Maintenance | 340.00 | 310.00 | 260.00 | 200.00 | 270.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 650.00 | 700.00 | 590.00 | 450.00 | 490.00 |
General and Administration Expenses | 1250.00 | 1060.00 | 760.00 | 650.00 | 970.00 |
Rent , Rates & Taxes | 310.00 | 310.00 | 260.00 | 190.00 | 240.00 |
Insurance | 150.00 | 110.00 | 80.00 | 90.00 | 60.00 |
Printing and stationery | | | | | |
Professional and legal fees | 250.00 | 240.00 | 130.00 | 120.00 | 310.00 |
Traveling and conveyance | 190.00 | 140.00 | 70.00 | 40.00 | 120.00 |
Other Administration | 540.00 | 400.00 | 280.00 | 250.00 | 370.00 |
Selling and Distribution Expenses | 2270.00 | 2320.00 | 2080.00 | 1100.00 | 1440.00 |
Advertisement & Sales Promotion | 950.00 | 930.00 | 760.00 | 220.00 | 580.00 |
Sales Commissions & Incentives | 180.00 | 180.00 | 150.00 | | |
Freight and Forwarding | 1010.00 | 1100.00 | 1100.00 | 810.00 | 770.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 120.00 | 110.00 | 70.00 | 60.00 | 90.00 |
Miscellaneous Expenses | 40.00 | 70.00 | 40.00 | 90.00 | 40.00 |
Bad debts /advances written off | 10.00 | 10.00 | 20.00 | 10.00 | 0.00 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | 0.00 | 20.00 | | 20.00 | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 20.00 | 40.00 | 30.00 | 60.00 | 40.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 26250.00 | 27510.00 | 23730.00 | 17090.00 | 18870.00 |
Operating Profit (Excl OI) | 3010.00 | 2340.00 | 1700.00 | 2300.00 | 2170.00 |
Other Income | 70.00 | 90.00 | 60.00 | 50.00 | 100.00 |
Interest Received | 40.00 | 40.00 | 40.00 | 50.00 | 30.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 0.00 | 0.00 | 0.00 | 0.00 | |
Profits on sale of Investments | | | | | |
Provision Written Back | 0.00 | 10.00 | 0.00 | 0.00 | 10.00 |
Foreign Exchange Gains | 0.00 | | 20.00 | | 0.00 |
Others | 10.00 | 40.00 | 10.00 | 0.00 | 60.00 |
Operating Profit | 3070.00 | 2430.00 | 1760.00 | 2350.00 | 2270.00 |
Interest | 480.00 | 440.00 | 340.00 | 330.00 | 390.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 40.00 | 50.00 | 30.00 | 20.00 | 20.00 |
Other Interest | 450.00 | 400.00 | 310.00 | 320.00 | 380.00 |
PBDT | 2590.00 | 1980.00 | 1420.00 | 2020.00 | 1880.00 |
Depreciation | 1040.00 | 920.00 | 800.00 | 1040.00 | 1000.00 |
Profit Before Taxation & Exceptional Items | 1550.00 | 1070.00 | 620.00 | 980.00 | 870.00 |
Exceptional Income / Expenses | -90.00 | -50.00 | -30.00 | 0.00 | |
Profit Before Tax | 1460.00 | 1010.00 | 590.00 | 980.00 | 870.00 |
Provision for Tax | 380.00 | 240.00 | 160.00 | 240.00 | 50.00 |
Current Income Tax | 370.00 | 210.00 | 160.00 | 310.00 | 280.00 |
Deferred Tax | 10.00 | 60.00 | 0.00 | -70.00 | -220.00 |
Other taxes | 0.00 | -30.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 1080.00 | 780.00 | 430.00 | 740.00 | 820.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1080.00 | 780.00 | 430.00 | 740.00 | 820.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 8290.00 | 7620.00 | 7450.00 | 6670.00 | 6510.00 |
Appropriations | 9370.00 | 8400.00 | 7890.00 | 7410.00 | 7330.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 30.00 |
Other Appropriation | 280.00 | 110.00 | 260.00 | -40.00 | 470.00 |
Equity Dividend % | 473.00 | 321.00 | 163.00 | 300.00 | 201.00 |
Earnings Per Share | 141.00 | 102.00 | 57.00 | 97.00 | 107.00 |
Adjusted EPS | 141.00 | 102.00 | 57.00 | 97.00 | 107.00 |