(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2017 | Mar 2016 |
INCOME : | | | | |
Gross Sales | 3041.60 | 3215.40 | 841.03 | 779.08 |
Sales | 3027.80 | 3191.70 | 816.64 | 762.15 |
Job Work/ Contract Receipts | 0.20 | 0.10 | 0.37 | 0.14 |
Processing Charges / Service Income | | | | |
Revenue from property development | | | | |
Other Operational Income | 13.70 | 23.60 | 24.02 | 16.79 |
Less: Excise Duty | | | 78.98 | 73.40 |
Net Sales | 3041.60 | 3215.40 | 762.04 | 705.67 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | 29.20 | -37.60 | 0.88 | 1.21 |
Raw Material Consumed | 1873.70 | 2203.60 | 374.30 | 361.06 |
Opening Raw Materials | 238.10 | 193.30 | 47.22 | 45.40 |
Purchases Raw Materials | 1746.00 | 2248.40 | 376.23 | 361.86 |
Closing Raw Materials | 126.80 | 238.10 | 49.15 | 47.22 |
Other Direct Purchases / Brought in cost | 16.40 | | | 1.02 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 118.20 | 129.80 | 52.72 | 50.77 |
Electricity & Power | 118.20 | 129.80 | 52.72 | 50.77 |
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 | 0.00 | 0.00 |
Employee Cost | 198.50 | 197.20 | 69.40 | 60.42 |
Salaries, Wages & Bonus | 169.60 | 167.50 | 59.43 | 51.91 |
Contributions to EPF & Pension Funds | 6.40 | 6.30 | 4.01 | 3.48 |
Workmen and Staff Welfare Expenses | 18.90 | 21.10 | 2.82 | 3.17 |
Other Employees Cost | 3.60 | 2.40 | 3.13 | 1.86 |
Other Manufacturing Expenses | 75.80 | 69.10 | 67.37 | 57.53 |
Sub-contracted / Out sourced services | | | | |
Processing Charges | | | | |
Repairs and Maintenance | 34.80 | 29.60 | 19.42 | 15.89 |
Packing Material Consumed | | | 30.11 | 27.78 |
Other Mfg Exp | 40.90 | 39.50 | 17.84 | 13.86 |
General and Administration Expenses | 237.20 | 232.60 | 50.37 | 45.39 |
Rent , Rates & Taxes | 13.30 | 12.50 | 7.24 | 6.98 |
Insurance | 3.60 | 5.70 | 1.33 | 0.92 |
Printing and stationery | 5.50 | 5.20 | 1.16 | 0.98 |
Professional and legal fees | 14.50 | 16.10 | 3.95 | 4.35 |
Traveling and conveyance | 24.20 | 16.60 | 12.12 | 11.80 |
Other Administration | 200.40 | 193.20 | 36.69 | 32.16 |
Selling and Distribution Expenses | 166.60 | 210.00 | 33.22 | 29.65 |
Advertisement & Sales Promotion | 13.00 | 7.10 | 5.42 | 5.62 |
Sales Commissions & Incentives | | | | |
Freight and Forwarding | 109.70 | 159.80 | 21.87 | 18.77 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 43.90 | 43.10 | 5.93 | 5.26 |
Miscellaneous Expenses | 13.90 | 9.60 | 1.28 | 3.88 |
Bad debts /advances written off | 7.60 | | | |
Provision for doubtful debts | 0.60 | | 0.69 | 0.22 |
Losson disposal of fixed assets(net) | | | | |
Losson foreign exchange fluctuations | | | | 0.10 |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 5.70 | 9.60 | 0.59 | 3.57 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 2713.20 | 3014.20 | 649.53 | 609.90 |
Operating Profit (Excl OI) | 328.50 | 201.20 | 112.51 | 95.78 |
Other Income | 30.00 | 34.90 | 5.13 | 0.92 |
Interest Received | 2.50 | 1.00 | 1.18 | 0.67 |
Dividend Received | | | | |
Profit on sale of Fixed Assets | 1.00 | 0.70 | 0.05 | 0.03 |
Profits on sale of Investments | | | | |
Provision Written Back | 6.00 | 0.40 | 0.03 | 0.20 |
Foreign Exchange Gains | 20.00 | 31.90 | 3.17 | |
Others | 0.50 | 0.90 | 0.70 | 0.02 |
Operating Profit | 358.50 | 236.10 | 117.64 | 96.70 |
Interest | 52.60 | 68.00 | 29.34 | 34.42 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | 21.00 | 35.00 | 6.63 | 9.02 |
Intereston Fixed deposits | | | | |
Bank Charges etc | 8.60 | 12.30 | 4.50 | 4.92 |
Other Interest | 23.10 | 20.70 | 18.21 | 20.48 |
PBDT | 305.90 | 168.10 | 88.30 | 62.28 |
Depreciation | 87.40 | 109.80 | 36.10 | 33.40 |
Profit Before Taxation & Exceptional Items | 218.50 | 58.30 | 52.20 | 28.88 |
Exceptional Income / Expenses | | | | |
Profit Before Tax | 218.50 | 58.30 | 52.20 | 28.88 |
Provision for Tax | 54.40 | 9.60 | 4.45 | 11.31 |
Current Income Tax | 63.30 | 18.70 | 11.00 | 13.75 |
Deferred Tax | -8.80 | -9.10 | -6.58 | -2.44 |
Other taxes | 0.00 | 0.00 | 0.04 | 0.00 |
Profit After Tax | 164.10 | 48.60 | 47.75 | 17.57 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | |
Share of Associate | | | | |
Other Consolidated Items | | | | |
Consolidated Net Profit | 164.10 | 48.60 | 47.75 | 17.57 |
Adjustments to PAT | 0.00 | 0.00 | | |
Profit Balance B/F | 519.30 | 470.50 | 116.17 | 96.81 |
Appropriations | 683.40 | 519.10 | 163.92 | 114.38 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | 1.04 | |
Other Appropriation | 2.50 | -0.20 | -4.09 | -1.79 |
Equity Dividend % | | | 10.00 | |
Earnings Per Share | 32.00 | 10.00 | 9.00 | 3.00 |
Adjusted EPS | 32.00 | 10.00 | 9.00 | 3.00 |