(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 186980.00 | 170200.00 | 140260.00 | 105320.00 | 95070.00 |
Sales | 185070.00 | 168460.00 | 138430.00 | 104050.00 | 93880.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 740.00 | 690.00 | 790.00 | 530.00 | 410.00 |
Revenue from property development | | | | | |
Other Operational Income | 1170.00 | 1050.00 | 1030.00 | 750.00 | 790.00 |
Less: Excise Duty | | | | | |
Net Sales | 185900.00 | 169110.00 | 139380.00 | 104570.00 | 94400.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 2430.00 | -6410.00 | -2190.00 | -5310.00 | 1730.00 |
Raw Material Consumed | 119350.00 | 119720.00 | 93340.00 | 67890.00 | 54670.00 |
Opening Raw Materials | 6880.00 | 5740.00 | 5250.00 | 3460.00 | 2480.00 |
Purchases Raw Materials | 94670.00 | 90570.00 | 75120.00 | 53300.00 | 42840.00 |
Closing Raw Materials | 6710.00 | 6880.00 | 5740.00 | 5250.00 | 3460.00 |
Other Direct Purchases / Brought in cost | 24520.00 | 30290.00 | 18710.00 | 16390.00 | 12810.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1350.00 | 1190.00 | 1000.00 | 840.00 | 920.00 |
Electricity & Power | 1350.00 | 1190.00 | 1000.00 | 840.00 | 920.00 |
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 | 15490.00 | 12820.00 | 10210.00 | 8910.00 | 9070.00 |
Salaries, Wages & Bonus | 14230.00 | 11680.00 | 9280.00 | 8250.00 | 8260.00 |
Contributions to EPF & Pension Funds | 560.00 | 480.00 | 400.00 | 360.00 | 370.00 |
Workmen and Staff Welfare Expenses | 180.00 | 150.00 | 90.00 | 60.00 | 120.00 |
Other Employees Cost | 520.00 | 500.00 | 430.00 | 230.00 | 310.00 |
Other Manufacturing Expenses | 9030.00 | 8260.00 | 7130.00 | 5850.00 | 5050.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 3770.00 | 3330.00 | 2790.00 | 2470.00 | 2030.00 |
Repairs and Maintenance | 750.00 | 650.00 | 720.00 | 580.00 | 630.00 |
Packing Material Consumed | 3910.00 | 3740.00 | 3080.00 | 2320.00 | 1940.00 |
Other Mfg Exp | 610.00 | 540.00 | 550.00 | 490.00 | 450.00 |
General and Administration Expenses | 3610.00 | 2550.00 | 1620.00 | 1290.00 | 1760.00 |
Rent , Rates & Taxes | 590.00 | 350.00 | 280.00 | 370.00 | 400.00 |
Insurance | 320.00 | 150.00 | 250.00 | 210.00 | 180.00 |
Printing and stationery | 840.00 | 490.00 | | | |
Professional and legal fees | 310.00 | 230.00 | 330.00 | 210.00 | 210.00 |
Traveling and conveyance | 1460.00 | 1240.00 | 670.00 | 410.00 | 850.00 |
Other Administration | 1550.00 | 1330.00 | 750.00 | 500.00 | 970.00 |
Selling and Distribution Expenses | 14990.00 | 13980.00 | 9880.00 | 8450.00 | 9780.00 |
Advertisement & Sales Promotion | 5270.00 | 4370.00 | 2470.00 | 1660.00 | 3700.00 |
Sales Commissions & Incentives | 1300.00 | 1210.00 | 980.00 | 740.00 | 730.00 |
Freight and Forwarding | 6060.00 | 5470.00 | 4310.00 | 3620.00 | 3430.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 2360.00 | 2920.00 | 2110.00 | 2430.00 | 1930.00 |
Miscellaneous Expenses | 830.00 | 790.00 | 670.00 | 750.00 | 820.00 |
Bad debts /advances written off | | | | 10.00 | 10.00 |
Provision for doubtful debts | 180.00 | 180.00 | 130.00 | 240.00 | 180.00 |
Losson disposal of fixed assets(net) | | 0.00 | 10.00 | | 70.00 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 660.00 | 600.00 | 530.00 | 490.00 | 560.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 167090.00 | 152900.00 | 121650.00 | 88680.00 | 83800.00 |
Operating Profit (Excl OI) | 18810.00 | 16210.00 | 17740.00 | 15890.00 | 10600.00 |
Other Income | 2490.00 | 1780.00 | 1600.00 | 1870.00 | 1130.00 |
Interest Received | 1850.00 | 1230.00 | 1040.00 | 1080.00 | 770.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 100.00 | | | 400.00 | |
Profits on sale of Investments | | | 10.00 | | |
Provision Written Back | | | 0.00 | 40.00 | 40.00 |
Foreign Exchange Gains | 340.00 | 220.00 | 330.00 | 240.00 | 210.00 |
Others | 200.00 | 320.00 | 220.00 | 110.00 | 120.00 |
Operating Profit | 21300.00 | 17980.00 | 19340.00 | 17770.00 | 11740.00 |
Interest | 840.00 | 550.00 | 670.00 | 900.00 | 510.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 10.00 | 50.00 | 250.00 | 470.00 | 50.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 390.00 | 210.00 | 140.00 | 170.00 | 320.00 |
Other Interest | 440.00 | 280.00 | 280.00 | 260.00 | 150.00 |
PBDT | 20460.00 | 17430.00 | 18670.00 | 16860.00 | 11220.00 |
Depreciation | 3390.00 | 2960.00 | 2610.00 | 2490.00 | 2180.00 |
Profit Before Taxation & Exceptional Items | 17070.00 | 14470.00 | 16070.00 | 14380.00 | 9040.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 17070.00 | 14470.00 | 16070.00 | 14380.00 | 9040.00 |
Provision for Tax | 4370.00 | 3750.00 | 4100.00 | 3930.00 | 1690.00 |
Current Income Tax | 4410.00 | 3610.00 | 4090.00 | 3480.00 | 1990.00 |
Deferred Tax | -40.00 | 110.00 | 120.00 | 530.00 | -300.00 |
Other taxes | 0.00 | 30.00 | -100.00 | -70.00 | 0.00 |
Profit After Tax | 12710.00 | 10720.00 | 11960.00 | 10440.00 | 7360.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 12710.00 | 10720.00 | 11960.00 | 10440.00 | 7350.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 56810.00 | 50870.00 | 42920.00 | 34380.00 | 33470.00 |
Appropriations | 69520.00 | 61590.00 | 54890.00 | 44820.00 | 40830.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 510.00 |
Other Appropriation | 2870.00 | 2900.00 | 2140.00 | 20.00 | 3430.00 |
Equity Dividend % | 900.00 | 750.00 | 750.00 | 650.00 | 400.00 |
Earnings Per Share | 20.00 | 17.00 | 19.00 | 17.00 | 12.00 |
Adjusted EPS | 20.00 | 17.00 | 19.00 | 17.00 | 12.00 |