(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2008 | Mar 2007 | Mar 2006 |
INCOME : | | | | | |
Gross Sales | 2126.20 | 2193.60 | 387.63 | 325.74 | 249.86 |
Sales | 2084.80 | 2147.20 | 387.63 | 325.74 | 249.86 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 41.30 | 46.40 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | 0.02 | 0.09 | |
Net Sales | 2126.20 | 2193.60 | 387.60 | 325.65 | 249.86 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -11.60 | -8.00 | -7.64 | -10.14 | -2.75 |
Raw Material Consumed | 828.00 | 883.30 | 175.68 | 145.02 | 90.02 |
Opening Raw Materials | 64.30 | 71.30 | 20.49 | 9.99 | 13.14 |
Purchases Raw Materials | 817.40 | 876.30 | 173.84 | 155.53 | 86.87 |
Closing Raw Materials | 53.70 | 64.30 | 18.66 | 20.49 | 9.99 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 174.90 | 167.30 | 30.08 | 22.35 | 14.19 |
Electricity & Power | 171.90 | 164.50 | 28.84 | 21.44 | 13.40 |
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 | 3.00 | 2.80 | 1.24 | 0.92 | 0.80 |
Employee Cost | 156.00 | 144.90 | 47.04 | 33.84 | 21.83 |
Salaries, Wages & Bonus | 140.10 | 128.80 | 43.85 | 31.64 | 19.54 |
Contributions to EPF & Pension Funds | 10.20 | 10.10 | 2.30 | 1.76 | 1.43 |
Workmen and Staff Welfare Expenses | 3.60 | 4.10 | 0.47 | 0.00 | 0.49 |
Other Employees Cost | 2.10 | 1.90 | 0.42 | 0.44 | 0.36 |
Other Manufacturing Expenses | 383.70 | 344.00 | 32.02 | 32.44 | 35.39 |
Sub-contracted / Out sourced services | 171.50 | 146.90 | | | |
Processing Charges | 18.90 | 17.30 | 20.16 | 14.10 | 13.45 |
Repairs and Maintenance | 32.10 | 32.30 | 2.89 | 2.56 | 2.43 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 161.20 | 147.50 | 8.97 | 15.78 | 19.51 |
General and Administration Expenses | 76.20 | 58.10 | 18.75 | 17.11 | 14.22 |
Rent , Rates & Taxes | 5.70 | 3.50 | 0.33 | 0.37 | 0.20 |
Insurance | 2.80 | 2.40 | 0.86 | 0.99 | 0.68 |
Printing and stationery | 1.60 | 1.80 | 0.77 | 0.74 | 0.78 |
Professional and legal fees | 8.10 | 4.80 | 1.61 | 1.36 | 0.98 |
Traveling and conveyance | 10.80 | 9.00 | 3.42 | 1.35 | 1.70 |
Other Administration | 58.00 | 45.50 | 15.18 | 13.64 | 11.58 |
Selling and Distribution Expenses | 76.80 | 66.20 | 15.21 | 20.45 | 23.13 |
Advertisement & Sales Promotion | 38.90 | 31.60 | 11.79 | 17.84 | 21.70 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 37.90 | 34.60 | 3.42 | 2.61 | 1.44 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 9.10 | 9.60 | 2.81 | 1.20 | 1.12 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | 1.10 | 0.32 | 0.69 | 0.62 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | 1.18 | | |
Other Miscellaneous Expenses | 9.10 | 8.50 | 1.31 | 0.51 | 0.51 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 1693.00 | 1665.30 | 313.95 | 262.28 | 197.15 |
Operating Profit (Excl OI) | 433.20 | 528.30 | 73.65 | 63.37 | 52.71 |
Other Income | 18.00 | 5.00 | 8.52 | 6.37 | 7.45 |
Interest Received | 11.20 | 4.40 | 3.56 | 3.06 | 4.75 |
Dividend Received | | | 0.01 | 0.02 | 0.00 |
Profit on sale of Fixed Assets | | | 2.59 | 1.10 | |
Profits on sale of Investments | 6.80 | 0.60 | | | 0.38 |
Provision Written Back | | | 0.12 | | |
Foreign Exchange Gains | | | | | |
Others | 0.00 | 0.00 | 2.24 | 2.19 | 2.32 |
Operating Profit | 451.20 | 533.30 | 82.17 | 69.74 | 60.16 |
Interest | 32.70 | 29.10 | 26.85 | 20.19 | 12.70 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | 25.03 | 18.40 | 12.01 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 1.60 | 1.90 | 1.65 | 1.67 | 0.69 |
Other Interest | 31.10 | 27.20 | 0.18 | 0.11 | 0.00 |
PBDT | 418.50 | 504.20 | 55.32 | 49.56 | 47.46 |
Depreciation | 87.10 | 79.20 | 17.52 | 20.89 | 17.63 |
Profit Before Taxation & Exceptional Items | 331.40 | 425.10 | 37.80 | 28.67 | 29.83 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 331.40 | 425.10 | 37.80 | 28.67 | 29.83 |
Provision for Tax | 87.80 | 99.10 | 17.54 | 16.74 | 16.61 |
Current Income Tax | 85.50 | 105.00 | 17.10 | 16.74 | 13.00 |
Deferred Tax | 2.30 | -5.90 | -0.09 | | 3.11 |
Other taxes | 0.00 | 0.00 | 0.53 | 16.74 | 0.51 |
Profit After Tax | 243.60 | 326.00 | 20.26 | 11.93 | 13.22 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | -0.92 | 0.92 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 243.60 | 326.00 | 20.26 | 11.01 | 14.14 |
Adjustments to PAT | | | -0.80 | -0.23 | -0.42 |
Profit Balance B/F | 1149.30 | 943.40 | 74.94 | 80.22 | 80.31 |
Appropriations | 1392.80 | 1269.40 | 94.40 | 91.00 | 94.03 |
General Reserves | 7.50 | 7.50 | 2.90 | 2.40 | 2.10 |
Proposed Equity Dividend | | | 11.68 | 11.68 | 10.27 |
Corporate dividend tax | | | 1.98 | 1.98 | 1.44 |
Other Appropriation | 1.60 | 0.60 | | | |
Equity Dividend % | 225.00 | 200.00 | 25.00 | 25.00 | 22.00 |
Earnings Per Share | 4.00 | 6.00 | 4.00 | 2.00 | 3.00 |
Adjusted EPS | 4.00 | 6.00 | 0.00 | 0.00 | 0.00 |