(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 49330.00 | 49140.00 | 46820.00 | 47090.00 | 38230.00 |
Sales | 48970.00 | 48710.00 | 46370.00 | 46840.00 | 37810.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 360.00 | 430.00 | 450.00 | 250.00 | 420.00 |
Less: Excise Duty | | | | | |
Net Sales | 49270.00 | 49090.00 | 46700.00 | 47050.00 | 38170.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 330.00 | -840.00 | 880.00 | -1010.00 | -70.00 |
Raw Material Consumed | 35170.00 | 35910.00 | 30990.00 | 35440.00 | 29610.00 |
Opening Raw Materials | 2710.00 | 3710.00 | 3330.00 | 3240.00 | 2340.00 |
Purchases Raw Materials | 33280.00 | 31450.00 | 26290.00 | 29040.00 | 27120.00 |
Closing Raw Materials | 3980.00 | 2710.00 | 3710.00 | 3330.00 | 3240.00 |
Other Direct Purchases / Brought in cost | 3160.00 | 3460.00 | 5070.00 | 6490.00 | 3400.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 3550.00 | 3730.00 | 2790.00 | 2060.00 | 1880.00 |
Electricity & Power | 3550.00 | 3730.00 | 2790.00 | 2060.00 | 1880.00 |
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 | 960.00 | 780.00 | 810.00 | 800.00 | 830.00 |
Salaries, Wages & Bonus | 860.00 | 700.00 | 720.00 | 710.00 | 740.00 |
Contributions to EPF & Pension Funds | 60.00 | 60.00 | 60.00 | 30.00 | 40.00 |
Workmen and Staff Welfare Expenses | 40.00 | 30.00 | 30.00 | 30.00 | 30.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 20.00 | 20.00 |
Other Manufacturing Expenses | 1610.00 | 1590.00 | 1370.00 | 1420.00 | 1420.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 290.00 | 270.00 | 250.00 | 220.00 | 250.00 |
Repairs and Maintenance | 120.00 | 100.00 | 80.00 | 80.00 | 70.00 |
Packing Material Consumed | 320.00 | 400.00 | 340.00 | 470.00 | 530.00 |
Other Mfg Exp | 870.00 | 820.00 | 700.00 | 650.00 | 580.00 |
General and Administration Expenses | 560.00 | 580.00 | 800.00 | 590.00 | 280.00 |
Rent , Rates & Taxes | 50.00 | 40.00 | 40.00 | 30.00 | 30.00 |
Insurance | 50.00 | 50.00 | 40.00 | 40.00 | 20.00 |
Printing and stationery | | | | | |
Professional and legal fees | 70.00 | 60.00 | 30.00 | 30.00 | 30.00 |
Traveling and conveyance | | | | | |
Other Administration | 390.00 | 430.00 | 680.00 | 490.00 | 200.00 |
Selling and Distribution Expenses | 2120.00 | 2130.00 | 1950.00 | 1970.00 | 940.00 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 2120.00 | 2130.00 | 1950.00 | 1970.00 | 940.00 |
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 | 550.00 | 460.00 | 250.00 | 460.00 | 450.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 0.00 | 0.00 | 0.00 | 0.00 | 10.00 |
Losson disposal of fixed assets(net) | 0.00 | 10.00 | 0.00 | 20.00 | 0.00 |
Losson foreign exchange fluctuations | | 30.00 | | | 100.00 |
Losson sale of non-trade current investments | | | | | 70.00 |
Other Miscellaneous Expenses | 540.00 | 420.00 | 250.00 | 440.00 | 270.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 44840.00 | 44340.00 | 39830.00 | 41730.00 | 35350.00 |
Operating Profit (Excl OI) | 4420.00 | 4750.00 | 6870.00 | 5330.00 | 2820.00 |
Other Income | 1450.00 | 740.00 | 540.00 | 290.00 | 100.00 |
Interest Received | 570.00 | 530.00 | 270.00 | 70.00 | 30.00 |
Dividend Received | 40.00 | 40.00 | 30.00 | 10.00 | 10.00 |
Profit on sale of Fixed Assets | 0.00 | 0.00 | 10.00 | 0.00 | |
Profits on sale of Investments | 20.00 | | | 70.00 | 10.00 |
Provision Written Back | | | | | |
Foreign Exchange Gains | 0.00 | | 110.00 | 70.00 | |
Others | 810.00 | 170.00 | 130.00 | 70.00 | 50.00 |
Operating Profit | 5870.00 | 5490.00 | 7410.00 | 5610.00 | 2910.00 |
Interest | 180.00 | 130.00 | 60.00 | 60.00 | 90.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | 0.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 40.00 | 30.00 | 30.00 | 30.00 | 50.00 |
Other Interest | 140.00 | 100.00 | 20.00 | 30.00 | 40.00 |
PBDT | 5690.00 | 5360.00 | 7360.00 | 5560.00 | 2820.00 |
Depreciation | 1210.00 | 950.00 | 970.00 | 1030.00 | 1010.00 |
Profit Before Taxation & Exceptional Items | 4480.00 | 4410.00 | 6380.00 | 4520.00 | 1810.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 4480.00 | 4410.00 | 6380.00 | 4520.00 | 1810.00 |
Provision for Tax | 1020.00 | 1110.00 | 1630.00 | 1140.00 | 360.00 |
Current Income Tax | 890.00 | 990.00 | 1610.00 | 1230.00 | 510.00 |
Deferred Tax | 150.00 | 120.00 | 20.00 | -80.00 | -160.00 |
Other taxes | -20.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 3460.00 | 3300.00 | 4750.00 | 3380.00 | 1460.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3460.00 | 3300.00 | 4750.00 | 3380.00 | 1460.00 |
Adjustments to PAT | | | | | 0.00 |
Profit Balance B/F | 22130.00 | 18980.00 | 14360.00 | 10970.00 | 9790.00 |
Appropriations | 25590.00 | 22280.00 | 19110.00 | 14350.00 | 11250.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 20.00 |
Other Appropriation | 110.00 | 140.00 | 140.00 | -10.00 | 140.00 |
Equity Dividend % | 35.00 | 70.00 | 65.00 | 60.00 | 50.00 |
Earnings Per Share | 8.00 | 14.00 | 21.00 | 15.00 | 13.00 |
Adjusted EPS | 8.00 | 7.00 | 10.00 | 7.00 | 3.00 |