(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 597841.00 | 508601.00 | 478117.00 | 485898.00 | 472566.00 |
Sales | 590055.00 | 501091.00 | 474805.00 | 482380.00 | 468071.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 4812.00 | 5128.00 | 2422.00 | 1351.00 | 889.00 |
Revenue from property development | | | | | |
Other Operational Income | 2974.00 | 2383.00 | 889.00 | 2167.00 | 3606.00 |
Less: Excise Duty | | | | | |
Net Sales | 290019.00 | 248554.00 | 234555.00 | 247746.00 | 230985.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -9462.00 | -4097.00 | 8167.00 | -7302.00 | -1019.00 |
Raw Material Consumed | 122950.00 | 106002.00 | 84222.00 | 95579.00 | 88226.00 |
Opening Raw Materials | 26814.00 | 23782.00 | 30276.00 | 24344.00 | 23967.00 |
Purchases Raw Materials | 97607.00 | 88530.00 | 58173.00 | 78357.00 | 68269.00 |
Closing Raw Materials | 29201.00 | 26814.00 | 23744.00 | 30276.00 | 25131.00 |
Other Direct Purchases / Brought in cost | 27729.00 | 20504.00 | 19518.00 | 23154.00 | 21121.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 8260.00 | 8426.00 | 6269.00 | 5893.00 | 5877.00 |
Electricity & Power | 8260.00 | 8426.00 | 6269.00 | 5893.00 | 5877.00 |
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 | 39229.00 | 35223.00 | 34509.00 | 35350.00 | 32192.00 |
Salaries, Wages & Bonus | 34133.00 | 30730.00 | 30213.00 | 30695.00 | 28068.00 |
Contributions to EPF & Pension Funds | 2283.00 | 1590.00 | 1498.00 | 1437.00 | 1329.00 |
Workmen and Staff Welfare Expenses | 1844.00 | 2284.00 | 2135.00 | 2437.00 | 2258.00 |
Other Employees Cost | 970.00 | 619.00 | 663.00 | 781.00 | 537.00 |
Other Manufacturing Expenses | 31917.00 | 28100.00 | 25030.00 | 28754.00 | 23314.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 800.00 | 359.00 | 266.00 | 651.00 | 689.00 |
Repairs and Maintenance | 4291.00 | 3845.00 | 3569.00 | 3359.00 | 3184.00 |
Packing Material Consumed | 12541.00 | 11028.00 | 9014.00 | 10748.00 | 10145.00 |
Other Mfg Exp | 14285.00 | 12869.00 | 12181.00 | 13997.00 | 9296.00 |
General and Administration Expenses | 15346.00 | 13867.00 | 13350.00 | 14736.00 | 13207.00 |
Rent , Rates & Taxes | 2036.00 | 2419.00 | 2271.00 | 2116.00 | 2167.00 |
Insurance | 1307.00 | 1213.00 | 1126.00 | 891.00 | 666.00 |
Printing and stationery | 358.00 | 322.00 | 319.00 | 340.00 | 362.00 |
Professional and legal fees | 10300.00 | 8755.00 | 8723.00 | 10494.00 | 8841.00 |
Traveling and conveyance | 987.00 | 818.00 | 527.00 | 474.00 | 866.00 |
Other Administration | 1346.00 | 1158.00 | 911.00 | 896.00 | 1171.00 |
Selling and Distribution Expenses | 16847.00 | 16858.00 | 14967.00 | 15642.00 | 15248.00 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | 1545.00 | 1343.00 | 2800.00 | 2448.00 | 2167.00 |
Freight and Forwarding | 9501.00 | 10867.00 | 7729.00 | 8383.00 | 6833.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 5801.00 | 4648.00 | 4437.00 | 4811.00 | 6248.00 |
Miscellaneous Expenses | 6501.00 | 6989.00 | 4196.00 | 5761.00 | 5298.00 |
Bad debts /advances written off | 70.00 | | | | 69.00 |
Provision for doubtful debts | 173.00 | 525.00 | | 282.00 | 616.00 |
Losson disposal of fixed assets(net) | | | 400.00 | 1411.00 | 370.00 |
Losson foreign exchange fluctuations | | 396.00 | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 6258.00 | 6069.00 | 3796.00 | 4068.00 | 4242.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 231589.00 | 211367.00 | 190710.00 | 194412.00 | 182342.00 |
Operating Profit (Excl OI) | 58430.00 | 37186.00 | 43845.00 | 53334.00 | 48643.00 |
Other Income | 5574.00 | 2906.00 | 3226.00 | 3809.00 | 1919.00 |
Interest Received | 2858.00 | 1459.00 | 316.00 | 165.00 | 175.00 |
Dividend Received | 25.00 | 26.00 | 34.00 | | |
Profit on sale of Fixed Assets | 235.00 | 132.00 | | | |
Profits on sale of Investments | 1.00 | | 291.00 | | |
Provision Written Back | 101.00 | 130.00 | 678.00 | 825.00 | 263.00 |
Foreign Exchange Gains | 388.00 | | 700.00 | 1036.00 | 1057.00 |
Others | 1967.00 | 1158.00 | 1208.00 | 1783.00 | 424.00 |
Operating Profit | 64004.00 | 40092.00 | 47071.00 | 57143.00 | 50562.00 |
Interest | 2897.00 | 1405.00 | 486.00 | 745.00 | 3051.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 216.00 | 115.00 | 118.00 | 149.00 | 181.00 |
Other Interest | 2681.00 | 1290.00 | 368.00 | 596.00 | 2870.00 |
PBDT | 61107.00 | 38688.00 | 46585.00 | 56398.00 | 47511.00 |
Depreciation | 15217.00 | 12446.00 | 11265.00 | 10554.00 | 9667.00 |
Profit Before Taxation & Exceptional Items | 45890.00 | 26242.00 | 35320.00 | 45844.00 | 37843.00 |
Exceptional Income / Expenses | -1919.00 | | -1280.00 | 28146.00 | -261.00 |
Profit Before Tax | 43800.00 | 26125.00 | 33727.00 | 73436.00 | 37430.00 |
Provision for Tax | 12110.00 | 6849.00 | 7256.00 | 20098.00 | 8994.00 |
Current Income Tax | 17775.00 | 10715.00 | 6628.00 | 23218.00 | 9434.00 |
Deferred Tax | -5665.00 | -3866.00 | 628.00 | -3121.00 | -440.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 31690.00 | 19277.00 | 26471.00 | 53338.00 | 28437.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 40.00 | -2.00 | 10.00 | 10.00 | 15.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 31730.00 | 19275.00 | 26482.00 | 53348.00 | 28451.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 239104.00 | 225190.00 | 201368.00 | 150424.00 | 123986.00 |
Appropriations | 270834.00 | 244465.00 | 227849.00 | 203772.00 | 152437.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 128.00 |
Other Appropriation | 183.00 | 3603.00 | 23.00 | 61.00 | 127.00 |
Equity Dividend % | 450.00 | 300.00 | 900.00 | 400.00 | 300.00 |
Earnings Per Share | 54.00 | 33.00 | 45.00 | 91.00 | 49.00 |
Adjusted EPS | 54.00 | 33.00 | 45.00 | 91.00 | 49.00 |