(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 43318.00 | 28813.00 | 22163.00 | 20840.00 | 20582.00 |
Sales | 39576.00 | 27985.00 | 19470.00 | 16968.00 | 18557.00 |
Job Work/ Contract Receipts | 9.00 | 76.00 | 46.00 | 101.00 | 302.00 |
Processing Charges / Service Income | 3533.00 | 650.00 | 2248.00 | 153.00 | 1451.00 |
Revenue from property development | | | | | |
Other Operational Income | 200.00 | 102.00 | 399.00 | 3618.00 | 272.00 |
Less: Excise Duty | | | | | |
Net Sales | 39988.00 | 27071.00 | 19448.00 | 20521.00 | 19150.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 427.00 | -237.00 | -168.00 | -481.00 | -752.00 |
Raw Material Consumed | 6252.00 | 6069.00 | 5452.00 | 5318.00 | 4296.00 |
Opening Raw Materials | 2223.00 | 2446.00 | 3422.00 | 1627.00 | 2111.00 |
Purchases Raw Materials | 4556.00 | 4089.00 | 3891.00 | 5247.00 | 2534.00 |
Closing Raw Materials | 2041.00 | 2223.00 | 2446.00 | 3422.00 | 1627.00 |
Other Direct Purchases / Brought in cost | 1514.00 | 1757.00 | 585.00 | 1866.00 | 1278.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 889.00 | 819.00 | 764.00 | 611.00 | 624.00 |
Electricity & Power | 889.00 | 819.00 | 764.00 | 611.00 | 624.00 |
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 | 5250.00 | 4867.00 | 4448.00 | 4149.00 | 3750.00 |
Salaries, Wages & Bonus | 4731.00 | 4380.00 | 3913.00 | 3530.00 | 3129.00 |
Contributions to EPF & Pension Funds | 291.00 | 267.00 | 257.00 | 238.00 | 223.00 |
Workmen and Staff Welfare Expenses | 114.00 | 106.00 | 135.00 | 139.00 | 151.00 |
Other Employees Cost | 114.00 | 114.00 | 143.00 | 242.00 | 247.00 |
Other Manufacturing Expenses | 3684.00 | 2796.00 | 3536.00 | 2919.00 | 2433.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 704.00 | 656.00 | 599.00 | 544.00 | 510.00 |
Packing Material Consumed | 487.00 | 441.00 | 325.00 | 277.00 | 272.00 |
Other Mfg Exp | 2493.00 | 1699.00 | 2612.00 | 2098.00 | 1651.00 |
General and Administration Expenses | 3130.00 | 2088.00 | 1528.00 | 1167.00 | 1326.00 |
Rent , Rates & Taxes | 1362.00 | 557.00 | 389.00 | 370.00 | 399.00 |
Insurance | 297.00 | 276.00 | 263.00 | 199.00 | 147.00 |
Printing and stationery | | | | | |
Professional and legal fees | 847.00 | 733.00 | 490.00 | 298.00 | 356.00 |
Traveling and conveyance | 499.00 | 371.00 | 222.00 | 162.00 | 256.00 |
Other Administration | 624.00 | 522.00 | 386.00 | 300.00 | 424.00 |
Selling and Distribution Expenses | 1530.00 | 961.00 | 437.00 | 344.00 | 981.00 |
Advertisement & Sales Promotion | 1325.00 | 657.00 | 326.00 | 211.00 | 936.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 205.00 | 304.00 | 111.00 | 133.00 | 45.00 |
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 | 1312.00 | 591.00 | 816.00 | 456.00 | 666.00 |
Bad debts /advances written off | 51.00 | 108.00 | 199.00 | 117.00 | 55.00 |
Provision for doubtful debts | 227.00 | | 271.00 | | 175.00 |
Losson disposal of fixed assets(net) | 17.00 | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | 9.00 | | | | |
Other Miscellaneous Expenses | 1008.00 | 483.00 | 346.00 | 339.00 | 436.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 22474.00 | 17954.00 | 16813.00 | 14483.00 | 13324.00 |
Operating Profit (Excl OI) | 17514.00 | 9117.00 | 2635.00 | 6038.00 | 5826.00 |
Other Income | 1281.00 | 1285.00 | 990.00 | 1060.00 | 1074.00 |
Interest Received | 1010.00 | 512.00 | 390.00 | 566.00 | 791.00 |
Dividend Received | 3.00 | 1.00 | 2.00 | | |
Profit on sale of Fixed Assets | | 178.00 | 427.00 | 320.00 | 163.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | | 239.00 | | 24.00 | 29.00 |
Foreign Exchange Gains | 103.00 | 214.00 | 103.00 | 40.00 | 51.00 |
Others | 165.00 | 141.00 | 68.00 | 110.00 | 40.00 |
Operating Profit | 18795.00 | 10402.00 | 3625.00 | 7098.00 | 6900.00 |
Interest | 192.00 | 145.00 | 177.00 | 133.00 | 215.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 72.00 | 50.00 | 45.00 | 40.00 | 38.00 |
Other Interest | 120.00 | 95.00 | 132.00 | 93.00 | 177.00 |
PBDT | 18603.00 | 10257.00 | 3448.00 | 6965.00 | 6685.00 |
Depreciation | 1868.00 | 1638.00 | 1426.00 | 1169.00 | 998.00 |
Profit Before Taxation & Exceptional Items | 16735.00 | 8619.00 | 2022.00 | 5796.00 | 5687.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 16735.00 | 8619.00 | 2022.00 | 5796.00 | 5687.00 |
Provision for Tax | 2852.00 | 1466.00 | 322.00 | 1372.00 | 1106.00 |
Current Income Tax | 3148.00 | 1625.00 | 478.00 | 1408.00 | 1271.00 |
Deferred Tax | -308.00 | 375.00 | 404.00 | 144.00 | 177.00 |
Other taxes | 12.00 | -534.00 | -560.00 | -180.00 | -342.00 |
Profit After Tax | 13883.00 | 7153.00 | 1700.00 | 4424.00 | 4581.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | -15.00 | 27.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 13883.00 | 7153.00 | 1700.00 | 4409.00 | 4608.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 32923.00 | 26666.00 | 25682.00 | 22391.00 | 19371.00 |
Appropriations | 46806.00 | 33819.00 | 27382.00 | 26800.00 | 23979.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 215.00 |
Other Appropriation | 2129.00 | 913.00 | -105.00 | 160.00 | 144.00 |
Equity Dividend % | 475.00 | 275.00 | 225.00 | 263.00 | 338.00 |
Earnings Per Share | 78.00 | 39.00 | 9.00 | 24.00 | 25.00 |
Adjusted EPS | 78.00 | 39.00 | 9.00 | 24.00 | 25.00 |