(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 79790.00 | 71680.00 | 33960.00 | 29500.00 | 25880.00 |
Sales | 79320.00 | 71330.00 | 33390.00 | 29050.00 | 25590.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 470.00 | 350.00 | 570.00 | 440.00 | 290.00 |
Less: Excise Duty | | | | | |
Net Sales | 42090.00 | 37430.00 | 33410.00 | 28900.00 | 25880.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -390.00 | 260.00 | -830.00 | -1510.00 | -170.00 |
Raw Material Consumed | 9190.00 | 8440.00 | 7610.00 | 6660.00 | 5550.00 |
Opening Raw Materials | 2640.00 | 2400.00 | 2910.00 | 1750.00 | 1510.00 |
Purchases Raw Materials | 7220.00 | 7220.00 | 5740.00 | 6930.00 | 4670.00 |
Closing Raw Materials | 2330.00 | 2640.00 | 2400.00 | 2910.00 | 1750.00 |
Other Direct Purchases / Brought in cost | 1660.00 | 1460.00 | 1360.00 | 900.00 | 1120.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 670.00 | 660.00 | 540.00 | 440.00 | 390.00 |
Electricity & Power | 670.00 | 660.00 | 540.00 | 440.00 | 390.00 |
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 | 9000.00 | 7850.00 | 6460.00 | 5480.00 | 4860.00 |
Salaries, Wages & Bonus | 8260.00 | 7310.00 | 5970.00 | 5000.00 | 4470.00 |
Contributions to EPF & Pension Funds | 360.00 | 340.00 | 310.00 | 290.00 | 260.00 |
Workmen and Staff Welfare Expenses | 120.00 | 120.00 | 100.00 | 130.00 | 70.00 |
Other Employees Cost | 260.00 | 80.00 | 70.00 | 70.00 | 50.00 |
Other Manufacturing Expenses | 3030.00 | 3210.00 | 2750.00 | 2260.00 | 2050.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 140.00 | 140.00 | 150.00 | 210.00 | 180.00 |
Repairs and Maintenance | 540.00 | 600.00 | 520.00 | 380.00 | 340.00 |
Packing Material Consumed | 1860.00 | 1810.00 | 1550.00 | 1300.00 | 1180.00 |
Other Mfg Exp | 490.00 | 660.00 | 540.00 | 370.00 | 350.00 |
General and Administration Expenses | 3820.00 | 3660.00 | 3010.00 | 1320.00 | 1590.00 |
Rent , Rates & Taxes | 90.00 | 90.00 | 80.00 | 40.00 | 30.00 |
Insurance | 160.00 | 160.00 | 150.00 | 150.00 | 80.00 |
Printing and stationery | | | | | |
Professional and legal fees | 1510.00 | 1320.00 | 1180.00 | 380.00 | 510.00 |
Traveling and conveyance | 1430.00 | 1170.00 | 860.00 | 340.00 | 560.00 |
Other Administration | 2070.00 | 2080.00 | 1600.00 | 750.00 | 970.00 |
Selling and Distribution Expenses | 4180.00 | 4640.00 | 4000.00 | 3750.00 | 4140.00 |
Advertisement & Sales Promotion | 40.00 | 50.00 | 50.00 | 20.00 | 10.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 1640.00 | 2370.00 | 1820.00 | 1360.00 | 1090.00 |
Other Selling Expenses | 2490.00 | 2220.00 | 2140.00 | 2370.00 | 3030.00 |
Miscellaneous Expenses | 870.00 | 890.00 | 570.00 | 520.00 | 640.00 |
Bad debts /advances written off | 0.00 | 0.00 | 40.00 | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | 60.00 | 40.00 | 20.00 | 0.00 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 870.00 | 820.00 | 490.00 | 490.00 | 640.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 30370.00 | 29590.00 | 24120.00 | 18910.00 | 19050.00 |
Operating Profit (Excl OI) | 11720.00 | 7830.00 | 9290.00 | 9990.00 | 6830.00 |
Other Income | 850.00 | 990.00 | 1160.00 | 260.00 | 920.00 |
Interest Received | 280.00 | 80.00 | 150.00 | 40.00 | 10.00 |
Dividend Received | | | | | 30.00 |
Profit on sale of Fixed Assets | 30.00 | 10.00 | | | |
Profits on sale of Investments | 110.00 | 170.00 | 30.00 | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 160.00 | 660.00 | 560.00 | 50.00 | 750.00 |
Others | 260.00 | 60.00 | 420.00 | 180.00 | 130.00 |
Operating Profit | 12570.00 | 8820.00 | 10450.00 | 10250.00 | 7760.00 |
Interest | 70.00 | 60.00 | 100.00 | 80.00 | 120.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 70.00 | 60.00 | 100.00 | 80.00 | 120.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
PBDT | 12490.00 | 8760.00 | 10350.00 | 10160.00 | 7640.00 |
Depreciation | 1350.00 | 1310.00 | 1250.00 | 1160.00 | 960.00 |
Profit Before Taxation & Exceptional Items | 11140.00 | 7450.00 | 9090.00 | 9000.00 | 6680.00 |
Exceptional Income / Expenses | | | | | -40.00 |
Profit Before Tax | 11140.00 | 7450.00 | 9090.00 | 9000.00 | 6640.00 |
Provision for Tax | 2980.00 | 1570.00 | 1970.00 | 2460.00 | 1960.00 |
Current Income Tax | 2980.00 | 1760.00 | 2170.00 | 2700.00 | 1850.00 |
Deferred Tax | -270.00 | -370.00 | 50.00 | -130.00 | 100.00 |
Other taxes | 270.00 | 190.00 | -250.00 | -100.00 | 10.00 |
Profit After Tax | 8160.00 | 5880.00 | 7130.00 | 6540.00 | 4680.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 8160.00 | 5880.00 | 7130.00 | 6540.00 | 4680.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 31410.00 | 27180.00 | 21560.00 | 16170.00 | 12700.00 |
Appropriations | 39570.00 | 33060.00 | 28680.00 | 22710.00 | 17370.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 30.00 |
Other Appropriation | 10.00 | 750.00 | 690.00 | 320.00 | 40.00 |
Equity Dividend % | 2550.00 | 350.00 | 475.00 | 475.00 | 650.00 |
Earnings Per Share | 65.00 | 47.00 | 83.00 | 76.00 | 54.00 |
Adjusted EPS | 65.00 | 47.00 | 56.00 | 50.00 | 36.00 |