(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 40243.00 | 37826.00 | 32588.00 | 28023.90 | 27178.40 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 40192.00 | 37790.00 | 32553.00 | 28013.30 | 27149.60 |
Revenue from property development | | | | | |
Other Operational Income | 51.00 | 36.00 | 36.00 | 10.60 | 28.80 |
Less: Excise Duty | | | | | |
Net Sales | 40243.00 | 37826.00 | 32588.00 | 28023.90 | 27178.40 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 111.00 | 99.00 | 82.00 | 80.50 | 975.60 |
Electricity & Power | 111.00 | 99.00 | 82.00 | 80.50 | 975.60 |
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 | 2234.00 | 1965.00 | 1700.00 | 1454.90 | 1572.20 |
Salaries, Wages & Bonus | 1891.00 | 1662.00 | 1451.00 | 1248.60 | 1342.00 |
Contributions to EPF & Pension Funds | 181.00 | 159.00 | 141.00 | 129.20 | 129.60 |
Workmen and Staff Welfare Expenses | 104.00 | 94.00 | 67.00 | 59.30 | 58.40 |
Other Employees Cost | 58.00 | 50.00 | 42.00 | 17.90 | 42.20 |
Other Manufacturing Expenses | 29270.00 | 27642.00 | 23485.00 | 20935.20 | 19060.40 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | 201.90 |
Repairs and Maintenance | 115.00 | 96.00 | 74.00 | 84.60 | 44.10 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 29155.00 | 27546.00 | 23411.00 | 20850.60 | 18814.40 |
General and Administration Expenses | 1376.00 | 1165.00 | 865.00 | 900.40 | 981.00 |
Rent , Rates & Taxes | 673.00 | 590.00 | 452.00 | 534.00 | 544.70 |
Insurance | 135.00 | 120.00 | 121.00 | 117.90 | 104.10 |
Printing and stationery | 38.00 | 35.00 | 31.00 | 30.10 | 35.00 |
Professional and legal fees | 102.00 | 59.00 | 33.00 | 32.30 | 31.30 |
Traveling and conveyance | 179.00 | 146.00 | 106.00 | 77.70 | 127.30 |
Other Administration | 428.00 | 361.00 | 228.00 | 186.00 | 265.90 |
Selling and Distribution Expenses | 3054.00 | 2590.00 | 2198.00 | 1833.70 | 2005.40 |
Advertisement & Sales Promotion | 39.00 | 21.00 | 2.00 | 2.30 | 11.20 |
Sales Commissions & Incentives | 3.00 | 1.00 | 1.00 | 1.20 | 1.20 |
Freight and Forwarding | 2821.00 | 2310.00 | 1962.00 | 1587.50 | 1816.00 |
Handling and Clearing Charges | 192.00 | 259.00 | 233.00 | 242.60 | 176.90 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 90.00 | 125.00 | 149.00 | 207.00 | 178.60 |
Bad debts /advances written off | 21.00 | 53.00 | 43.00 | 75.80 | 52.80 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | 7.00 | 14.00 | 10.00 | 18.00 | 9.10 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 63.00 | 59.00 | 96.00 | 113.20 | 116.70 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 36137.00 | 33586.00 | 28479.00 | 25411.70 | 24773.10 |
Operating Profit (Excl OI) | 4105.00 | 4240.00 | 4109.00 | 2612.20 | 2405.30 |
Other Income | 458.00 | 303.00 | 178.00 | 254.70 | 201.20 |
Interest Received | 261.00 | 105.00 | 19.00 | 62.20 | 20.60 |
Dividend Received | 1.00 | 0.00 | 0.00 | 0.20 | 0.20 |
Profit on sale of Fixed Assets | 4.00 | 10.00 | 5.00 | 30.50 | 4.30 |
Profits on sale of Investments | | | 1.00 | 0.10 | |
Provision Written Back | 13.00 | 32.00 | 19.00 | 10.10 | 34.50 |
Foreign Exchange Gains | | 3.00 | | | 1.60 |
Others | 179.00 | 152.00 | 134.00 | 151.70 | 140.00 |
Operating Profit | 4563.00 | 4543.00 | 4287.00 | 2866.90 | 2606.50 |
Interest | 133.00 | 98.00 | 128.00 | 267.00 | 343.20 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 81.00 | 54.00 | 89.00 | 239.10 | 326.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 15.00 | 13.00 | 14.00 | 15.10 | 14.00 |
Other Interest | 37.00 | 31.00 | 26.00 | 12.80 | 3.30 |
PBDT | 4431.00 | 4444.00 | 4158.00 | 2599.90 | 2263.30 |
Depreciation | 1285.00 | 1214.00 | 1130.00 | 928.10 | 824.90 |
Profit Before Taxation & Exceptional Items | 3146.00 | 3230.00 | 3028.00 | 1671.90 | 1438.40 |
Exceptional Income / Expenses | -24.00 | -34.00 | | -130.60 | -98.80 |
Profit Before Tax | 3881.00 | 3640.00 | 3305.00 | 1742.60 | 1591.10 |
Provision for Tax | 336.00 | 434.00 | 376.00 | 238.40 | 159.20 |
Current Income Tax | 403.00 | 408.00 | 390.00 | 266.10 | 252.70 |
Deferred Tax | 61.00 | 33.00 | -9.00 | -27.80 | -93.60 |
Other taxes | -128.00 | -7.00 | -5.00 | 0.00 | 0.10 |
Profit After Tax | 3545.00 | 3206.00 | 2928.00 | 1504.20 | 1431.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -37.00 | -33.00 | -32.00 | -32.80 | -8.30 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3508.00 | 3173.00 | 2896.00 | 1471.30 | 1423.60 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 5025.00 | 4406.00 | 2980.00 | 2322.10 | 1939.90 |
Appropriations | 8533.00 | 7580.00 | 5876.00 | 3793.50 | 3363.50 |
General Reserves | 2000.00 | 1700.00 | 700.00 | 700.00 | 700.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 47.70 |
Other Appropriation | 83.00 | 136.00 | 100.00 | -98.80 | |
Equity Dividend % | 350.00 | 350.00 | 300.00 | 125.00 | 100.00 |
Earnings Per Share | 45.00 | 41.00 | 37.00 | 19.00 | 19.00 |
Adjusted EPS | 45.00 | 41.00 | 37.00 | 19.00 | 19.00 |