(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 9693.00 | 7591.00 | 5131.00 | 3705.00 | 5352.00 |
Earning From Sale of Electrical Energy | | | | | |
Less: Cash Discount | | | | | |
Contracts Income | 2320.00 | 1103.00 | 745.00 | 30.00 | 1035.00 |
Transmission EPC Business | | | | | |
Wheeling & Transmission Charges recoverable | | | | | |
Other Operational Income | 7373.00 | 6488.00 | 4386.00 | 3675.00 | 4316.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 9693.00 | 7591.00 | 5131.00 | 3705.00 | 5352.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power Generation & Distribution Cost | 42.00 | 34.00 | 35.00 | 31.00 | 17.00 |
Cost of power purchased | | | | | |
Cost of Fuel | | | | | |
Power Project Expenses | | | | | |
Wheeling & Transmission Charges Payable | 39.00 | 31.00 | 32.00 | 29.00 | 15.00 |
Other power & fuel | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |
Employee Cost | 692.00 | 590.00 | 529.00 | 537.00 | 571.00 |
Salaries, Wages & Bonus | 575.00 | 497.00 | 443.00 | 446.00 | 482.00 |
Contributions to EPF & PensionFunds | 58.00 | 59.00 | 51.00 | 56.00 | 57.00 |
Workmen and Staff Welfare Expenses | 45.00 | 22.00 | 21.00 | 21.00 | 20.00 |
Other Employees Cost | 13.00 | 12.00 | 14.00 | 14.00 | 13.00 |
Operating Expenses | 2718.00 | 1596.00 | 1041.00 | 539.00 | 1415.00 |
Cost of Elastimold , Store & Spares Consumed | | | | | |
Processing Charges | 23.00 | 22.00 | 16.00 | 12.00 | 15.00 |
Sub Contract Charges | | | | | |
Repairs and Maintenance | 302.00 | 412.00 | 244.00 | 430.00 | 337.00 |
Other Operating Expenses | 2393.00 | 1163.00 | 781.00 | 97.00 | 1064.00 |
General and Administration Expenses | 378.00 | 337.00 | 283.00 | 251.00 | 330.00 |
Rent , Rates & Taxes | 25.00 | 23.00 | 19.00 | 20.00 | 23.00 |
Insurance | 13.00 | 17.00 | 17.00 | 17.00 | 8.00 |
Printing and stationery | 4.00 | 5.00 | 4.00 | 5.00 | 5.00 |
Professional and legal fees | 179.00 | 158.00 | 129.00 | 94.00 | 150.00 |
Other Administration | 157.00 | 134.00 | 113.00 | 115.00 | 144.00 |
Selling and Distribution Expenses | 5.00 | 5.00 | 4.00 | 2.00 | 1.00 |
Freight outwards | | | | | |
Sales Commissions and Incentives | | | | | |
Advertisement & Sales Promotion | 5.00 | 5.00 | 4.00 | 2.00 | 1.00 |
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 | 66.00 | 56.00 | 52.00 | 58.00 | 50.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | 0.00 | | | 0.00 | 0.00 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | 13.00 | 7.00 | 13.00 | | |
Other Miscellaneous Expenses | 53.00 | 49.00 | 39.00 | 58.00 | 50.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 3900.00 | 2616.00 | 1944.00 | 1419.00 | 2385.00 |
Operating Profit (Excl OI) | 5793.00 | 4975.00 | 3187.00 | 2286.00 | 2967.00 |
Other Income | 205.00 | 174.00 | 225.00 | 234.00 | 294.00 |
Interest Received | 103.00 | 87.00 | 29.00 | 40.00 | 43.00 |
Dividend Received | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit on sale of Fixed Assets | | | 0.00 | | |
Profits on sale of Investments | | 0.00 | | | 147.00 |
Foreign Exchange Gains | | | | | |
Others | 102.00 | 87.00 | 142.00 | 188.00 | 76.00 |
Operating Profit | 5999.00 | 5149.00 | 3412.00 | 2520.00 | 3261.00 |
Interest | 1419.00 | 1830.00 | 1829.00 | 2154.00 | 2138.00 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | 1329.00 | 1737.00 | 1731.00 | 2052.00 | 1990.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 86.00 | 90.00 | 91.00 | 85.00 | 120.00 |
Other Interest | 4.00 | 4.00 | 7.00 | 17.00 | 27.00 |
PBDT | 4580.00 | 3319.00 | 1582.00 | 366.00 | 1124.00 |
Depreciation | 660.00 | 580.00 | 551.00 | 567.00 | 531.00 |
Profit Before Taxation & Exceptional Items | 3919.00 | 2739.00 | 1031.00 | -201.00 | 592.00 |
Exceptional Income / Expenses | | | | | -254.00 |
Profit Before Tax | 3919.00 | 2739.00 | 1031.00 | -201.00 | 338.00 |
Provision for Tax | 884.00 | 172.00 | 99.00 | 20.00 | 65.00 |
Current Income Tax | 209.00 | 156.00 | 105.00 | 55.00 | 81.00 |
Deferred Tax | 678.00 | 27.00 | -7.00 | -28.00 | -4.00 |
Other taxes | -2.00 | -10.00 | 2.00 | -7.00 | -12.00 |
Profit After Tax | 3035.00 | 2567.00 | 931.00 | -221.00 | 274.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -1561.00 | -1322.00 | -423.00 | 196.00 | -76.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1474.00 | 1244.00 | 508.00 | -25.00 | 197.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -4912.00 | -5348.00 | -5864.00 | -5844.00 | -6018.00 |
Appropriations | -3438.00 | -4104.00 | -5356.00 | -5869.00 | -5820.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -3438.00 | -4104.00 | -5356.00 | -5869.00 | -5820.00 |
Equity Dividend % | | | | | |
Earnings Per Share | 39.00 | 33.00 | 13.00 | -1.00 | 5.00 |
Adjusted EPS | 39.00 | 33.00 | 13.00 | -1.00 | 5.00 |