(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 4368.10 | 4569.20 | 2261.00 | 1180.80 | 1581.50 |
Software Services & Operating Revenues | | | | | |
Job Work/ Contract Receipts | | | | | |
Sale of Equipments & licenses | | | | | |
Processing Charges / ServiceIncome | 4368.10 | 4569.20 | 2261.00 | 1180.80 | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 1581.50 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 4368.10 | 4569.20 | 2261.00 | 1180.80 | 1581.50 |
EXPENDITURE : | | | | | |
Stock Adjustments | -0.40 | 0.70 | 4.00 | 2.70 | -2.40 |
Raw Material Consumed | 19.20 | 18.20 | 10.20 | 7.40 | 34.80 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 19.20 | 18.20 | 10.20 | 7.40 | 34.80 |
Others raw material cost | 38.40 | 36.30 | 20.40 | 14.90 | 69.60 |
Power & Fuel Cost | 9.90 | 7.40 | 6.00 | 5.70 | 10.90 |
Electricity & Power | 9.90 | 7.40 | 6.00 | 5.70 | 10.90 |
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 | 735.90 | 674.40 | 486.70 | 442.80 | 433.40 |
Salaries, Wages & Bonus | 677.00 | 621.70 | 446.10 | 403.30 | 346.00 |
Contributions to EPF & Pension Funds | 25.20 | 24.00 | 21.10 | 21.40 | 18.80 |
Wheeling & Transmission Charges recoverable | 7.80 | 6.40 | 5.80 | 5.70 | 11.30 |
Other Employees Cost | 25.90 | 22.30 | 13.70 | 12.40 | 57.40 |
Cost of Software developments | | | | | |
Software Purchase | | | | | |
Technical sub-contractors | | | | | |
Training Expenses | | | | | |
Software License cost | | | | | |
Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 41.70 | 35.40 | 36.50 | 33.80 | 35.90 |
Repairs and Maintenance | 14.00 | 12.40 | 11.10 | 7.50 | 12.20 |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 27.70 | 23.00 | 25.40 | 26.30 | 23.70 |
General and Administration Expenses | 2878.00 | 2706.70 | 1092.80 | 412.80 | 360.10 |
Rates & Taxes | 2.70 | 1.90 | 1.80 | 1.90 | 1.90 |
Insurance | 2.40 | 2.40 | 1.90 | 2.00 | 1.80 |
Printing and stationery | 3.40 | 2.60 | 0.70 | 1.10 | 2.80 |
Professional and legal fees | 49.40 | 60.50 | 40.60 | 37.10 | 164.30 |
Other Administration | 2792.80 | 2602.70 | 1008.60 | 350.90 | 143.30 |
Selling and Marketing Expenses | 203.50 | 205.20 | 117.00 | 65.70 | 270.00 |
Advertisement & Sales Promotion | 194.80 | 198.60 | 108.40 | 61.50 | 265.60 |
Commission, Brokerage & Discounts | | | | | |
Freight outwards | | | | | |
Other Selling Expenses | 8.70 | 6.60 | 8.60 | 4.20 | 4.40 |
Miscellaneous Expenses | 66.40 | 249.40 | 131.50 | 71.90 | 73.30 |
Bad debts /advances written off | 5.80 | 92.10 | 37.80 | 17.50 | 34.00 |
Provision for doubtful debts | 37.70 | 135.10 | 73.70 | 39.60 | 15.40 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | 3.00 | 7.50 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 22.90 | 22.30 | 20.00 | 11.90 | 16.50 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 3954.10 | 3897.40 | 1884.70 | 1043.00 | 1215.90 |
Operating Profit (Excl OI) | 413.90 | 671.70 | 376.30 | 137.80 | 365.60 |
Other Income | 164.50 | 223.80 | 144.60 | 93.10 | 51.90 |
Interest Received | 99.40 | 41.60 | 28.00 | 42.10 | 33.90 |
Dividend Received | 15.00 | 15.30 | 16.50 | 18.30 | 14.30 |
Profit on sale of Fixed Assets | 0.40 | 0.10 | 0.20 | 0.10 | |
Profits on sale of Investments | | | | | |
Provision Written Back | 43.80 | 150.90 | 81.10 | 32.50 | 3.30 |
Foreign Exchange Gains | 1.60 | 10.00 | 1.40 | | |
Others | 4.30 | 5.80 | 17.30 | 0.10 | 0.40 |
Operating Profit | 578.40 | 895.50 | 520.90 | 230.80 | 417.40 |
Interest | 20.10 | 7.90 | 3.70 | 18.40 | 10.30 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 6.30 | 6.50 | 2.20 | 1.80 | 2.30 |
Other Interest | 13.80 | 1.40 | 1.50 | 16.50 | 8.00 |
PBDT | 558.30 | 887.60 | 517.20 | 212.50 | 407.20 |
Depreciation | 83.60 | 65.00 | 83.00 | 124.70 | 88.30 |
Profit Before Taxation & Exceptional Items | 474.70 | 822.60 | 434.20 | 87.80 | 318.80 |
Exceptional Income / Expenses | -71.00 | | | | |
Profit Before Tax | 403.60 | 822.60 | 434.20 | 87.80 | 318.80 |
Provision for Tax | 113.20 | 145.70 | -60.10 | -34.80 | 75.20 |
Current Income Tax | 124.10 | 241.50 | 125.80 | 33.80 | 83.30 |
Deferred Tax | -10.90 | -95.80 | -153.40 | -68.60 | -8.20 |
Other taxes | 0.00 | 0.00 | -32.60 | 0.00 | 0.00 |
Profit After Tax | 290.40 | 676.90 | 494.40 | 122.60 | 243.70 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | -108.60 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 290.40 | 676.90 | 494.40 | 122.60 | 135.10 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1809.50 | 1348.30 | 947.50 | 826.00 | 1088.80 |
Appropriations | 2100.00 | 2025.20 | 1441.90 | 948.50 | 1223.90 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 65.90 |
Other Appropriation | 2100.00 | 2025.20 | 1441.90 | 948.50 | 1157.90 |
Equity Dividend % | 45.00 | 60.00 | 50.00 | 23.00 | 80.00 |
Earnings Per Share | 5.00 | 16.00 | 12.00 | 3.00 | 3.00 |
Adjusted EPS | 5.00 | 12.00 | 9.00 | 2.00 | 2.00 |