(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 527290.00 | 598990.00 | 431690.00 | 260229.00 | 354520.00 |
Sales | 493740.00 | 574090.00 | 407800.00 | 237155.80 | 331181.50 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 25540.00 | 15180.00 | 19060.00 | 22646.70 | 22638.70 |
Revenue from property development | | | | | |
Other Operational Income | 8010.00 | 9720.00 | 4830.00 | 426.50 | 699.80 |
Less: Excise Duty | | | | | |
Net Sales | 527290.00 | 598990.00 | 431690.00 | 260229.00 | 354520.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | 464640.00 | 539520.00 | 370770.00 | 207002.80 | 304959.40 |
Opening Raw Materials | 7380.00 | 2110.00 | 2610.00 | 4066.70 | 3081.40 |
Purchases Raw Materials | 465580.00 | 544790.00 | 370280.00 | 205545.30 | 305944.70 |
Closing Raw Materials | 8320.00 | 7380.00 | 2110.00 | 2609.20 | 4066.70 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 2270.00 | 2010.00 | 2110.00 | 1811.20 | 2313.60 |
Electricity & Power | 2270.00 | 2010.00 | 2110.00 | 1811.20 | 2313.60 |
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 | 1930.00 | 1690.00 | 1780.00 | 1471.10 | 1257.60 |
Salaries, Wages & Bonus | 1740.00 | 1500.00 | 1420.00 | 1166.00 | 1078.90 |
Contributions to EPF & Pension Funds | 240.00 | 200.00 | 290.00 | 220.20 | 118.10 |
Workmen and Staff Welfare Expenses | 160.00 | 160.00 | 120.00 | 84.90 | 60.60 |
Other Employees Cost | -210.00 | -160.00 | -60.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 980.00 | 970.00 | 1150.00 | 1016.10 | 787.20 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 390.00 | 350.00 | 340.00 | 264.80 | 179.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 590.00 | 620.00 | 810.00 | 751.30 | 608.20 |
General and Administration Expenses | 1470.00 | 2030.00 | 1460.00 | 1292.40 | 1380.00 |
Rent , Rates & Taxes | 100.00 | 90.00 | 90.00 | 92.30 | 253.60 |
Insurance | 240.00 | 270.00 | 260.00 | 226.40 | 128.20 |
Printing and stationery | | | | | |
Professional and legal fees | 90.00 | 70.00 | 170.00 | 247.40 | 178.60 |
Traveling and conveyance | 200.00 | 190.00 | 150.00 | 112.20 | 160.60 |
Other Administration | 1040.00 | 1590.00 | 950.00 | 726.30 | 819.60 |
Selling and Distribution Expenses | | | | | |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
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 | 3940.00 | 4230.00 | 1920.00 | 640.00 | 3927.50 |
Bad debts /advances written off | 260.00 | | | | |
Provision for doubtful debts | 2380.00 | 910.00 | 300.00 | | |
Losson disposal of fixed assets(net) | 40.00 | 0.00 | 20.00 | 5.80 | 0.50 |
Losson foreign exchange fluctuations | 420.00 | 2560.00 | 910.00 | | 2764.50 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 850.00 | 770.00 | 690.00 | 634.20 | 1162.50 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 475240.00 | 550450.00 | 379200.00 | 213233.60 | 314625.30 |
Operating Profit (Excl OI) | 52050.00 | 48540.00 | 52490.00 | 46995.40 | 39894.70 |
Other Income | 6080.00 | 5230.00 | 2980.00 | 3590.80 | 3635.70 |
Interest Received | 5230.00 | 3370.00 | 2170.00 | 2027.50 | 2761.40 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | 530.00 | 370.00 | 530.00 | 419.30 | 594.20 |
Provision Written Back | | | 30.00 | 15.80 | 48.70 |
Foreign Exchange Gains | 40.00 | | | 842.00 | |
Others | 290.00 | 1500.00 | 250.00 | 286.20 | 231.40 |
Operating Profit | 58140.00 | 53770.00 | 55460.00 | 50586.20 | 43530.40 |
Interest | 2900.00 | 3310.00 | 3170.00 | 3359.50 | 4032.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 10.00 | 180.00 | 30.00 | 61.80 | 419.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 100.00 | 80.00 | 60.00 | 78.90 | 84.50 |
Other Interest | 2780.00 | 3050.00 | 3090.00 | 3218.80 | 3528.50 |
PBDT | 55240.00 | 50470.00 | 52290.00 | 47226.70 | 39498.40 |
Depreciation | 7770.00 | 7640.00 | 7680.00 | 7840.90 | 7761.30 |
Profit Before Taxation & Exceptional Items | 47480.00 | 42820.00 | 44610.00 | 39385.80 | 31737.10 |
Exceptional Income / Expenses | | | | | -720.60 |
Profit Before Tax | 47480.00 | 42820.00 | 45590.00 | 39575.10 | 31164.00 |
Provision for Tax | 12210.00 | 10940.00 | 11210.00 | 10182.80 | 4130.50 |
Current Income Tax | 13040.00 | 12220.00 | 11870.00 | 10250.00 | 8600.00 |
Deferred Tax | -830.00 | -1280.00 | -480.00 | -67.20 | -4469.50 |
Other taxes | 0.00 | 0.00 | -170.00 | 0.00 | 0.00 |
Profit After Tax | 35270.00 | 31880.00 | 34380.00 | 29392.30 | 27033.50 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | 1250.00 | 1380.00 | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 36520.00 | 33260.00 | 34380.00 | 29392.30 | 27033.50 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 130370.00 | 114400.00 | 95790.00 | 88990.80 | 78559.10 |
Appropriations | 166890.00 | 147660.00 | 130170.00 | 118383.10 | 105592.60 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 1695.80 |
Other Appropriation | 4570.00 | 6790.00 | 5270.00 | 10500.00 | 6656.00 |
Equity Dividend % | 100.00 | 100.00 | 115.00 | 115.00 | 125.00 |
Earnings Per Share | 24.00 | 22.00 | 23.00 | 20.00 | 18.00 |
Adjusted EPS | 24.00 | 22.00 | 23.00 | 20.00 | 18.00 |