(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 67627.80 | 57866.70 | 46245.50 | 33017.10 | 32836.50 |
Earning From Sale of Electrical Energy | 60696.70 | 49357.40 | 38761.70 | 32901.60 | 33098.50 |
Less: Cash Discount | | | | | |
Contracts Income | | | | | |
Transmission EPC Business | | | | | |
Wheeling & Transmission Charges recoverable | | | | | |
Other Operational Income | 6931.10 | 8509.30 | 7483.80 | 115.50 | -262.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 67627.80 | 57866.70 | 46245.50 | 33017.10 | 32836.50 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 2442.70 | 351.80 | -2791.00 | -2.80 | |
Power Generation & Distribution Cost | 27312.90 | 26905.60 | 21284.90 | 15704.50 | 18159.60 |
Cost of power purchased | 121.20 | 106.80 | 1490.70 | 176.90 | 106.40 |
Cost of Fuel | 31954.50 | 30828.60 | 23207.90 | 17060.00 | 19952.60 |
Power Project Expenses | | | | | |
Wheeling & Transmission Charges Payable | 1281.00 | 1811.70 | 1431.60 | 1763.30 | 1163.50 |
Other power & fuel | -6043.80 | -5841.50 | -4845.30 | -3295.70 | -3062.90 |
Employee Cost | 1332.30 | 1248.00 | 1116.40 | 1009.10 | 1104.90 |
Salaries, Wages & Bonus | 1172.30 | 1099.30 | 970.90 | 884.20 | 965.00 |
Contributions to EPF & PensionFunds | 76.30 | 70.00 | 68.50 | 66.50 | 69.30 |
Workmen and Staff Welfare Expenses | 61.00 | 64.70 | 56.30 | 44.80 | 48.00 |
Other Employees Cost | 22.70 | 14.00 | 20.70 | 13.60 | 22.60 |
Operating Expenses | 12601.90 | 16630.10 | 14596.00 | 3587.00 | 3595.40 |
Cost of Elastimold , Store & Spares Consumed | 3637.20 | 4974.80 | 2992.80 | 1813.30 | 1730.70 |
Processing Charges | | | | | |
Sub Contract Charges | 773.40 | 1835.20 | 3064.40 | | |
Repairs and Maintenance | 1098.40 | 740.40 | 548.40 | 312.30 | 618.00 |
Other Operating Expenses | 7092.90 | 9079.70 | 7990.40 | 1461.40 | 1246.70 |
General and Administration Expenses | 769.70 | 675.60 | 570.20 | 557.10 | 675.70 |
Rent , Rates & Taxes | 60.00 | 36.50 | 32.00 | 26.10 | 65.00 |
Insurance | 274.00 | 249.90 | 242.20 | 236.70 | 209.50 |
Printing and stationery | | | | | |
Professional and legal fees | 178.40 | 180.40 | 119.90 | 126.70 | 235.90 |
Other Administration | 257.30 | 208.80 | 176.10 | 167.60 | 165.30 |
Selling and Distribution Expenses | | | | | |
Freight outwards | | | | | |
Sales Commissions and Incentives | | | | | |
Advertisement & Sales Promotion | | | | | |
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 | 806.70 | 850.10 | 341.30 | 588.20 | 426.80 |
Bad debts /advances written off | 11.90 | 41.10 | 0.30 | 56.90 | |
Provision for doubtful debts | 314.30 | 46.00 | | 128.80 | |
Losson disposal of fixed assets(net) | 6.90 | 19.20 | 68.10 | | |
Losson foreign exchange fluctuations | 0.40 | 0.80 | | 0.20 | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 473.20 | 743.00 | 272.90 | 402.30 | 426.80 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 45266.20 | 46661.20 | 35117.80 | 21443.10 | 23962.40 |
Operating Profit (Excl OI) | 22361.60 | 11205.50 | 11127.70 | 11574.00 | 8874.10 |
Other Income | 3885.10 | 1354.80 | 2350.80 | 1273.00 | 627.70 |
Interest Received | 360.30 | 143.90 | 884.10 | 156.80 | 183.10 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | 1.40 | | 0.90 | |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | | | | | 0.90 |
Others | 3524.60 | 113.90 | 1379.30 | 1026.10 | 436.10 |
Operating Profit | 26246.70 | 12560.30 | 13478.50 | 12847.00 | 9501.80 |
Interest | 4492.40 | 5597.30 | 5561.10 | 5785.80 | 6521.50 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | 3940.60 | 4274.40 | 4358.60 | 4814.20 | 5279.90 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 75.80 | 85.30 | 60.90 | 8.30 | 325.20 |
Other Interest | 476.00 | 1237.60 | 1141.60 | 963.30 | 916.40 |
PBDT | 21754.30 | 6963.00 | 7917.40 | 7061.20 | 2980.30 |
Depreciation | 4651.10 | 4642.00 | 4812.80 | 4799.50 | 4791.00 |
Profit Before Taxation & Exceptional Items | 17103.20 | 2321.00 | 3104.60 | 2261.70 | -1810.70 |
Exceptional Income / Expenses | -4611.30 | -66.80 | | 1111.50 | -11940.20 |
Profit Before Tax | 12491.90 | 2254.20 | 3104.60 | 3373.20 | -13750.90 |
Provision for Tax | 2272.40 | 1700.00 | 2029.80 | 1101.60 | 8294.30 |
Current Income Tax | | | | | 25.10 |
Deferred Tax | 2066.40 | 978.30 | 1081.00 | 684.90 | 7747.50 |
Other taxes | 2272.40 | 1700.00 | 2029.80 | 1101.60 | 521.70 |
Profit After Tax | 10219.50 | 554.20 | 1074.80 | 2271.60 | -22045.20 |
Extra items | 0.00 | 0.00 | 0.00 | 542.70 | 573.00 |
Minority Interest | | | | -143.10 | -148.90 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 10219.50 | 554.20 | 1074.80 | 2671.20 | -21621.10 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -33245.00 | -33799.20 | -34874.00 | -37961.70 | -16647.70 |
Appropriations | -23025.50 | -33245.00 | -33799.20 | -35290.50 | -38268.80 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -23025.50 | -33245.00 | -33799.20 | -35290.50 | -38268.80 |
Equity Dividend % | | | | | |
Earnings Per Share | 1.00 | 0.00 | 0.00 | 0.00 | -3.00 |
Adjusted EPS | 1.00 | 0.00 | 0.00 | 0.00 | -3.00 |