(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 38553.00 | 28383.90 | 26924.70 | 19821.90 | 18849.30 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 38553.00 | 28383.90 | 26924.70 | 19821.90 | 18849.30 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 38553.00 | 28383.90 | 26924.70 | 19821.90 | 18849.30 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Cost of Construction and Development | 18394.60 | 13607.90 | 12390.30 | 9192.30 | 9046.80 |
Opening Raw Materials | 1960.70 | 1924.60 | 2379.30 | 1614.30 | 854.40 |
Cost of Land & Construction Materials | 19036.60 | 13643.90 | 11897.80 | 9870.00 | 9751.30 |
Closing Stock | 2610.60 | 1960.70 | 1924.60 | 2379.30 | 1614.30 |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 8.00 | 0.00 | 37.90 | 87.30 | 55.40 |
Power & Fuel Cost | 688.80 | 612.10 | 478.70 | 358.60 | 316.90 |
Electricity & Power | 688.80 | 612.10 | 478.70 | 358.60 | 316.90 |
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 | 2769.30 | 1959.30 | 1838.60 | 1495.60 | 1543.20 |
Salaries, Wages & Bonus | 2439.60 | 1718.70 | 1626.50 | 1193.00 | 1300.10 |
Contributions to EPF & Pension Funds | 162.40 | 105.30 | 99.80 | 63.60 | 64.20 |
Workmen and Staff Welfare Expenses | 145.60 | 99.00 | 81.80 | 207.40 | 155.30 |
Other Employees Cost | 21.60 | 36.30 | 30.50 | 31.70 | 23.50 |
Operating Expenses | 11648.00 | 8363.40 | 8865.10 | 6045.30 | 5488.80 |
Sub-contracted / Out sourced services | 10514.10 | 7716.20 | 8279.10 | 5564.50 | 5036.40 |
Processing Charges | | | | | |
Repairs and Maintenance | 257.50 | 183.10 | 115.70 | 155.70 | 161.70 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 876.40 | 464.20 | 470.30 | 325.10 | 290.80 |
General and Administration Expenses | 1031.20 | 714.50 | 627.70 | 594.00 | 472.30 |
Rent , Rates & Taxes | 132.50 | 92.00 | 76.90 | 74.00 | 65.60 |
Insurance | 86.20 | 72.20 | 64.50 | 57.50 | 39.90 |
Printing and stationery | 24.40 | 20.70 | 15.00 | 15.90 | 15.30 |
Professional and legal fees | 428.20 | 259.70 | 214.70 | 227.10 | 183.70 |
Other Administration | 359.90 | 269.90 | 256.50 | 219.50 | 167.90 |
Selling and Distribution Expenses | 7.70 | 7.20 | 4.10 | 2.50 | 11.80 |
Advertisement & Sales Promotion | 7.70 | 7.20 | 4.10 | 2.50 | 11.80 |
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 | 130.10 | 78.60 | 157.70 | 591.60 | 439.70 |
Bad debts /advances written off | 8.50 | 37.80 | 5.90 | 531.50 | 421.40 |
Provision for doubtful debts | 4.00 | | 97.20 | 4.80 | |
Losson disposal of fixed assets(net) | 1.80 | 0.30 | 9.70 | 0.80 | 0.00 |
Losson foreign exchange fluctuations | 3.80 | 0.30 | 0.60 | | 1.80 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 112.00 | 40.20 | 44.30 | 54.40 | 16.50 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 34669.80 | 25342.90 | 24362.20 | 18279.90 | 17319.60 |
Operating Profit (Excl OI) | 3883.20 | 3041.00 | 2562.50 | 1542.00 | 1529.70 |
Other Income | 368.20 | 295.50 | 294.50 | 223.20 | 104.40 |
Interest Received | 302.10 | 189.90 | 138.30 | 138.70 | 98.70 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 12.40 | 14.50 | 3.10 | | 0.60 |
Profits on sale of Investments | | | | | |
Provision Written Back | 49.70 | 91.10 | 55.80 | 84.30 | 5.20 |
Foreign Exchange Gains | | | | 0.20 | |
Others | 4.00 | 0.00 | 97.40 | 0.00 | 0.00 |
Operating Profit | 4251.40 | 3336.50 | 2857.00 | 1765.20 | 1634.10 |
Interest | 481.30 | 330.80 | 437.30 | 426.00 | 350.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 0.60 | 0.20 | 0.80 | 0.60 | 0.80 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 173.70 | 124.00 | 119.10 | 126.30 | 118.30 |
Other Interest | 307.10 | 206.60 | 317.40 | 299.10 | 230.80 |
PBDT | 3770.10 | 3005.70 | 2419.80 | 1339.20 | 1284.20 |
Depreciation | 668.60 | 387.70 | 335.80 | 304.40 | 318.70 |
Profit Before Taxation & Exceptional Items | 3101.50 | 2617.90 | 2083.90 | 1034.80 | 965.50 |
Exceptional Income / Expenses | 1949.70 | | | | |
Profit Before Tax | 5044.50 | 2616.50 | 2083.90 | 1034.80 | 965.50 |
Provision for Tax | 1296.20 | 676.80 | 531.80 | 262.80 | 321.50 |
Current Income Tax | 1351.80 | 674.60 | 590.10 | 279.60 | 288.60 |
Deferred Tax | -56.20 | -7.10 | -57.20 | -11.90 | 35.30 |
Other taxes | 0.60 | 9.30 | -1.10 | -4.90 | -2.30 |
Profit After Tax | 3748.30 | 1939.80 | 1552.20 | 772.00 | 643.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3748.30 | 1939.80 | 1552.20 | 772.00 | 643.90 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 11313.70 | 9382.20 | 7817.90 | 7058.70 | 6402.80 |
Appropriations | 15062.00 | 11322.00 | 9370.10 | 7830.70 | 7046.70 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 15062.00 | 11322.00 | 9370.10 | 7830.70 | 7046.70 |
Equity Dividend % | 25.00 | 20.00 | 15.00 | | |
Earnings Per Share | 56.00 | 29.00 | 23.00 | 12.00 | 10.00 |
Adjusted EPS | 56.00 | 29.00 | 23.00 | 12.00 | 10.00 |