(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 7410.00 | 7260.00 | 6460.00 | 5320.00 | 5320.00 |
Sales | 7380.00 | 7230.00 | 6450.00 | 5300.00 | 5310.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 30.00 | 30.00 | 20.00 | 10.00 | 20.00 |
Less: Excise Duty | | | | | |
Net Sales | 7410.00 | 7260.00 | 6460.00 | 5320.00 | 5320.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 40.00 | -120.00 | -180.00 | 120.00 | -60.00 |
Raw Material Consumed | 6200.00 | 6170.00 | 5560.00 | 4300.00 | 4590.00 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 6200.00 | 6170.00 | 5560.00 | 4300.00 | 4590.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Electricity & Power | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | 350.00 | 330.00 | 300.00 | 260.00 | 260.00 |
Salaries, Wages & Bonus | 300.00 | 290.00 | 260.00 | 230.00 | 220.00 |
Contributions to EPF & Pension Funds | 30.00 | 30.00 | 30.00 | 20.00 | 20.00 |
Workmen and Staff Welfare Expenses | 20.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 230.00 | 220.00 | 180.00 | 150.00 | 160.00 |
Rent , Rates & Taxes | 40.00 | 40.00 | 30.00 | 30.00 | 30.00 |
Insurance | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Printing and stationery | 10.00 | 10.00 | 10.00 | 0.00 | 10.00 |
Professional and legal fees | 10.00 | 10.00 | 10.00 | 0.00 | 0.00 |
Traveling and conveyance | 30.00 | 30.00 | 10.00 | 10.00 | 30.00 |
Other Administration | 160.00 | 160.00 | 130.00 | 110.00 | 120.00 |
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 | 10.00 | 10.00 | 10.00 | 20.00 | 10.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 10.00 | 10.00 | 10.00 | 20.00 | 10.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 6840.00 | 6620.00 | 5880.00 | 4860.00 | 4970.00 |
Operating Profit (Excl OI) | 570.00 | 640.00 | 590.00 | 450.00 | 360.00 |
Other Income | 350.00 | 310.00 | 150.00 | 220.00 | 260.00 |
Interest Received | 60.00 | 40.00 | 40.00 | 50.00 | 40.00 |
Dividend Received | 170.00 | 140.00 | 50.00 | 50.00 | 80.00 |
Profit on sale of Fixed Assets | 0.00 | 30.00 | | | |
Profits on sale of Investments | 20.00 | 40.00 | | 120.00 | 150.00 |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 110.00 | 60.00 | 60.00 | 0.00 | 0.00 |
Operating Profit | 920.00 | 950.00 | 730.00 | 680.00 | 620.00 |
Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | 0.00 | 0.00 | 0.00 |
Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
PBDT | 920.00 | 950.00 | 730.00 | 680.00 | 620.00 |
Depreciation | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Profit Before Taxation & Exceptional Items | 910.00 | 940.00 | 720.00 | 670.00 | 610.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 910.00 | 940.00 | 760.00 | 670.00 | 610.00 |
Provision for Tax | 170.00 | 190.00 | 150.00 | 160.00 | 110.00 |
Current Income Tax | 170.00 | 190.00 | 170.00 | 130.00 | 110.00 |
Deferred Tax | 0.00 | -10.00 | -20.00 | 30.00 | 10.00 |
Other taxes | 0.00 | 0.00 | -10.00 | 0.00 | 0.00 |
Profit After Tax | 740.00 | 750.00 | 610.00 | 510.00 | 500.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | 0.00 | 0.00 | 0.00 |
Share of Associate | | | | 20.00 | 0.00 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 740.00 | 750.00 | 610.00 | 530.00 | 500.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1640.00 | 1160.00 | 680.00 | 450.00 | 480.00 |
Appropriations | 2380.00 | 1910.00 | 1290.00 | 980.00 | 970.00 |
General Reserves | | | | 300.00 | 190.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 210.00 |
Other Appropriation | 300.00 | 160.00 | | | |
Equity Dividend % | 270.00 | 240.00 | 130.00 | 100.00 | 100.00 |
Earnings Per Share | 59.00 | 60.00 | 49.00 | 42.00 | 40.00 |
Adjusted EPS | 59.00 | 60.00 | 49.00 | 42.00 | 40.00 |