(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2017 | Mar 2016 |
INCOME : | | | | |
Gross Sales | 48792.00 | 42031.40 | 15728.10 | 15077.70 |
Sales | 2142.90 | 1577.80 | 498.10 | 424.20 |
Job Work/ Contract Receipts | 45370.50 | 39950.60 | 15004.00 | 14369.30 |
Processing Charges / Service Income | 1278.60 | 503.00 | 226.00 | 284.20 |
Revenue from property development | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | |
Net Sales | 48792.00 | 42031.40 | 15728.10 | 15077.70 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | | | -934.30 | 552.90 |
Raw Material Consumed | 31701.70 | 27839.80 | 10318.10 | 8434.80 |
Opening Raw Materials | 3927.00 | 3657.40 | 2326.00 | 1599.00 |
Purchases Raw Materials | 32385.50 | 28109.50 | 10077.10 | 9161.70 |
Closing Raw Materials | 4610.80 | 3927.00 | 2085.00 | 2326.00 |
Other Direct Purchases / Brought in cost | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 492.80 | 395.10 | 107.80 | 107.50 |
Electricity & Power | 420.20 | 308.80 | 97.80 | 94.40 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 72.60 | 86.30 | 10.00 | 13.20 |
Employee Cost | 3691.20 | 3093.30 | 1251.80 | 1150.90 |
Salaries, Wages & Bonus | 3487.00 | 2916.60 | 1151.20 | 1051.50 |
Contributions to EPF & Pension Funds | 125.90 | 113.30 | 63.20 | 66.40 |
Workmen and Staff Welfare Expenses | 78.30 | 63.40 | 37.50 | 29.50 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 3.50 |
Other Manufacturing Expenses | 2789.80 | 2320.10 | 1992.00 | 1988.00 |
Sub-contracted / Out sourced services | | | | |
Processing Charges | 1127.70 | 1008.30 | 928.90 | 1136.00 |
Repairs and Maintenance | 166.70 | 142.40 | 74.20 | 48.90 |
Packing Material Consumed | | | | |
Other Mfg Exp | 1495.30 | 1169.40 | 988.80 | 803.20 |
General and Administration Expenses | 3023.90 | 2371.90 | 465.50 | 318.40 |
Rent , Rates & Taxes | 240.60 | 128.90 | 165.10 | 106.60 |
Insurance | 142.70 | 155.80 | 3.90 | 23.10 |
Printing and stationery | | | | |
Professional and legal fees | 647.30 | 450.00 | | |
Traveling and conveyance | 69.40 | 59.50 | 30.10 | 28.70 |
Other Administration | 1993.30 | 1637.20 | 296.40 | 188.70 |
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 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 52.00 | 40.80 | 33.60 | 60.90 |
Bad debts /advances written off | | | | |
Provision for doubtful debts | | | | |
Losson disposal of fixed assets(net) | | | | |
Losson foreign exchange fluctuations | | | | |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 52.00 | 40.80 | 33.60 | 60.90 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 41751.40 | 36061.00 | 13234.50 | 12613.40 |
Operating Profit (Excl OI) | 7040.60 | 5970.40 | 2493.50 | 2464.30 |
Other Income | 284.00 | 304.60 | 301.80 | 182.70 |
Interest Received | 251.30 | 263.90 | 223.80 | 137.40 |
Dividend Received | | | 27.30 | 40.40 |
Profit on sale of Fixed Assets | | | 8.50 | |
Profits on sale of Investments | | | 8.90 | |
Provision Written Back | | | | |
Foreign Exchange Gains | | | | |
Others | 32.70 | 40.80 | 33.30 | 5.00 |
Operating Profit | 7324.70 | 6275.10 | 2795.30 | 2647.10 |
Interest | 1238.80 | 992.00 | 660.70 | 634.80 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | 580.90 | 474.40 | 41.40 | 74.70 |
Intereston Fixed deposits | | | | |
Bank Charges etc | 410.60 | 230.80 | 140.90 | 125.10 |
Other Interest | 247.30 | 286.80 | 478.30 | 435.00 |
PBDT | 6085.90 | 5283.10 | 2134.70 | 2012.30 |
Depreciation | 1680.10 | 1547.40 | 556.30 | 512.10 |
Profit Before Taxation & Exceptional Items | 4405.80 | 3735.70 | 1578.40 | 1500.20 |
Exceptional Income / Expenses | | | | |
Profit Before Tax | 4405.80 | 3735.70 | 1578.40 | 1500.20 |
Provision for Tax | 1119.90 | 991.80 | 522.40 | 569.10 |
Current Income Tax | 1200.90 | 1004.80 | 502.20 | 493.30 |
Deferred Tax | -81.00 | -13.00 | 20.20 | 75.90 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 3285.90 | 2743.90 | 1055.90 | 931.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | 0.00 | 0.00 |
Share of Associate | 21.80 | | -0.40 | 29.60 |
Other Consolidated Items | | | | |
Consolidated Net Profit | 3307.70 | 2743.90 | 1055.60 | 960.60 |
Adjustments to PAT | | | 97.80 | 5.40 |
Profit Balance B/F | 15365.90 | 12835.10 | 4886.10 | 4153.00 |
Appropriations | 18673.60 | 15579.00 | 6039.50 | 5119.00 |
General Reserves | | | | 103.20 |
Proposed Equity Dividend | | | 151.30 | 128.90 |
Corporate dividend tax | | | 30.80 | 26.20 |
Other Appropriation | 264.00 | 213.10 | -1.30 | -25.40 |
Equity Dividend % | 80.00 | 70.00 | 40.00 | 40.00 |
Earnings Per Share | 44.00 | 36.00 | 14.00 | 13.00 |
Adjusted EPS | 44.00 | 36.00 | 14.00 | 13.00 |