(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 24021.00 | 21292.00 | 17685.00 | 15077.00 | 22238.00 |
Sales | 4791.00 | 4627.00 | 4558.00 | 4146.00 | 5123.00 |
Job Work/ Contract Receipts | 1171.00 | 1311.00 | 903.00 | 528.00 | 1109.00 |
Processing Charges / Service Income | 17524.00 | 14827.00 | 11827.00 | 10084.00 | 15640.00 |
Revenue from property development | | | | | |
Other Operational Income | 535.00 | 528.00 | 396.00 | 318.00 | 366.00 |
Less: Excise Duty | | | | | |
Net Sales | 24021.00 | 21292.00 | 17685.00 | 15077.00 | 22238.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 5.00 | 9.00 | -11.00 | 3.00 | 2.00 |
Raw Material Consumed | 7347.00 | 8502.00 | 5544.00 | 4214.00 | 7662.00 |
Opening Raw Materials | 1545.00 | 1480.00 | 1747.00 | 1821.00 | 1958.00 |
Purchases Raw Materials | 7088.00 | 8567.00 | 5277.00 | 4140.00 | 7526.00 |
Closing Raw Materials | 1286.00 | 1545.00 | 1480.00 | 1747.00 | 1821.00 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 676.00 | 608.00 | 559.00 | 554.00 | 452.00 |
Electricity & Power | 676.00 | 608.00 | 559.00 | 554.00 | 452.00 |
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 | 4317.00 | 3874.00 | 3751.00 | 3794.00 | 4181.00 |
Salaries, Wages & Bonus | 3803.00 | 3408.00 | 3267.00 | 3375.00 | 3758.00 |
Contributions to EPF & Pension Funds | 236.00 | 205.00 | 190.00 | 199.00 | 225.00 |
Workmen and Staff Welfare Expenses | 207.00 | 162.00 | 151.00 | 119.00 | 164.00 |
Other Employees Cost | 72.00 | 98.00 | 144.00 | 101.00 | 34.00 |
Other Manufacturing Expenses | 2715.00 | 2504.00 | 1933.00 | 1381.00 | 2085.00 |
Sub-contracted / Out sourced services | | | | | 174.00 |
Processing Charges | 906.00 | 729.00 | 604.00 | 240.00 | 80.00 |
Repairs and Maintenance | 378.00 | 325.00 | 291.00 | 259.00 | 434.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1431.00 | 1450.00 | 1039.00 | 883.00 | 1397.00 |
General and Administration Expenses | 1160.00 | 1057.00 | 887.00 | 738.00 | 596.00 |
Rent , Rates & Taxes | 21.00 | 37.00 | 61.00 | 47.00 | 27.00 |
Insurance | 25.00 | 27.00 | 29.00 | 31.00 | 20.00 |
Printing and stationery | | | | | |
Professional and legal fees | 345.00 | 281.00 | 222.00 | 206.00 | 253.00 |
Traveling and conveyance | 276.00 | 214.00 | 134.00 | 85.00 | 223.00 |
Other Administration | 768.00 | 712.00 | 575.00 | 455.00 | 297.00 |
Selling and Distribution Expenses | 720.00 | 753.00 | 1291.00 | 661.00 | 1284.00 |
Advertisement & Sales Promotion | 339.00 | 375.00 | 919.00 | 290.00 | 885.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 381.00 | 378.00 | 372.00 | 372.00 | 398.00 |
Miscellaneous Expenses | 852.00 | 794.00 | 706.00 | 706.00 | 1387.00 |
Bad debts /advances written off | 0.00 | 3.00 | 2.00 | 1.00 | 171.00 |
Provision for doubtful debts | 369.00 | 275.00 | 239.00 | 255.00 | 278.00 |
Losson disposal of fixed assets(net) | 2.00 | 15.00 | 25.00 | 6.00 | 7.00 |
Losson foreign exchange fluctuations | 5.00 | 52.00 | 10.00 | | 86.00 |
Losson sale of non-trade current investments | | | | 16.00 | 19.00 |
Other Miscellaneous Expenses | 477.00 | 449.00 | 429.00 | 428.00 | 826.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 17793.00 | 18100.00 | 14661.00 | 12052.00 | 17649.00 |
Operating Profit (Excl OI) | 6228.00 | 3192.00 | 3025.00 | 3025.00 | 4589.00 |
Other Income | 805.00 | 419.00 | 203.00 | 167.00 | 351.00 |
Interest Received | 472.00 | 255.00 | 121.00 | 100.00 | 68.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 6.00 | 5.00 | | | |
Profits on sale of Investments | 66.00 | | | | |
Provision Written Back | 16.00 | 68.00 | 27.00 | 9.00 | 84.00 |
Foreign Exchange Gains | | | | 22.00 | |
Others | 245.00 | 92.00 | 55.00 | 36.00 | 199.00 |
Operating Profit | 7033.00 | 3611.00 | 3228.00 | 3193.00 | 4940.00 |
Interest | 238.00 | 213.00 | 182.00 | 243.00 | 251.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | 36.00 | 33.00 | 31.00 | 30.00 | 28.00 |
Bank Charges etc | | | | | |
Other Interest | 202.00 | 180.00 | 150.00 | 213.00 | 223.00 |
PBDT | 6795.00 | 3399.00 | 3046.00 | 2949.00 | 4689.00 |
Depreciation | 1140.00 | 1120.00 | 1100.00 | 1149.00 | 1207.00 |
Profit Before Taxation & Exceptional Items | 5655.00 | 2279.00 | 1947.00 | 1801.00 | 3482.00 |
Exceptional Income / Expenses | | | | 132.00 | |
Profit Before Tax | 5655.00 | 2279.00 | 1947.00 | 1932.00 | 3482.00 |
Provision for Tax | 1400.00 | 588.00 | 521.00 | 518.00 | 732.00 |
Current Income Tax | 1521.00 | 688.00 | 584.00 | 623.00 | 940.00 |
Deferred Tax | -122.00 | -101.00 | -64.00 | -105.00 | -208.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 4255.00 | 1691.00 | 1426.00 | 1414.00 | 2750.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 4255.00 | 1691.00 | 1426.00 | 1414.00 | 2750.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 16171.00 | 15585.00 | 15106.00 | 13687.00 | 15031.00 |
Appropriations | 20426.00 | 17276.00 | 16532.00 | 15101.00 | 17781.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 647.00 |
Other Appropriation | 84.00 | 573.00 | 597.00 | -5.00 | 298.00 |
Equity Dividend % | 130.00 | 60.00 | 50.00 | 30.00 | 100.00 |
Earnings Per Share | 24.00 | 10.00 | 8.00 | 8.00 | 16.00 |
Adjusted EPS | 24.00 | 10.00 | 8.00 | 8.00 | 16.00 |