(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 218890.00 | 202820.00 | 193820.00 | 154040.00 | 145310.00 |
Sales | | | | | |
Job Work/ Contract Receipts | 218820.00 | 202780.00 | 193780.00 | 154040.00 | 145310.00 |
Processing Charges / Service Income | 70.00 | 30.00 | 40.00 | | |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 218890.00 | 202820.00 | 193820.00 | 154040.00 | 145310.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 50.00 | 40.00 | 40.00 | 20.00 | 30.00 |
Electricity & Power | 50.00 | 40.00 | 40.00 | 20.00 | 30.00 |
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 | 1840.00 | 1860.00 | 2000.00 | 2040.00 | 1860.00 |
Salaries, Wages & Bonus | 1620.00 | 1650.00 | 1850.00 | 1890.00 | 1720.00 |
Contributions to EPF & Pension Funds | 120.00 | 160.00 | 90.00 | 100.00 | 90.00 |
Workmen and Staff Welfare Expenses | 100.00 | 50.00 | 60.00 | 50.00 | 50.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 201820.00 | 187200.00 | 179020.00 | 142290.00 | 134160.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | | | | | |
Packing Material Consumed | | | | | |
Other Mfg Exp | 201820.00 | 187200.00 | 179020.00 | 142290.00 | 134160.00 |
General and Administration Expenses | 660.00 | 490.00 | 460.00 | 380.00 | 1130.00 |
Rent , Rates & Taxes | 100.00 | 90.00 | 80.00 | 70.00 | 50.00 |
Insurance | | | | | |
Printing and stationery | 40.00 | 30.00 | 30.00 | 30.00 | 40.00 |
Professional and legal fees | 180.00 | 100.00 | 100.00 | 70.00 | 70.00 |
Traveling and conveyance | 200.00 | 170.00 | 140.00 | 120.00 | 100.00 |
Other Administration | 350.00 | 270.00 | 250.00 | 210.00 | 970.00 |
Selling and Distribution Expenses | 70.00 | 160.00 | 60.00 | 40.00 | 70.00 |
Advertisement & Sales Promotion | 70.00 | 160.00 | 60.00 | 40.00 | 70.00 |
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 | 920.00 | 590.00 | 400.00 | 460.00 | 190.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | 10.00 | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 920.00 | 580.00 | 400.00 | 460.00 | 190.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 205360.00 | 190350.00 | 181990.00 | 145240.00 | 137440.00 |
Operating Profit (Excl OI) | 13530.00 | 12460.00 | 11830.00 | 8800.00 | 7860.00 |
Other Income | 11860.00 | 9960.00 | 8000.00 | 7390.00 | 3050.00 |
Interest Received | 5630.00 | 4270.00 | 2340.00 | 2220.00 | 2730.00 |
Dividend Received | | | | | 10.00 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | 1010.00 | 280.00 | 320.00 | 800.00 | 240.00 |
Foreign Exchange Gains | | | | | |
Others | 5220.00 | 5410.00 | 5350.00 | 4370.00 | 60.00 |
Operating Profit | 25380.00 | 22430.00 | 19830.00 | 16190.00 | 10910.00 |
Interest | 5680.00 | 5810.00 | 5640.00 | 4580.00 | 1000.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 5040.00 | 5290.00 | 5300.00 | 4300.00 | 590.00 |
Intereston Fixed deposits | 600.00 | 470.00 | 300.00 | 230.00 | 350.00 |
Bank Charges etc | | | | | |
Other Interest | 40.00 | 50.00 | 40.00 | 50.00 | 60.00 |
PBDT | 19700.00 | 16610.00 | 14200.00 | 11610.00 | 9910.00 |
Depreciation | 210.00 | 220.00 | 210.00 | 230.00 | 200.00 |
Profit Before Taxation & Exceptional Items | 19490.00 | 16390.00 | 13990.00 | 11380.00 | 9710.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 20540.00 | 17190.00 | 14300.00 | 12070.00 | 9580.00 |
Provision for Tax | 4790.00 | 3780.00 | 3190.00 | 2150.00 | 2010.00 |
Current Income Tax | 4850.00 | 3830.00 | 3250.00 | 2260.00 | 2060.00 |
Deferred Tax | 0.00 | -10.00 | 60.00 | -50.00 | -50.00 |
Other taxes | -50.00 | -40.00 | -120.00 | -60.00 | 0.00 |
Profit After Tax | 15740.00 | 13420.00 | 11100.00 | 9920.00 | 7570.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 15740.00 | 13420.00 | 11100.00 | 9920.00 | 7570.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 50900.00 | 41690.00 | 34800.00 | 29630.00 | 22360.00 |
Appropriations | 66640.00 | 55100.00 | 45900.00 | 39550.00 | 29930.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 750.00 | 510.00 | 920.00 | 2370.00 | 300.00 |
Equity Dividend % | 21.00 | 21.00 | 18.00 | 16.00 | 11.00 |
Earnings Per Share | 8.00 | 6.00 | 5.00 | 5.00 | 4.00 |
Adjusted EPS | 8.00 | 6.00 | 5.00 | 5.00 | 4.00 |