(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 51170.00 | 44140.00 | 35296.00 | 23809.00 | 28521.00 |
Software Services & Operating Revenues | 51130.00 | 44130.00 | 35285.00 | 23809.00 | 28306.00 |
Job Work/ Contract Receipts | | | | | |
Sale of Equipments & licenses | | | | | |
Processing Charges / ServiceIncome | | | | | |
Other Operational Income | 40.00 | 20.00 | 11.00 | 0.00 | 215.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 51170.00 | 44140.00 | 35296.00 | 23809.00 | 28521.00 |
EXPENDITURE : | | | | | |
Stock Adjustments | | | | | |
Raw Material Consumed | 8950.00 | 6820.00 | 6885.00 | 3383.00 | 3679.00 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 8950.00 | 6820.00 | 6885.00 | 3383.00 | 3679.00 |
Others raw material cost | 17910.00 | 13650.00 | 13771.00 | 6766.00 | 7358.00 |
Power & Fuel Cost | 120.00 | 110.00 | 74.00 | 72.00 | 124.00 |
Electricity & Power | 120.00 | 110.00 | 74.00 | 72.00 | 124.00 |
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 | 23640.00 | 19290.00 | 15127.00 | 12160.00 | 14185.00 |
Salaries, Wages & Bonus | 21910.00 | 17860.00 | 14100.00 | 11486.00 | 13166.00 |
Contributions to EPF & Pension Funds | 1280.00 | 1080.00 | 825.00 | 574.00 | 720.00 |
Wheeling & Transmission Charges recoverable | 410.00 | 340.00 | 202.00 | 100.00 | 299.00 |
Other Employees Cost | 40.00 | 20.00 | 0.00 | 0.00 | 0.00 |
Cost of Software developments | 6660.00 | 7300.00 | 5098.00 | 3130.00 | 3872.00 |
Software Purchase | 1580.00 | 1600.00 | 1100.00 | 716.00 | 827.00 |
Technical sub-contractors | 5080.00 | 5700.00 | 3998.00 | 2414.00 | 3046.00 |
Training Expenses | | | | | |
Software License cost | | | | | |
Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 550.00 | 790.00 | 502.00 | 445.00 | 428.00 |
Repairs and Maintenance | 180.00 | 160.00 | 128.00 | 127.00 | 162.00 |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 370.00 | 640.00 | 373.00 | 318.00 | 266.00 |
General and Administration Expenses | 1580.00 | 1440.00 | 889.00 | 592.00 | 1252.00 |
Rates & Taxes | | | | | |
Insurance | | | | | |
Printing and stationery | | | | | |
Professional and legal fees | | | | | |
Other Administration | 1510.00 | 1360.00 | 810.00 | 547.00 | 1185.00 |
Selling and Marketing Expenses | | | | | |
Advertisement & Sales Promotion | | | | | |
Commission, Brokerage & Discounts | | | | | |
Freight outwards | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 260.00 | 310.00 | 336.00 | 239.00 | 274.00 |
Bad debts /advances written off | 30.00 | 110.00 | | | |
Provision for doubtful debts | | | | 40.00 | 131.00 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | 0.00 | | | 10.00 | |
Losson sale of non-trade current investments | | | 39.00 | | |
Other Miscellaneous Expenses | 230.00 | 200.00 | 297.00 | 188.00 | 143.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 41760.00 | 36070.00 | 28911.00 | 20022.00 | 23816.00 |
Operating Profit (Excl OI) | 9410.00 | 8070.00 | 6385.00 | 3787.00 | 4705.00 |
Other Income | 1160.00 | 1020.00 | 560.00 | 518.00 | 449.00 |
Interest Received | 570.00 | 410.00 | 397.00 | 144.00 | 70.00 |
Dividend Received | | | | | 2.00 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | 0.00 | 140.00 | 33.00 | | |
Foreign Exchange Gains | | 60.00 | 25.00 | | 54.00 |
Others | 580.00 | 410.00 | 104.00 | 375.00 | 323.00 |
Operating Profit | 10570.00 | 9090.00 | 6945.00 | 4305.00 | 5154.00 |
Interest | 190.00 | 180.00 | 219.00 | 177.00 | 156.00 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 190.00 | 180.00 | 219.00 | 177.00 | 156.00 |
PBDT | 10380.00 | 8910.00 | 6726.00 | 4129.00 | 4997.00 |
Depreciation | 1060.00 | 950.00 | 857.00 | 922.00 | 992.00 |
Profit Before Taxation & Exceptional Items | 9320.00 | 7960.00 | 5869.00 | 3207.00 | 4006.00 |
Exceptional Income / Expenses | | | | -54.00 | -86.00 |
Profit Before Tax | 9320.00 | 7960.00 | 5869.00 | 3153.00 | 3920.00 |
Provision for Tax | 2530.00 | 1720.00 | 1499.00 | 761.00 | 1404.00 |
Current Income Tax | 3540.00 | 2610.00 | 1587.00 | 878.00 | 1441.00 |
Deferred Tax | -1010.00 | -890.00 | -88.00 | -117.00 | -37.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 6790.00 | 6240.00 | 4370.00 | 2392.00 | 2516.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 6790.00 | 6240.00 | 4370.00 | 2392.00 | 2516.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 25310.00 | 19170.00 | 14892.00 | 12475.00 | 11919.00 |
Appropriations | 32100.00 | 25410.00 | 19262.00 | 14867.00 | 14435.00 |
General Reserves | | | | | 2.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 32100.00 | 25410.00 | 19262.00 | 14867.00 | 14433.00 |
Equity Dividend % | 503.00 | 615.00 | | | 400.00 |
Earnings Per Share | 17.00 | 15.00 | 105.00 | 57.00 | 60.00 |
Adjusted EPS | 17.00 | 15.00 | 10.00 | 6.00 | 6.00 |