(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 29604.80 | 29793.00 | 28344.90 | 25571.50 | 27809.60 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 29462.70 | 29462.90 | 27994.40 | 25239.50 | 27231.80 |
Revenue from property development | | | | | |
Other Operational Income | 142.10 | 330.10 | 350.50 | 332.00 | 577.80 |
Less: Excise Duty | | | | | |
Net Sales | 29604.80 | 29793.00 | 28344.90 | 25571.50 | 27809.60 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -84.00 | -25.90 | -27.60 | -110.90 | 27.10 |
Raw Material Consumed | 12603.50 | 11249.60 | 10579.40 | 9754.40 | 10569.20 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 12603.50 | 11249.60 | 10579.40 | 9754.40 | 10569.20 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 92.60 | 60.80 | 53.50 | 100.80 | 91.70 |
Electricity & Power | 92.60 | 60.80 | 53.50 | 100.80 | 91.70 |
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 | 2655.10 | 2506.60 | 1985.20 | 2334.50 | 2537.70 |
Salaries, Wages & Bonus | 2364.00 | 2206.90 | 1762.70 | 2051.50 | 2181.40 |
Contributions to EPF & Pension Funds | 141.10 | 168.80 | 114.70 | 142.00 | 164.10 |
Workmen and Staff Welfare Expenses | 150.00 | 130.90 | 107.80 | 141.00 | 192.20 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 9675.70 | 11147.20 | 11386.50 | 8992.70 | 10148.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 6258.70 | 7602.80 | 7811.90 | 5856.50 | 6907.10 |
Repairs and Maintenance | | | | | |
Packing Material Consumed | | | | | |
Other Mfg Exp | 3417.00 | 3544.40 | 3574.60 | 3136.20 | 3240.90 |
General and Administration Expenses | 932.00 | 965.70 | 817.70 | 1220.80 | 1178.60 |
Rent , Rates & Taxes | 320.90 | 454.10 | 408.10 | 504.70 | 327.60 |
Insurance | 97.90 | 115.40 | 102.60 | 146.60 | 176.70 |
Printing and stationery | | | | | |
Professional and legal fees | 311.70 | 250.50 | 198.50 | 347.20 | 402.10 |
Traveling and conveyance | 69.00 | 35.10 | 17.70 | 94.00 | 145.70 |
Other Administration | 201.50 | 145.70 | 108.50 | 222.30 | 272.20 |
Selling and Distribution Expenses | 114.80 | 176.60 | 7.00 | 54.20 | 30.90 |
Advertisement & Sales Promotion | 14.20 | 7.50 | 7.00 | 21.70 | 30.90 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 100.60 | 169.10 | 0.00 | 32.50 | 0.00 |
Miscellaneous Expenses | 438.00 | 1351.50 | 1363.70 | 1055.30 | 1415.20 |
Bad debts /advances written off | 341.20 | 1157.90 | 1071.60 | 858.80 | 924.70 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | 3.10 | |
Losson foreign exchange fluctuations | | | 92.90 | | 207.40 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 96.80 | 193.60 | 199.20 | 193.40 | 283.10 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 26427.70 | 27432.10 | 26165.40 | 23401.80 | 25998.40 |
Operating Profit (Excl OI) | 3177.10 | 2360.90 | 2179.50 | 2169.70 | 1811.20 |
Other Income | 537.10 | 332.90 | 90.20 | 351.80 | 173.70 |
Interest Received | 103.50 | 63.90 | 80.90 | 60.40 | 43.50 |
Dividend Received | 11.10 | 69.60 | | | |
Profit on sale of Fixed Assets | 2.30 | 11.10 | 1.20 | | |
Profits on sale of Investments | 50.00 | 65.50 | | 193.10 | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 369.10 | 113.80 | | 98.20 | |
Others | 1.10 | 9.00 | 8.10 | 0.10 | 130.20 |
Operating Profit | 3714.20 | 2693.80 | 2269.70 | 2521.50 | 1984.90 |
Interest | 658.00 | 877.00 | 903.00 | 1090.20 | 753.20 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 284.70 | 359.70 | 362.00 | 600.30 | 425.50 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 370.90 | 514.30 | 537.20 | 488.50 | 327.70 |
Other Interest | 2.40 | 3.00 | 3.80 | 1.40 | 0.00 |
PBDT | 3056.20 | 1816.80 | 1366.70 | 1431.30 | 1231.70 |
Depreciation | 88.10 | 101.30 | 121.30 | 153.90 | 167.90 |
Profit Before Taxation & Exceptional Items | 2968.10 | 1715.50 | 1245.40 | 1277.40 | 1063.80 |
Exceptional Income / Expenses | -2892.30 | | | | |
Profit Before Tax | 168.30 | 1683.90 | 1302.90 | 1324.90 | 1097.10 |
Provision for Tax | 59.00 | 363.30 | 294.70 | 485.60 | 204.90 |
Current Income Tax | 146.10 | 437.20 | 324.60 | 180.20 | 641.00 |
Deferred Tax | -87.10 | -73.90 | -23.70 | 742.60 | -171.70 |
Other taxes | 0.00 | 0.00 | -6.20 | -437.20 | -264.40 |
Profit After Tax | 109.30 | 1320.60 | 1008.20 | 839.30 | 892.20 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 19.20 | -1.50 | 92.80 | 70.30 | 158.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 128.50 | 1319.10 | 1101.00 | 909.60 | 1050.20 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 8828.70 | 7509.60 | 6408.60 | 5498.60 | 6063.40 |
Appropriations | 8957.20 | 8828.70 | 7509.60 | 6408.20 | 7113.60 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 2.00 | | | -0.40 | 1615.00 |
Equity Dividend % | | | | | |
Earnings Per Share | 2.00 | 21.00 | 18.00 | 17.00 | 19.00 |
Adjusted EPS | 2.00 | 21.00 | 18.00 | 17.00 | 19.00 |