(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 503510.00 | 387730.00 | 277110.00 | 262210.00 | 264680.00 |
Earning From Sale of Electrical Energy | 499400.00 | 378300.00 | 271660.00 | 258000.00 | 259510.00 |
Less: Cash Discount | | | | | |
Contracts Income | | | | | |
Transmission EPC Business | | | | | |
Wheeling & Transmission Charges recoverable | | | | | |
Other Operational Income | 4110.00 | 9430.00 | 5460.00 | 4210.00 | 5170.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 503510.00 | 387730.00 | 277110.00 | 262210.00 | 264680.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Power Generation & Distribution Cost | 291790.00 | 262150.00 | 159510.00 | 158110.00 | 186690.00 |
Cost of power purchased | 2220.00 | 2140.00 | 5460.00 | | |
Cost of Fuel | 284530.00 | 254810.00 | 147620.00 | 147810.00 | 175800.00 |
Power Project Expenses | | | | | |
Wheeling & Transmission Charges Payable | 5040.00 | 5200.00 | 6430.00 | 6640.00 | 6220.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 3650.00 | 4670.00 |
Employee Cost | 6440.00 | 5700.00 | 4700.00 | 4320.00 | 4270.00 |
Salaries, Wages & Bonus | 5460.00 | 5050.00 | 4180.00 | 3920.00 | 3890.00 |
Contributions to EPF & PensionFunds | 440.00 | 270.00 | 220.00 | 210.00 | 200.00 |
Workmen and Staff Welfare Expenses | 540.00 | 380.00 | 310.00 | 190.00 | 180.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 11140.00 | 9740.00 | 8730.00 | 8020.00 | 7700.00 |
Cost of Elastimold , Store & Spares Consumed | 3900.00 | 3820.00 | 3450.00 | 2880.00 | 2520.00 |
Processing Charges | | | | | |
Sub Contract Charges | | | | | |
Repairs and Maintenance | 7240.00 | 5920.00 | 5270.00 | 5150.00 | 5180.00 |
Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 4720.00 | 4550.00 | 2400.00 | 2880.00 | 4610.00 |
Rent , Rates & Taxes | 1570.00 | 1970.00 | 750.00 | 1240.00 | 1960.00 |
Insurance | 1440.00 | 1240.00 | 890.00 | 700.00 | 750.00 |
Printing and stationery | | | | | |
Professional and legal fees | 1670.00 | 1300.00 | 720.00 | 930.00 | 1900.00 |
Other Administration | 40.00 | 40.00 | 40.00 | 10.00 | 10.00 |
Selling and Distribution Expenses | | | | | |
Freight outwards | | | | | |
Sales Commissions and Incentives | | | | | |
Advertisement & Sales Promotion | | | | | |
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 | 7620.00 | 5150.00 | 3640.00 | 2210.00 | 4550.00 |
Bad debts /advances written off | 80.00 | 90.00 | 0.00 | 240.00 | 290.00 |
Provision for doubtful debts | | | | | 100.00 |
Losson disposal of fixed assets(net) | 470.00 | 520.00 | 670.00 | 200.00 | 480.00 |
Losson foreign exchange fluctuations | | 1150.00 | 440.00 | | 1960.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 7080.00 | 3400.00 | 2520.00 | 1770.00 | 1720.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 321710.00 | 287290.00 | 178970.00 | 175530.00 | 207820.00 |
Operating Profit (Excl OI) | 181810.00 | 100450.00 | 98140.00 | 86690.00 | 56850.00 |
Other Income | 99300.00 | 42670.00 | 39750.00 | 19280.00 | 13740.00 |
Interest Received | 89210.00 | 36070.00 | 35580.00 | 10450.00 | 9600.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | 1490.00 | | | 1720.00 | |
Others | 3760.00 | 3150.00 | 910.00 | 4030.00 | 3720.00 |
Operating Profit | 281110.00 | 143120.00 | 137890.00 | 105970.00 | 70590.00 |
Interest | 33880.00 | 33340.00 | 40950.00 | 51060.00 | 53150.00 |
InterestonDebenture / Bonds | | | 35400.00 | | |
Intereston Term Loan | 28800.00 | 27550.00 | | 42750.00 | 47790.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 2160.00 | 370.00 | 1400.00 | 1540.00 | 1450.00 |
Other Interest | 2920.00 | 5410.00 | 4150.00 | 6770.00 | 3910.00 |
PBDT | 247230.00 | 109780.00 | 96950.00 | 54900.00 | 17450.00 |
Depreciation | 39310.00 | 33040.00 | 31180.00 | 32020.00 | 30070.00 |
Profit Before Taxation & Exceptional Items | 207920.00 | 76750.00 | 65770.00 | 22890.00 | -12620.00 |
Exceptional Income / Expenses | | | | | -10030.00 |
Profit Before Tax | 207920.00 | 76750.00 | 65770.00 | 22890.00 | -22650.00 |
Provision for Tax | -370.00 | -30520.00 | 16660.00 | 10190.00 | 100.00 |
Current Income Tax | 0.00 | 10.00 | 7680.00 | 260.00 | 250.00 |
Deferred Tax | -510.00 | -22840.00 | 8970.00 | 9970.00 | -80.00 |
Other taxes | 140.00 | -7680.00 | 0.00 | -40.00 | -70.00 |
Profit After Tax | 208290.00 | 107270.00 | 49120.00 | 12700.00 | -22750.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 208290.00 | 107270.00 | 49120.00 | 12700.00 | -22750.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 4770.00 | -95820.00 | -139210.00 | -148090.00 | -119230.00 |
Appropriations | 213060.00 | 11440.00 | -90100.00 | -135390.00 | -141980.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 213060.00 | 11440.00 | -90100.00 | -135390.00 | -141980.00 |
Equity Dividend % | | | | | |
Earnings Per Share | 54.00 | 28.00 | 13.00 | 3.00 | -6.00 |
Adjusted EPS | 54.00 | 28.00 | 13.00 | 3.00 | -6.00 |