(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 180394.00 | 141078.00 | 122038.00 | 87922.00 | 88300.00 |
Sales | 169793.00 | 135783.00 | 118159.00 | 83868.00 | 81440.00 |
Job Work/ Contract Receipts | 7828.00 | 3640.00 | 1897.00 | 1899.00 | 4689.00 |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 2773.00 | 1655.00 | 1981.00 | 2155.00 | 2171.00 |
Less: Excise Duty | | | | | |
Net Sales | 180394.00 | 141078.00 | 122038.00 | 87922.00 | 88300.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -4215.00 | 347.00 | -4928.00 | 678.00 | -2371.00 |
Raw Material Consumed | 130396.00 | 100871.00 | 96458.00 | 61926.00 | 61143.00 |
Opening Raw Materials | 12697.00 | 5547.00 | 8187.00 | 6848.00 | 9541.00 |
Purchases Raw Materials | 126836.00 | 102321.00 | 87391.00 | 56883.00 | 54205.00 |
Closing Raw Materials | 14796.00 | 12697.00 | 5547.00 | 8187.00 | 6848.00 |
Other Direct Purchases / Brought in cost | 5659.00 | 5699.00 | 6427.00 | 6382.00 | 4246.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 2182.00 | 1838.00 | 1440.00 | 1160.00 | 1283.00 |
Electricity & Power | 2182.00 | 1838.00 | 1440.00 | 1160.00 | 1283.00 |
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 | 6095.00 | 4568.00 | 4066.00 | 3537.00 | 3657.00 |
Salaries, Wages & Bonus | 4963.00 | 4078.00 | 3580.00 | 3124.00 | 3214.00 |
Contributions to EPF & Pension Funds | 329.00 | 240.00 | 206.00 | 208.00 | 171.00 |
Workmen and Staff Welfare Expenses | 239.00 | 142.00 | 119.00 | 95.00 | 102.00 |
Other Employees Cost | 564.00 | 108.00 | 161.00 | 110.00 | 171.00 |
Other Manufacturing Expenses | 11494.00 | 7183.00 | 6281.00 | 5060.00 | 7502.00 |
Sub-contracted / Out sourced services | 4069.00 | 2679.00 | 2511.00 | 2115.00 | 3067.00 |
Processing Charges | | | | | |
Repairs and Maintenance | 293.00 | 197.00 | 252.00 | 188.00 | 200.00 |
Packing Material Consumed | 1879.00 | 2540.00 | 2012.00 | 1484.00 | 1740.00 |
Other Mfg Exp | 5253.00 | 1767.00 | 1505.00 | 1272.00 | 2495.00 |
General and Administration Expenses | 1943.00 | 1715.00 | 1386.00 | 808.00 | 982.00 |
Rent , Rates & Taxes | 160.00 | 161.00 | 154.00 | 154.00 | 172.00 |
Insurance | 149.00 | 97.00 | 89.00 | 119.00 | 51.00 |
Printing and stationery | | | | | |
Professional and legal fees | 997.00 | 894.00 | 719.00 | 329.00 | 415.00 |
Traveling and conveyance | 567.00 | 505.00 | 375.00 | 155.00 | 290.00 |
Other Administration | 637.00 | 562.00 | 423.00 | 206.00 | 343.00 |
Selling and Distribution Expenses | 5993.00 | 4916.00 | 3969.00 | 3027.00 | 3449.00 |
Advertisement & Sales Promotion | 1989.00 | 1244.00 | 823.00 | 683.00 | 1087.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 3498.00 | 3146.00 | 2740.00 | 1957.00 | 1897.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 506.00 | 526.00 | 406.00 | 387.00 | 465.00 |
Miscellaneous Expenses | 1589.00 | 1150.00 | 864.00 | 665.00 | 1304.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 314.00 | | | | 260.00 |
Losson disposal of fixed assets(net) | | | 12.00 | | 13.00 |
Losson foreign exchange fluctuations | | | | | 282.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 1275.00 | 1150.00 | 852.00 | 665.00 | 749.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 155476.00 | 122588.00 | 109536.00 | 76861.00 | 76949.00 |
Operating Profit (Excl OI) | 24918.00 | 18490.00 | 12502.00 | 11061.00 | 11350.00 |
Other Income | 2209.00 | 1364.00 | 1049.00 | 1243.00 | 928.00 |
Interest Received | 331.00 | 295.00 | 269.00 | 357.00 | 270.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 2.00 | 98.00 | | 1.00 | |
Profits on sale of Investments | | | | | |
Provision Written Back | | 33.00 | 166.00 | 87.00 | 47.00 |
Foreign Exchange Gains | 778.00 | 184.00 | 317.00 | 568.00 | |
Others | 1097.00 | 755.00 | 298.00 | 230.00 | 611.00 |
Operating Profit | 27127.00 | 19854.00 | 13551.00 | 12304.00 | 12278.00 |
Interest | 1083.00 | 598.00 | 352.00 | 427.00 | 495.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 169.00 | 156.00 | 190.00 | 105.00 | 171.00 |
Other Interest | 914.00 | 442.00 | 162.00 | 322.00 | 324.00 |
PBDT | 26043.00 | 19257.00 | 13199.00 | 11877.00 | 11783.00 |
Depreciation | 2450.00 | 2092.00 | 2015.00 | 1762.00 | 1609.00 |
Profit Before Taxation & Exceptional Items | 23593.00 | 17165.00 | 11184.00 | 10116.00 | 10174.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 23593.00 | 17073.00 | 11159.00 | 10122.00 | 10100.00 |
Provision for Tax | 5564.00 | 4242.00 | 2706.00 | 1703.00 | 2444.00 |
Current Income Tax | 5519.00 | 4060.00 | 2830.00 | 2569.00 | 2480.00 |
Deferred Tax | -3.00 | 182.00 | -66.00 | 43.00 | -17.00 |
Other taxes | 48.00 | -1.00 | -58.00 | -908.00 | -19.00 |
Profit After Tax | 18029.00 | 12831.00 | 8452.00 | 8418.00 | 7656.00 |
Extra items | 0.00 | 0.00 | 721.00 | 441.00 | 0.00 |
Minority Interest | -189.00 | -123.00 | -87.00 | -38.00 | -66.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 17840.00 | 12708.00 | 9086.00 | 8821.00 | 7591.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 56125.00 | 45433.00 | 37824.00 | 28968.00 | 23209.00 |
Appropriations | 73966.00 | 58141.00 | 46910.00 | 37789.00 | 30800.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 214.00 |
Other Appropriation | 3065.00 | 2016.00 | 1477.00 | -36.00 | 576.00 |
Equity Dividend % | 300.00 | 200.00 | 140.00 | 100.00 | 70.00 |
Earnings Per Share | 119.00 | 85.00 | 61.00 | 59.00 | 51.00 |
Adjusted EPS | 119.00 | 85.00 | 61.00 | 59.00 | 51.00 |