(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 79139.00 | 83488.00 | 63895.00 | 72419.00 | 81248.00 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 79139.00 | 83488.00 | 63895.00 | 72419.00 | 81248.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 78771.00 | 83150.00 | 63895.00 | 72419.00 | 81248.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -57360.00 | -22312.00 | 5652.00 | 17895.00 | 16606.00 |
Cost of Construction and Development | 45057.00 | 30617.00 | 7889.00 | 8440.00 | 4631.00 |
Opening Raw Materials | | | | | |
Cost of Land & Construction Materials | 44985.00 | 30594.00 | 7986.00 | 6992.00 | 4504.00 |
Closing Stock | | | | | |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 45057.00 | 30617.00 | 7889.00 | 8440.00 | 4631.00 |
Power & Fuel Cost | 1855.00 | 936.00 | 449.00 | 638.00 | 1143.00 |
Electricity & Power | 1855.00 | 936.00 | 449.00 | 638.00 | 1143.00 |
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 | 7467.00 | 6034.00 | 4510.00 | 4203.00 | 4601.00 |
Salaries, Wages & Bonus | 6528.00 | 5332.00 | 3978.00 | 3731.00 | 4021.00 |
Contributions to EPF & Pension Funds | 376.00 | 297.00 | 255.00 | 238.00 | 259.00 |
Workmen and Staff Welfare Expenses | 434.00 | 319.00 | 150.00 | 154.00 | 238.00 |
Other Employees Cost | 129.00 | 86.00 | 127.00 | 80.00 | 83.00 |
Operating Expenses | 41636.00 | 34141.00 | 19117.00 | 15797.00 | 20840.00 |
Sub-contracted / Out sourced services | 32587.00 | 26042.00 | 15048.00 | 12567.00 | 17271.00 |
Processing Charges | | | 23.00 | 27.00 | 71.00 |
Repairs and Maintenance | 659.00 | 432.00 | 174.00 | 231.00 | 257.00 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 8390.00 | 7667.00 | 3872.00 | 2972.00 | 3241.00 |
General and Administration Expenses | 11503.00 | 9182.00 | 8255.00 | 3924.00 | 7128.00 |
Rent , Rates & Taxes | 5671.00 | 4468.00 | 6453.00 | 1592.00 | 2573.00 |
Insurance | | | 74.00 | 92.00 | 73.00 |
Printing and stationery | | | 45.00 | 31.00 | 32.00 |
Professional and legal fees | 3779.00 | 2654.00 | 2.00 | 678.00 | 571.00 |
Other Administration | 2053.00 | 2060.00 | 1681.00 | 1531.00 | 3879.00 |
Selling and Distribution Expenses | 2666.00 | 3155.00 | 2461.00 | 1418.00 | 2129.00 |
Advertisement & Sales Promotion | 1509.00 | 1537.00 | 828.00 | 610.00 | 922.00 |
Sales Commissions & Incentives | 1157.00 | 1618.00 | 1633.00 | 808.00 | 1207.00 |
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 | 963.00 | 534.00 | 227.00 | 521.00 | 610.00 |
Bad debts /advances written off | 8.00 | 30.00 | 14.00 | 256.00 | 44.00 |
Provision for doubtful debts | 17.00 | 29.00 | | | 83.00 |
Losson disposal of fixed assets(net) | | 10.00 | 1.00 | 4.00 | |
Losson foreign exchange fluctuations | | | 1.00 | 2.00 | 2.00 |
Losson sale of non-trade current investments | | 5.00 | | | 2.00 |
Other Miscellaneous Expenses | 938.00 | 460.00 | 211.00 | 259.00 | 479.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 53787.00 | 62287.00 | 48560.00 | 52836.00 | 57688.00 |
Operating Profit (Excl OI) | 24984.00 | 20863.00 | 15335.00 | 19583.00 | 23560.00 |
Other Income | 15482.00 | 4570.00 | 2107.00 | 2435.00 | 1185.00 |
Interest Received | 2506.00 | 1463.00 | 1590.00 | 1399.00 | 866.00 |
Dividend Received | 192.00 | | | | |
Profit on sale of Fixed Assets | 32.00 | 252.00 | 63.00 | 403.00 | 101.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | 215.00 | 5.00 | 119.00 | 43.00 | 30.00 |
Foreign Exchange Gains | | | | | |
Others | 12537.00 | 2850.00 | 335.00 | 590.00 | 188.00 |
Operating Profit | 40466.00 | 25433.00 | 17442.00 | 22018.00 | 24745.00 |
Interest | 12191.00 | 8066.00 | 5553.00 | 9793.00 | 10233.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 10351.00 | 6547.00 | 5085.00 | 8727.00 | 9220.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 366.00 | 652.00 | 410.00 | 2590.00 | 1522.00 |
Other Interest | 1474.00 | 867.00 | 58.00 | -1524.00 | -509.00 |
PBDT | 28275.00 | 17367.00 | 11889.00 | 12225.00 | 14512.00 |
Depreciation | 7165.00 | 6471.00 | 4710.00 | 5926.00 | 6667.00 |
Profit Before Taxation & Exceptional Items | 21110.00 | 10896.00 | 7179.00 | 6299.00 | 7845.00 |
Exceptional Income / Expenses | | 3079.00 | 8079.00 | 27926.00 | 380.00 |
Profit Before Tax | 21223.00 | 14143.00 | 15093.00 | 33975.00 | 8269.00 |
Provision for Tax | 4936.00 | 3475.00 | 2945.00 | 5193.00 | 2783.00 |
Current Income Tax | 3068.00 | 3020.00 | 2708.00 | 3033.00 | 1786.00 |
Deferred Tax | 1828.00 | 884.00 | 184.00 | 1912.00 | 1103.00 |
Other taxes | 40.00 | -429.00 | 53.00 | 248.00 | -106.00 |
Profit After Tax | 16287.00 | 10668.00 | 12148.00 | 28782.00 | 5486.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -2546.00 | -1250.00 | -648.00 | -959.00 | -1455.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 13741.00 | 9418.00 | 11500.00 | 27823.00 | 4031.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 62862.00 | 54509.00 | 43841.00 | 16235.00 | 15000.00 |
Appropriations | 76603.00 | 63927.00 | 55341.00 | 44058.00 | 19031.00 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 76603.00 | 63927.00 | 55341.00 | 44058.00 | 19031.00 |
Equity Dividend % | 18.00 | 15.00 | 15.00 | 15.00 | 15.00 |
Earnings Per Share | 34.00 | 23.00 | 29.00 | 69.00 | 10.00 |
Adjusted EPS | 34.00 | 23.00 | 29.00 | 69.00 | 10.00 |