(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 25793.70 | 29383.50 | 24170.00 | 24853.90 | 27028.00 |
Earning From Sale of Electrical Energy | 25768.50 | 28280.50 | 24171.30 | 24533.70 | 24273.30 |
Less: Cash Discount | | | | | |
Contracts Income | | | | | |
Transmission EPC Business | | | | | |
Wheeling & Transmission Charges recoverable | | | | | |
Other Operational Income | 25.20 | 1103.00 | -1.30 | 320.20 | 2754.70 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 25793.70 | 29383.50 | 24170.00 | 24853.90 | 27028.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Power Generation & Distribution Cost | 573.70 | 113.00 | 115.60 | 101.10 | 119.10 |
Cost of power purchased | 581.70 | 121.50 | 120.80 | 108.40 | 124.00 |
Cost of Fuel | | | | | |
Power Project Expenses | | | | | |
Wheeling & Transmission Charges Payable | | | | | |
Other power & fuel | -8.00 | -8.50 | -5.20 | -7.30 | -4.90 |
Employee Cost | 2957.80 | 2868.60 | 2906.20 | 3172.20 | 3084.10 |
Salaries, Wages & Bonus | 2339.70 | 2218.50 | 2285.10 | 2519.70 | 2505.80 |
Contributions to EPF & PensionFunds | 268.40 | 280.30 | 318.70 | 349.50 | 333.00 |
Workmen and Staff Welfare Expenses | 342.70 | 360.70 | 296.30 | 298.70 | 232.90 |
Other Employees Cost | 7.00 | 9.10 | 6.10 | 4.30 | 12.40 |
Operating Expenses | 1156.30 | 1050.60 | 912.50 | 869.10 | 815.50 |
Cost of Elastimold , Store & Spares Consumed | | | | | |
Processing Charges | | | | | |
Sub Contract Charges | | | | | |
Repairs and Maintenance | 1083.10 | 970.40 | 856.60 | 831.20 | 789.00 |
Other Operating Expenses | 73.20 | 80.20 | 55.90 | 37.90 | 26.50 |
General and Administration Expenses | 2020.20 | 1851.10 | 1529.80 | 1455.00 | 1378.60 |
Rent , Rates & Taxes | 10.30 | 6.30 | 2.60 | 3.30 | 20.70 |
Insurance | 566.30 | 562.50 | 521.20 | 478.60 | 460.10 |
Printing and stationery | 6.50 | 14.70 | 11.10 | 17.80 | 16.40 |
Professional and legal fees | 332.10 | 217.90 | 164.80 | 216.90 | 80.20 |
Other Administration | 1105.00 | 1049.70 | 830.10 | 738.40 | 801.20 |
Selling and Distribution Expenses | 140.80 | 137.60 | 51.30 | 37.60 | 56.80 |
Freight outwards | | | | | |
Sales Commissions and Incentives | | | | | |
Advertisement & Sales Promotion | 140.80 | 137.60 | 51.30 | 37.60 | 56.80 |
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 | 525.10 | 718.80 | 748.40 | 779.10 | 507.40 |
Bad debts /advances written off | | | 40.30 | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | 225.70 | 56.90 |
Losson foreign exchange fluctuations | 0.10 | 4.80 | 6.50 | | 7.50 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 525.00 | 714.00 | 701.60 | 553.40 | 443.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 7373.90 | 6739.70 | 6263.80 | 6414.10 | 5961.50 |
Operating Profit (Excl OI) | 18419.80 | 22643.80 | 17906.20 | 18439.80 | 21066.50 |
Other Income | 2975.90 | 3441.50 | 2177.80 | 10642.20 | 5936.50 |
Interest Received | 2323.60 | 1725.20 | 1298.10 | 1971.70 | 2435.10 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 338.10 | 14.20 | 3.40 | 0.10 | 9.70 |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | 3.20 | 3.20 | 3.20 | 4.00 | 4.00 |
Others | 273.80 | 1609.70 | 823.60 | 8666.20 | 3487.40 |
Operating Profit | 21395.70 | 26085.30 | 20084.00 | 29082.00 | 27003.00 |
Interest | 4822.20 | 4490.90 | 2255.20 | 976.60 | 3442.00 |
InterestonDebenture / Bonds | 334.20 | 367.30 | 229.70 | | |
Intereston Term Loan | 3731.60 | 1170.00 | 1029.90 | 277.40 | 690.40 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 184.70 | 307.00 | 198.70 | 246.60 | 276.80 |
Other Interest | 571.70 | 2646.60 | 796.90 | 452.60 | 2474.80 |
PBDT | 16573.50 | 21594.40 | 17828.80 | 28105.40 | 23561.00 |
Depreciation | 5571.40 | 3964.00 | 4042.90 | 3932.70 | 3840.90 |
Profit Before Taxation & Exceptional Items | 11002.10 | 17630.40 | 13785.90 | 24172.70 | 19720.10 |
Exceptional Income / Expenses | 691.40 | -399.30 | -670.80 | -2934.20 | -60.90 |
Profit Before Tax | 11735.40 | 17273.60 | 13160.00 | 21277.90 | 19715.00 |
Provision for Tax | 2621.00 | 3680.60 | 3262.00 | 4820.70 | 4047.40 |
Current Income Tax | 2017.50 | 2990.90 | 2328.60 | 3201.20 | 3432.80 |
Deferred Tax | 583.00 | 533.80 | 930.10 | 1619.10 | -1105.20 |
Other taxes | 20.50 | 155.90 | 3.30 | 0.40 | 1719.80 |
Profit After Tax | 9114.40 | 13593.00 | 9898.00 | 16457.20 | 15667.60 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 9114.40 | 13593.00 | 9898.00 | 16457.20 | 15667.60 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 97229.10 | 90337.10 | 86546.60 | 79144.50 | 74752.30 |
Appropriations | 106343.50 | 103930.10 | 96444.60 | 95601.70 | 90419.90 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 1373.20 |
Other Appropriation | 106343.50 | 103930.10 | 96444.60 | 95601.70 | 89046.70 |
Equity Dividend % | 18.00 | 18.00 | 17.00 | 22.00 | 22.00 |
Earnings Per Share | 2.00 | 3.00 | 3.00 | 4.00 | 4.00 |
Adjusted EPS | 2.00 | 3.00 | 3.00 | 4.00 | 4.00 |