(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 93220.00 | 78700.00 | 64798.20 | 48814.60 | 52007.20 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 93120.00 | 78600.00 | 64377.30 | 48500.20 | 51184.20 |
Revenue from property development | | | | | |
Other Operational Income | 100.00 | 100.00 | 420.90 | 314.30 | 823.00 |
Less: Excise Duty | | | | | |
Net Sales | 93220.00 | 78700.00 | 64798.20 | 48814.60 | 52007.20 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 30.00 | 30.00 | 27.70 | 25.20 | 36.80 |
Electricity & Power | 30.00 | 30.00 | 27.70 | 25.20 | 36.80 |
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 | 89800.00 | 75700.00 | 61807.30 | 46869.80 | 49364.80 |
Salaries, Wages & Bonus | 83280.00 | 70050.00 | 57117.00 | 43175.50 | 45368.90 |
Contributions to EPF & Pension Funds | 5910.00 | 5000.00 | 4085.50 | 3283.40 | 3588.70 |
Workmen and Staff Welfare Expenses | 550.00 | 560.00 | 510.40 | 350.20 | 331.60 |
Other Employees Cost | 50.00 | 90.00 | 94.40 | 60.70 | 75.60 |
Other Manufacturing Expenses | 200.00 | 180.00 | 133.00 | 117.60 | 129.90 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 200.00 | 180.00 | 133.00 | 117.60 | 129.90 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 1430.00 | 1260.00 | 1153.10 | 499.90 | 1033.10 |
Rent , Rates & Taxes | 140.00 | 180.00 | 165.70 | 157.60 | 170.10 |
Insurance | 10.00 | 20.00 | 22.10 | 6.70 | 5.30 |
Printing and stationery | 50.00 | 50.00 | 36.10 | 37.80 | 47.90 |
Professional and legal fees | 820.00 | 510.00 | 493.40 | 144.60 | 223.00 |
Traveling and conveyance | 110.00 | 100.00 | 72.60 | 53.10 | 187.90 |
Other Administration | 410.00 | 500.00 | 435.80 | 153.20 | 586.90 |
Selling and Distribution Expenses | | | | | |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
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 | 470.00 | 330.00 | 309.80 | 578.20 | 514.20 |
Bad debts /advances written off | 50.00 | 50.00 | 64.30 | 337.20 | 113.70 |
Provision for doubtful debts | 60.00 | 20.00 | | 14.30 | 25.20 |
Losson disposal of fixed assets(net) | 0.00 | 0.00 | | 0.00 | 0.80 |
Losson foreign exchange fluctuations | 0.00 | | 3.00 | 2.60 | 0.60 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 360.00 | 260.00 | 242.50 | 224.00 | 374.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 91930.00 | 77500.00 | 63430.90 | 48090.60 | 51078.70 |
Operating Profit (Excl OI) | 1290.00 | 1200.00 | 1367.30 | 723.90 | 928.50 |
Other Income | 480.00 | 460.00 | 253.60 | 608.30 | 330.80 |
Interest Received | 280.00 | 110.00 | 60.40 | 155.20 | 124.80 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | 110.00 | 220.00 | 125.20 | 157.40 | 190.10 |
Foreign Exchange Gains | | 0.00 | | | |
Others | 90.00 | 130.00 | 68.10 | 295.80 | 16.00 |
Operating Profit | 1770.00 | 1660.00 | 1621.00 | 1332.30 | 1259.40 |
Interest | 100.00 | 60.00 | 39.70 | 69.00 | 122.90 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 30.00 | 0.00 | 1.60 | 29.60 | 66.80 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 80.00 | 50.00 | 38.10 | 39.40 | 56.00 |
PBDT | 1670.00 | 1610.00 | 1581.30 | 1263.30 | 1136.50 |
Depreciation | 530.00 | 430.00 | 407.90 | 337.10 | 285.90 |
Profit Before Taxation & Exceptional Items | 1140.00 | 1170.00 | 1173.40 | 926.20 | 850.60 |
Exceptional Income / Expenses | 40.00 | -20.00 | -717.80 | -30.00 | |
Profit Before Tax | 1180.00 | 1150.00 | 455.60 | 885.40 | 829.70 |
Provision for Tax | 50.00 | 30.00 | 61.10 | 100.60 | 480.00 |
Current Income Tax | 70.00 | 60.00 | 33.40 | 25.40 | 20.00 |
Deferred Tax | -30.00 | -40.00 | 28.20 | 60.60 | -42.80 |
Other taxes | 0.00 | 10.00 | -0.50 | 14.70 | 502.80 |
Profit After Tax | 1130.00 | 1120.00 | 394.50 | 784.70 | 349.80 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -10.00 | 0.00 | -10.30 | -9.70 | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1120.00 | 1110.00 | 384.30 | 775.00 | 349.80 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 5380.00 | 4250.00 | 3865.00 | 3072.10 | 2768.90 |
Appropriations | 6500.00 | 5360.00 | 4249.30 | 3847.10 | 3118.60 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 200.00 | -10.00 | 0.40 | -17.90 | 46.50 |
Equity Dividend % | | | | | |
Earnings Per Share | 67.00 | 65.00 | 22.00 | 45.00 | 20.00 |
Adjusted EPS | 67.00 | 65.00 | 22.00 | 45.00 | 20.00 |