(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 17652.00 | 13950.00 | 12449.00 | 10741.00 | 9822.00 |
Sales | 17644.00 | 13947.00 | 12447.00 | 10736.00 | 9817.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 8.00 | 2.00 | 2.00 | 5.00 | 4.00 |
Less: Excise Duty | | | | | |
Net Sales | 16851.00 | 13470.00 | 12119.00 | 10741.00 | 9822.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 38.00 | -8.00 | -382.00 | 214.00 | -134.00 |
Raw Material Consumed | 3485.00 | 2593.00 | 2764.00 | 1501.00 | 1671.00 |
Opening Raw Materials | 388.00 | 169.00 | 300.00 | 217.00 | 181.00 |
Purchases Raw Materials | 1481.00 | 1395.00 | 862.00 | 852.00 | 618.00 |
Closing Raw Materials | 447.00 | 388.00 | 169.00 | 300.00 | 217.00 |
Other Direct Purchases / Brought in cost | 2063.00 | 1417.00 | 1770.00 | 732.00 | 1089.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 57.00 | 42.00 | 40.00 | 46.00 | 35.00 |
Electricity & Power | 57.00 | 42.00 | 40.00 | 46.00 | 35.00 |
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 | 3462.00 | 2502.00 | 2293.00 | 2057.00 | 1907.00 |
Salaries, Wages & Bonus | 3110.00 | 2233.00 | 2028.00 | 1860.00 | 1693.00 |
Contributions to EPF & Pension Funds | 175.00 | 137.00 | 139.00 | 109.00 | 103.00 |
Workmen and Staff Welfare Expenses | 146.00 | 118.00 | 114.00 | 71.00 | 94.00 |
Other Employees Cost | 31.00 | 14.00 | 11.00 | 17.00 | 17.00 |
Other Manufacturing Expenses | 156.00 | 388.00 | 115.00 | 140.00 | 78.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 29.00 | 28.00 | 23.00 | 19.00 | 14.00 |
Repairs and Maintenance | | | | | |
Packing Material Consumed | | | | | |
Other Mfg Exp | 127.00 | 360.00 | 92.00 | 120.00 | 64.00 |
General and Administration Expenses | 2066.00 | 1542.00 | 1217.00 | 1359.00 | 1424.00 |
Rent , Rates & Taxes | 114.00 | 113.00 | 78.00 | 143.00 | 242.00 |
Insurance | 12.00 | 15.00 | 11.00 | 8.00 | 7.00 |
Printing and stationery | | | | | |
Professional and legal fees | 431.00 | 474.00 | 403.00 | 329.00 | 295.00 |
Traveling and conveyance | 718.00 | 344.00 | 235.00 | 415.00 | 824.00 |
Other Administration | 1509.00 | 940.00 | 724.00 | 878.00 | 879.00 |
Selling and Distribution Expenses | 1852.00 | 1214.00 | 1287.00 | 1410.00 | 1348.00 |
Advertisement & Sales Promotion | 64.00 | 87.00 | 125.00 | 182.00 | 367.00 |
Sales Commissions & Incentives | 269.00 | 197.00 | 206.00 | 173.00 | 163.00 |
Freight and Forwarding | 193.00 | 195.00 | 198.00 | 155.00 | 150.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 1326.00 | 735.00 | 757.00 | 900.00 | 668.00 |
Miscellaneous Expenses | 366.00 | 347.00 | 477.00 | 335.00 | 43.00 |
Bad debts /advances written off | 1.00 | 0.00 | | | |
Provision for doubtful debts | | | 65.00 | 19.00 | 2.00 |
Losson disposal of fixed assets(net) | 20.00 | 43.00 | 0.00 | 37.00 | 3.00 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | 6.00 | |
Other Miscellaneous Expenses | 346.00 | 305.00 | 412.00 | 273.00 | 37.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 11482.00 | 8620.00 | 7811.00 | 7062.00 | 6371.00 |
Operating Profit (Excl OI) | 5369.00 | 4850.00 | 4307.00 | 3679.00 | 3451.00 |
Other Income | 112.00 | 261.00 | 87.00 | 160.00 | 317.00 |
Interest Received | 23.00 | 61.00 | 23.00 | 16.00 | 11.00 |
Dividend Received | | | | 0.00 | 0.00 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | 71.00 | 22.00 | 29.00 | 92.00 | 17.00 |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 17.00 | 178.00 | 36.00 | 52.00 | 288.00 |
Operating Profit | 5481.00 | 5111.00 | 4395.00 | 3839.00 | 3768.00 |
Interest | 263.00 | 42.00 | 20.00 | 23.00 | 231.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 227.00 | 13.00 | 9.00 | 2.00 | 216.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 2.00 | 1.00 | 2.00 | 1.00 | 2.00 |
Other Interest | 34.00 | 28.00 | 9.00 | 20.00 | 13.00 |
PBDT | 5217.00 | 5069.00 | 4375.00 | 3816.00 | 3537.00 |
Depreciation | 1171.00 | 647.00 | 430.00 | 503.00 | 364.00 |
Profit Before Taxation & Exceptional Items | 4046.00 | 4422.00 | 3945.00 | 3314.00 | 3174.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 4046.00 | 4422.00 | 3945.00 | 3314.00 | 3174.00 |
Provision for Tax | 305.00 | 364.00 | 394.00 | 348.00 | 262.00 |
Current Income Tax | 747.00 | 818.00 | 694.00 | 607.00 | 711.00 |
Deferred Tax | -442.00 | -454.00 | -300.00 | -259.00 | -449.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 3742.00 | 4058.00 | 3551.00 | 2965.00 | 2911.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 80.00 | 3.00 | | 0.00 | -4.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3822.00 | 4061.00 | 3551.00 | 2965.00 | 2908.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 18737.00 | 15503.00 | 12713.00 | 11335.00 | 8469.00 |
Appropriations | 22558.00 | 19564.00 | 16265.00 | 14300.00 | 11377.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 80.00 | |
Other Appropriation | -1.00 | 11.00 | 15.00 | 1117.00 | 41.00 |
Equity Dividend % | 735.00 | 601.00 | 550.00 | 287.00 | |
Earnings Per Share | 28.00 | 30.00 | 26.00 | 22.00 | 21.00 |
Adjusted EPS | 28.00 | 30.00 | 26.00 | 22.00 | 21.00 |