(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 |
INCOME : | | | |
Operating Income | 15535.00 | 13618.00 | 11323.00 |
Software Services & Operating Revenues | 18.00 | 26.00 | 28.00 |
Job Work/ Contract Receipts | | | |
Sale of Equipments & licenses | | | |
Processing Charges / ServiceIncome | 15517.00 | 13592.00 | 11295.00 |
Other Operational Income | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | |
Operating Income (Net) | 15535.00 | 13618.00 | 11323.00 |
EXPENDITURE : | | | |
Stock Adjustments | 0.00 | 4.00 | 12.00 |
Raw Material Consumed | 5.00 | 3.00 | 40.00 |
Opening Raw Materials | | | |
Purchases Raw Materials | | | |
Closing Raw Materials | | | |
Other Direct Purchases / Brought in cost | 5.00 | 3.00 | 40.00 |
Others raw material cost | 10.00 | 5.00 | 81.00 |
Power & Fuel Cost | 19.00 | 18.00 | 15.00 |
Electricity & Power | 19.00 | 18.00 | 15.00 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 |
Employee Cost | 7532.00 | 6942.00 | 5734.00 |
Salaries, Wages & Bonus | 6895.00 | 6267.00 | 5240.00 |
Contributions to EPF & Pension Funds | 405.00 | 355.00 | 296.00 |
Wheeling & Transmission Charges recoverable | 85.00 | 94.00 | 74.00 |
Other Employees Cost | 147.00 | 226.00 | 125.00 |
Cost of Software developments | 2926.00 | 2469.00 | 1703.00 |
Software Purchase | | | 0.00 |
Technical sub-contractors | 2926.00 | 2469.00 | 1703.00 |
Training Expenses | | | |
Software License cost | | | |
Other software development expenses | 0.00 | 0.00 | 0.00 |
Operating Expenses | 51.00 | 81.00 | 95.00 |
Repairs and Maintenance | 41.00 | 59.00 | 36.00 |
Travel Expenses | | | |
Overseas Group Health Insurance | | | |
Visa & Other Charges | | | |
Post contract support services | | | |
Packing Material Consumed | | | |
Other Operating Expenses | 10.00 | 21.00 | 59.00 |
General and Administration Expenses | 914.00 | 753.00 | 559.00 |
Rates & Taxes | 9.00 | 17.00 | 20.00 |
Insurance | 42.00 | 34.00 | 33.00 |
Printing and stationery | | | |
Professional and legal fees | 468.00 | 404.00 | 359.00 |
Other Administration | 339.00 | 276.00 | 121.00 |
Selling and Marketing Expenses | 318.00 | 313.00 | 202.00 |
Advertisement & Sales Promotion | 310.00 | 306.00 | 199.00 |
Commission, Brokerage & Discounts | 4.00 | 3.00 | 3.00 |
Freight outwards | 4.00 | 4.00 | |
Other Selling Expenses | 4.00 | 4.00 | 0.00 |
Miscellaneous Expenses | 120.00 | 78.00 | 21.00 |
Bad debts /advances written off | 0.00 | | |
Provision for doubtful debts | | | 0.00 |
Losson disposal of fixed assets(net) | | | 1.00 |
Losson foreign exchange fluctuations | 41.00 | 62.00 | |
Losson sale of non-trade current investments | | | |
Other Miscellaneous Expenses | 79.00 | 16.00 | 20.00 |
Less: Expenses Capitalised | | | |
Total Expenditure | 11887.00 | 10660.00 | 8381.00 |
Operating Profit (Excl OI) | 3648.00 | 2958.00 | 2943.00 |
Other Income | 319.00 | 151.00 | 139.00 |
Interest Received | 92.00 | 84.00 | 107.00 |
Dividend Received | | | |
Profit on sale of Fixed Assets | 0.00 | 3.00 | |
Profits on sale of Investments | | | |
Provision Written Back | 2.00 | 7.00 | 9.00 |
Foreign Exchange Gains | | | 4.00 |
Others | 225.00 | 58.00 | 19.00 |
Operating Profit | 3967.00 | 3108.00 | 3082.00 |
Interest | 353.00 | 166.00 | 37.00 |
InterestonDebenture / Bonds | | | |
Intereston Term Loan | | | |
Intereston Fixed deposits | | | |
Bank Charges etc | 26.00 | 23.00 | 27.00 |
Other Interest | 327.00 | 144.00 | 10.00 |
PBDT | 3615.00 | 2942.00 | 3045.00 |
Depreciation | 592.00 | 471.00 | 423.00 |
Profit Before Taxation & Exceptional Items | 3023.00 | 2471.00 | 2622.00 |
Exceptional Income / Expenses | -52.00 | -186.00 | 0.00 |
Profit Before Tax | 2971.00 | 2285.00 | 2622.00 |
Provision for Tax | 839.00 | 363.00 | 601.00 |
Current Income Tax | 776.00 | 401.00 | 570.00 |
Deferred Tax | 63.00 | -38.00 | 17.00 |
Other taxes | 0.00 | 0.00 | 15.00 |
Profit After Tax | 2132.00 | 1922.00 | 2021.00 |
Extra items | 0.00 | 0.00 | 0.00 |
Minority Interest | | | |
Share of Associate | | | |
Other Consolidated Items | | | |
Consolidated Net Profit | 2132.00 | 1922.00 | 2021.00 |
Adjustments to PAT | | | |
Profit Balance B/F | 6688.00 | 3816.00 | -1148.00 |
Appropriations | 8820.00 | 5738.00 | 873.00 |
General Reserves | | | |
Proposed Equity Dividend | | | |
Corporate dividend tax | | | |
Other Appropriation | 8820.00 | 5738.00 | 873.00 |
Equity Dividend % | 263.00 | | |
Earnings Per Share | 16.00 | 14.00 | 17.00 |
Adjusted EPS | 16.00 | 14.00 | 17.00 |