(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 3316.80 | 2789.90 | 2476.30 | 2484.50 | 2436.40 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 3316.80 | 2789.90 | 2469.60 | 2391.30 | 2436.40 |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 6.70 | 93.20 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 3316.80 | 2789.90 | 2476.30 | 2484.50 | 2436.40 |
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 | 11.70 | 11.50 | 8.10 | 9.40 | 13.30 |
Electricity & Power | 11.70 | 11.50 | 8.10 | 9.40 | 13.30 |
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 | 1645.80 | 1339.40 | 1264.10 | 1198.60 | 1092.70 |
Salaries, Wages & Bonus | 1498.40 | 1230.40 | 1107.50 | 1072.30 | 945.40 |
Contributions to EPF & Pension Funds | 80.80 | 68.10 | 69.20 | 68.10 | 65.40 |
Workmen and Staff Welfare Expenses | 39.50 | 36.10 | 22.20 | 22.20 | 28.60 |
Other Employees Cost | 27.10 | 4.80 | 65.30 | 36.00 | 53.50 |
Other Manufacturing Expenses | 164.90 | 114.20 | 105.30 | 59.00 | 31.60 |
Sub-contracted / Out sourced services | 62.30 | | | | |
Processing Charges | 8.90 | 13.00 | 10.20 | | |
Repairs and Maintenance | 14.10 | 16.60 | 17.50 | 15.40 | 31.60 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 79.60 | 84.60 | 77.60 | 43.70 | 0.00 |
General and Administration Expenses | 254.50 | 201.50 | 168.30 | 171.50 | 289.60 |
Rent , Rates & Taxes | 28.80 | 14.50 | 17.20 | 18.80 | 27.40 |
Insurance | 9.80 | 8.20 | 6.70 | 7.60 | 3.70 |
Printing and stationery | | | | | |
Professional and legal fees | 114.60 | 98.50 | 86.50 | 86.70 | 157.60 |
Traveling and conveyance | 47.60 | 31.10 | 10.80 | 8.40 | 44.10 |
Other Administration | 101.30 | 80.30 | 57.90 | 58.40 | 100.80 |
Selling and Distribution Expenses | 30.80 | 20.90 | 27.80 | 8.00 | 20.70 |
Advertisement & Sales Promotion | 29.50 | 10.20 | 13.10 | 2.20 | 5.10 |
Sales Commissions & Incentives | 1.40 | 10.70 | 14.70 | 5.90 | 15.50 |
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 | 87.80 | 108.90 | 106.70 | 80.20 | 175.30 |
Bad debts /advances written off | 10.90 | 1.20 | 3.80 | 46.00 | 26.20 |
Provision for doubtful debts | 14.50 | 4.00 | 64.10 | 1.00 | 76.90 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | 0.00 | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 62.30 | 103.70 | 38.80 | 33.20 | 72.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 2195.50 | 1796.50 | 1680.20 | 1526.70 | 1623.20 |
Operating Profit (Excl OI) | 1121.30 | 993.40 | 796.10 | 957.70 | 813.20 |
Other Income | 466.90 | 379.40 | 271.90 | 312.90 | 314.70 |
Interest Received | 425.50 | 350.50 | 247.70 | 156.10 | 62.30 |
Dividend Received | 3.50 | 3.20 | 7.10 | 10.10 | 65.50 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | 26.40 | 6.10 | 5.90 | 132.30 | 176.20 |
Provision Written Back | | | | | |
Foreign Exchange Gains | 1.60 | 11.20 | | | |
Others | 9.90 | 8.40 | 11.20 | 14.50 | 10.60 |
Operating Profit | 1588.20 | 1372.80 | 1068.00 | 1270.70 | 1127.90 |
Interest | 17.10 | 10.00 | 4.60 | 6.20 | 9.30 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 17.10 | 10.00 | 4.60 | 6.20 | 9.30 |
PBDT | 1571.10 | 1362.80 | 1063.40 | 1264.50 | 1118.60 |
Depreciation | 104.80 | 105.30 | 77.10 | 78.00 | 77.70 |
Profit Before Taxation & Exceptional Items | 1466.30 | 1257.50 | 986.30 | 1186.50 | 1040.90 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 1466.30 | 1257.50 | 986.30 | 1186.50 | 1040.90 |
Provision for Tax | 440.70 | 402.90 | 218.00 | 276.80 | 206.10 |
Current Income Tax | 431.30 | 383.00 | 293.20 | 242.70 | 221.40 |
Deferred Tax | 9.40 | 14.90 | -75.20 | 34.10 | -13.30 |
Other taxes | 0.00 | 4.90 | 0.00 | 0.00 | -2.00 |
Profit After Tax | 1025.60 | 854.60 | 768.30 | 909.70 | 834.80 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -20.40 | -19.30 | -17.20 | -14.50 | -11.10 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1005.20 | 835.30 | 751.10 | 895.20 | 823.70 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 3277.30 | 3041.10 | 2660.80 | 2161.00 | 2381.70 |
Appropriations | 4282.60 | 3876.40 | 3411.90 | 3056.10 | 3205.40 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 102.90 |
Other Appropriation | 453.20 | 302.00 | 163.30 | 66.30 | 440.60 |
Equity Dividend % | 180.00 | 250.00 | 170.00 | 170.00 | 195.00 |
Earnings Per Share | 34.00 | 28.00 | 25.00 | 30.00 | 28.00 |
Adjusted EPS | 34.00 | 28.00 | 25.00 | 30.00 | 28.00 |