(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 6347.00 | 5049.00 | 3938.00 | 3227.00 | 3186.00 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 6340.00 | 5049.00 | 3938.00 | 3227.00 | 3186.00 |
Revenue from property development | | | | | |
Other Operational Income | 7.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 6347.00 | 5049.00 | 3938.00 | 3227.00 | 3186.00 |
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 | 53.00 | 38.00 | 27.00 | 24.00 | 42.00 |
Electricity & Power | 53.00 | 38.00 | 27.00 | 24.00 | 42.00 |
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 | 2544.00 | 1977.00 | 1557.00 | 1433.00 | 1349.00 |
Salaries, Wages & Bonus | 2285.00 | 1759.00 | 1355.00 | 1270.00 | 1213.00 |
Contributions to EPF & Pension Funds | 115.00 | 91.00 | 103.00 | 106.00 | 99.00 |
Workmen and Staff Welfare Expenses | 59.00 | 60.00 | 49.00 | 31.00 | 36.00 |
Other Employees Cost | 85.00 | 67.00 | 50.00 | 26.00 | 1.00 |
Other Manufacturing Expenses | 700.00 | 611.00 | 554.00 | 329.00 | 289.00 |
Sub-contracted / Out sourced services | 700.00 | 611.00 | 554.00 | 329.00 | 289.00 |
Processing Charges | | | | | |
Repairs and Maintenance | | | 0.00 | 0.00 | 0.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 1231.00 | 829.00 | 704.00 | 405.00 | 644.00 |
Rent , Rates & Taxes | 69.00 | 17.00 | 30.00 | 10.00 | 69.00 |
Insurance | 69.00 | 53.00 | 30.00 | 9.00 | 15.00 |
Printing and stationery | 156.00 | 145.00 | 179.00 | 46.00 | 127.00 |
Professional and legal fees | 290.00 | 179.00 | 127.00 | 120.00 | 162.00 |
Traveling and conveyance | 144.00 | 92.00 | 42.00 | 17.00 | 79.00 |
Other Administration | 647.00 | 436.00 | 339.00 | 219.00 | 271.00 |
Selling and Distribution Expenses | 238.00 | 186.00 | 128.00 | 21.00 | 5.00 |
Advertisement & Sales Promotion | 238.00 | 186.00 | 73.00 | 21.00 | 5.00 |
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 | 56.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 248.00 | 214.00 | 155.00 | 281.00 | 80.00 |
Bad debts /advances written off | 7.00 | 1.00 | 99.00 | 62.00 | 3.00 |
Provision for doubtful debts | 27.00 | 32.00 | 23.00 | 157.00 | 21.00 |
Losson disposal of fixed assets(net) | | 5.00 | 9.00 | | |
Losson foreign exchange fluctuations | 3.00 | 2.00 | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 212.00 | 174.00 | 24.00 | 62.00 | 57.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 5014.00 | 3856.00 | 3124.00 | 2493.00 | 2409.00 |
Operating Profit (Excl OI) | 1333.00 | 1193.00 | 814.00 | 734.00 | 777.00 |
Other Income | 183.00 | 140.00 | 281.00 | 248.00 | 119.00 |
Interest Received | 108.00 | 42.00 | 31.00 | 130.00 | 35.00 |
Dividend Received | | | | | 3.00 |
Profit on sale of Fixed Assets | | | 70.00 | | 5.00 |
Profits on sale of Investments | | | 12.00 | 58.00 | 17.00 |
Provision Written Back | 37.00 | 12.00 | 12.00 | 21.00 | 7.00 |
Foreign Exchange Gains | | | | | |
Others | 38.00 | 86.00 | 156.00 | 39.00 | 51.00 |
Operating Profit | 1516.00 | 1334.00 | 1094.00 | 983.00 | 895.00 |
Interest | 32.00 | 30.00 | 30.00 | 57.00 | 37.00 |
InterestonDebenture / Bonds | | | | 0.00 | 0.00 |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | 1.00 |
Other Interest | 32.00 | 30.00 | 30.00 | 57.00 | 36.00 |
PBDT | 1485.00 | 1304.00 | 1065.00 | 926.00 | 858.00 |
Depreciation | 431.00 | 268.00 | 284.00 | 315.00 | 263.00 |
Profit Before Taxation & Exceptional Items | 1054.00 | 1036.00 | 781.00 | 610.00 | 595.00 |
Exceptional Income / Expenses | -210.00 | | 26.00 | | |
Profit Before Tax | 844.00 | 1036.00 | 807.00 | 610.00 | 595.00 |
Provision for Tax | 131.00 | 283.00 | 172.00 | 230.00 | 213.00 |
Current Income Tax | 254.00 | 279.00 | 192.00 | 285.00 | 174.00 |
Deferred Tax | -74.00 | 4.00 | 19.00 | -55.00 | 20.00 |
Other taxes | -49.00 | 0.00 | -39.00 | 0.00 | 19.00 |
Profit After Tax | 713.00 | 753.00 | 635.00 | 380.00 | 382.00 |
Extra items | -21.00 | -13.00 | 8.00 | -117.00 | -46.00 |
Minority Interest | -22.00 | 0.00 | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | 4.00 | -30.00 |
Consolidated Net Profit | 669.00 | 741.00 | 642.00 | 267.00 | 305.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 2748.00 | 2261.00 | 1812.00 | 1490.00 | 1242.00 |
Appropriations | 3418.00 | 3001.00 | 2454.00 | 1757.00 | 1547.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 137.00 | 253.00 | 193.00 | 0.00 | 57.00 |
Equity Dividend % | 80.00 | 38.00 | 38.00 | 50.00 | |
Earnings Per Share | 10.00 | 11.00 | 9.00 | 7212.00 | 8482.00 |
Adjusted EPS | 10.00 | 11.00 | 9.00 | 4.00 | 5.00 |