(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 18901.00 | 13068.00 | 9095.00 | 6811.70 | 6328.20 |
Sale of Shares / Units | | | | | |
Interest income | 17121.00 | 11484.00 | 7808.00 | 5798.60 | 5564.50 |
Portfolio management services | | | | | |
Dividend income | | | | | |
Brokerages & commissions | | | | | |
Processing fees and other charges | 849.00 | 856.00 | 860.00 | 643.30 | 653.10 |
Other Operating Income | 930.00 | 728.00 | 426.00 | 369.70 | 110.60 |
Operating Income (Net) | 18901.00 | 13068.00 | 9095.00 | 6811.70 | 6328.20 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Employee Cost | 2416.00 | 1489.00 | 979.00 | 622.40 | 683.00 |
Salaries, Wages & Bonus | 1998.00 | 1318.00 | 869.00 | 540.90 | 534.60 |
Contributions to EPF & Pension Funds | 113.00 | 73.00 | 39.00 | 29.10 | 29.20 |
Workmen and Staff Welfare Expenses | 79.00 | 57.00 | 27.00 | 15.10 | 30.40 |
Other Employees Cost | 225.00 | 41.00 | 45.00 | 37.50 | 88.80 |
Operating & Establishment Expenses | 2657.00 | 1500.00 | 670.00 | 354.30 | 328.40 |
Depository Charges | | | | | |
Security Transaction tax | | | | | |
Software & Technical expenses | | | | | |
Commission, Brokerage & Discounts | 2208.00 | 1214.00 | 527.00 | 285.20 | 228.90 |
Rent , Rates & Taxes | 101.00 | 101.00 | 45.00 | 33.10 | 60.10 |
Repairs and Maintenance | 137.00 | 100.00 | 55.00 | 25.80 | 28.80 |
Insurance | | | | | |
Electricity & Power | | | | | |
Other Operating Expenses | 212.00 | 85.00 | 42.00 | 10.20 | 10.70 |
Administrations & Other Expenses | 943.00 | 740.00 | 415.00 | 188.10 | 258.20 |
Printing and stationery | 18.00 | 11.00 | 2.00 | 0.70 | 2.40 |
Professional and legal fees | 674.00 | 522.00 | 332.00 | 148.30 | 151.50 |
Advertisement & Sales Promotion | 28.00 | 54.00 | 13.00 | 4.80 | 6.30 |
Other General Expenses | 223.00 | 154.00 | 67.00 | 34.40 | 97.90 |
Provisions and Contingencies | 1361.00 | 459.00 | 410.00 | 1405.20 | 467.40 |
Provisions for contingencies | | | | | |
Provisions against NPAs | | | | | |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | 904.40 | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | 65.10 |
Losson sale of non-trade current investments | | 30.00 | 13.00 | 0.80 | 0.40 |
Other Miscellaneous Expenses | 1361.00 | 429.00 | 397.00 | 499.90 | 401.90 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 7378.00 | 4188.00 | 2474.00 | 2570.00 | 1737.00 |
Operating Profit (Excl OI) | 11523.00 | 8880.00 | 6621.00 | 4241.70 | 4591.20 |
Other Income | 159.00 | 62.00 | 70.00 | 64.00 | 16.30 |
Other Interest Income | 9.00 | 15.00 | 11.00 | 8.20 | |
Other Commission | | | | | |
Discounts | | | | | |
Profit on sale of Fixed Assets | | 2.00 | | | |
Income from investments | | | | | 0.10 |
Provision Written Back | | | | 31.70 | |
Others | 150.00 | 45.00 | 59.00 | 24.10 | 16.30 |
Operating Profit | 11682.00 | 8942.00 | 6691.00 | 4305.70 | 4607.60 |
Interest | 7301.00 | 5591.00 | 4111.00 | 3238.30 | 3095.30 |
Loans | 5960.00 | 4289.00 | 2514.00 | 1790.10 | 1743.90 |
Deposits | 15.00 | 9.00 | 3.00 | 5.30 | 9.00 |
Bonds / Debentures | 1054.00 | 1158.00 | 1442.00 | 1214.20 | 967.60 |
Other Interest | 273.00 | 134.00 | 153.00 | 228.70 | 374.90 |
Depreciation | 169.00 | 120.00 | 96.00 | 67.40 | 67.30 |
Profit Before Taxation & Exceptional Items | 4212.00 | 3231.00 | 2484.00 | 999.90 | 1444.90 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 4202.00 | 3212.00 | 2484.00 | 999.90 | 1444.90 |
Provision for Tax | 1025.00 | 790.00 | 665.00 | 234.00 | 415.60 |
Current Income Tax | 1088.00 | 970.00 | 505.00 | 421.80 | 335.10 |
Deferred Tax | -67.00 | -180.00 | 159.00 | -187.70 | 80.50 |
Other taxes | 5.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 3177.00 | 2422.00 | 1819.00 | 765.90 | 1029.30 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -94.00 | -124.00 | -94.00 | -90.80 | -101.00 |
Share of Associate | | | | | |
Other Consolidated Items | | 2.00 | | | |
Consolidated Net Profit | 3083.00 | 2300.00 | 1725.00 | 675.10 | 928.40 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 6990.00 | 5134.00 | 3746.00 | 3179.60 | 2704.50 |
Appropriations | 10073.00 | 7434.00 | 5471.00 | 3854.70 | 3632.90 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 10073.00 | 7434.00 | 5471.00 | 3854.70 | 3632.90 |
Equity Dividend % | | | | | |
Earnings Per Share | 34.00 | 26.00 | 19.00 | 8.00 | 11.00 |
Adjusted EPS | 34.00 | 26.00 | 19.00 | 8.00 | 11.00 |