(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | |
Gross Sales | 21892.50 | 20845.10 | 3817.50 | 78.50 |
Sales | 15680.90 | 14512.20 | 2775.80 | 71.90 |
Job Work/ Contract Receipts | | | | |
Processing Charges / Service Income | 6155.90 | 6283.50 | 1032.40 | 6.60 |
Revenue from property development | | | | |
Other Operational Income | 55.70 | 49.30 | 9.30 | 0.00 |
Less: Excise Duty | | | | |
Net Sales | 21892.50 | 20845.10 | 3817.50 | 78.50 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | -365.50 | 502.80 | 70.90 | 8.20 |
Raw Material Consumed | 9251.10 | 7829.20 | 1544.40 | 59.90 |
Opening Raw Materials | 512.70 | 542.20 | 14.70 | 16.00 |
Purchases Raw Materials | 8301.00 | 6305.00 | 1549.60 | 58.20 |
Closing Raw Materials | 600.90 | 512.70 | 542.20 | 14.70 |
Other Direct Purchases / Brought in cost | 1038.30 | 1494.80 | 522.20 | 0.50 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 30.80 | 29.20 | 3.80 | 0.30 |
Electricity & Power | 30.80 | 29.20 | 3.80 | 0.30 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 3298.00 | 3031.40 | 491.20 | 13.80 |
Salaries, Wages & Bonus | 2783.80 | 2847.90 | 458.60 | 13.10 |
Contributions to EPF & Pension Funds | 137.20 | 143.20 | 25.60 | 0.60 |
Workmen and Staff Welfare Expenses | 32.20 | 40.30 | 7.00 | 0.00 |
Other Employees Cost | 344.90 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 703.60 | 718.10 | 122.50 | 0.80 |
Sub-contracted / Out sourced services | | | | |
Processing Charges | 154.30 | 118.80 | 21.30 | |
Repairs and Maintenance | 61.40 | 67.70 | 15.80 | 0.10 |
Packing Material Consumed | | | | |
Other Mfg Exp | 487.90 | 531.50 | 85.30 | 0.70 |
General and Administration Expenses | 4215.00 | 4659.10 | 935.70 | 5.50 |
Rent , Rates & Taxes | 72.30 | 108.80 | 19.80 | 1.60 |
Insurance | 54.70 | 58.40 | 8.10 | 0.40 |
Printing and stationery | 551.00 | 542.00 | 89.40 | 0.00 |
Professional and legal fees | 147.80 | 482.30 | 134.40 | 0.50 |
Traveling and conveyance | 168.20 | 151.70 | 27.40 | 0.80 |
Other Administration | 3389.10 | 3467.60 | 683.90 | 3.00 |
Selling and Distribution Expenses | 2751.80 | 2542.10 | 461.30 | 0.80 |
Advertisement & Sales Promotion | 2067.80 | 1900.00 | 337.20 | |
Sales Commissions & Incentives | | | | |
Freight and Forwarding | 684.00 | 642.10 | 124.10 | 0.80 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 21.30 | 83.00 | 10.90 | 2.50 |
Bad debts /advances written off | 3.80 | 1.40 | 9.30 | |
Provision for doubtful debts | 12.40 | 79.50 | | 2.50 |
Losson disposal of fixed assets(net) | | | | |
Losson foreign exchange fluctuations | | | | |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 5.10 | 2.10 | 1.60 | 0.00 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 19906.10 | 19394.90 | 3640.70 | 91.70 |
Operating Profit (Excl OI) | 1986.40 | 1450.20 | 176.80 | -13.20 |
Other Income | 87.80 | 102.30 | 29.80 | 0.40 |
Interest Received | 20.60 | 4.40 | 2.60 | 0.30 |
Dividend Received | | | | |
Profit on sale of Fixed Assets | 7.00 | 54.40 | 5.10 | -0.10 |
Profits on sale of Investments | | | | |
Provision Written Back | | | 2.90 | |
Foreign Exchange Gains | 0.10 | 1.40 | 2.90 | 0.00 |
Others | 60.10 | 42.10 | 16.30 | 0.20 |
Operating Profit | 2074.20 | 1552.50 | 206.60 | -12.80 |
Interest | 97.70 | 202.60 | 44.20 | 2.00 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | | | | |
Intereston Fixed deposits | | | | |
Bank Charges etc | 2.70 | 4.60 | 0.80 | |
Other Interest | 95.10 | 198.00 | 43.50 | 2.00 |
PBDT | 1976.50 | 1349.90 | 162.40 | -14.80 |
Depreciation | 540.30 | 564.60 | 91.80 | 1.40 |
Profit Before Taxation & Exceptional Items | 1436.20 | 785.30 | 70.60 | -16.20 |
Exceptional Income / Expenses | -151.50 | -400.20 | | |
Profit Before Tax | 1284.70 | 385.10 | 70.60 | -16.20 |
Provision for Tax | 328.20 | 120.40 | 44.50 | 0.10 |
Current Income Tax | 408.50 | 207.80 | 24.40 | |
Deferred Tax | -80.10 | -87.70 | 19.20 | |
Other taxes | -0.10 | 0.30 | 0.80 | 0.10 |
Profit After Tax | 956.50 | 264.70 | 26.20 | -16.30 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -0.10 | 0.90 | -0.20 | |
Share of Associate | | | | |
Other Consolidated Items | | | | |
Consolidated Net Profit | 956.40 | 265.60 | 26.00 | -16.30 |
Adjustments to PAT | | | | |
Profit Balance B/F | 196.40 | -21.70 | -46.90 | -30.70 |
Appropriations | 1152.80 | 243.90 | -20.90 | -47.00 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | |
Other Appropriation | 23.70 | 47.50 | 0.80 | -0.20 |
Equity Dividend % | | | | |
Earnings Per Share | 5.00 | 1.00 | 0.00 | -3.00 |
Adjusted EPS | 5.00 | 1.00 | 0.00 | -3.00 |