(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2018 |
INCOME : | | | | | |
Gross Sales | 23754.00 | 19338.00 | 13043.30 | 9862.70 | 1291.85 |
Sales | 23754.00 | 19338.00 | 13043.30 | 9862.70 | 1291.85 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 18733.00 | 17457.00 | 12108.00 | 9054.50 | 1291.85 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -1573.00 | -1247.00 | -1569.70 | -789.30 | -27.40 |
Raw Material Consumed | 15719.00 | 13768.00 | 11420.40 | 9114.70 | 1289.16 |
Opening Raw Materials | 2128.00 | 833.00 | | | |
Purchases Raw Materials | 9647.00 | 7201.00 | 2338.90 | | |
Closing Raw Materials | 1676.00 | 2128.00 | 833.00 | | |
Other Direct Purchases / Brought in cost | 5619.00 | 7863.00 | 9914.50 | 9114.70 | 1289.16 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 107.00 | 76.00 | 30.20 | 2.90 | |
Electricity & Power | 107.00 | 76.00 | 30.20 | 2.90 | |
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 | 824.00 | 490.00 | 234.50 | 101.10 | 5.82 |
Salaries, Wages & Bonus | 780.00 | 469.00 | 223.90 | 99.20 | 5.77 |
Contributions to EPF & Pension Funds | 19.00 | 12.00 | 5.60 | 1.80 | |
Workmen and Staff Welfare Expenses | 26.00 | 10.00 | 4.90 | 0.20 | 0.04 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 386.00 | 186.00 | 39.60 | 8.20 | |
Sub-contracted / Out sourced services | 242.00 | 101.00 | 22.70 | 8.20 | |
Processing Charges | | | | | |
Repairs and Maintenance | | | | | 0.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 144.00 | 85.00 | 16.90 | 0.00 | 0.00 |
General and Administration Expenses | 577.00 | 394.00 | 131.00 | 51.60 | 3.38 |
Rent , Rates & Taxes | 29.00 | 13.00 | 10.50 | 4.10 | 1.24 |
Insurance | 52.00 | 28.00 | 10.10 | 6.70 | 0.03 |
Printing and stationery | 8.00 | 16.00 | 6.20 | 3.40 | |
Professional and legal fees | 82.00 | 58.00 | 27.20 | 6.60 | 0.97 |
Traveling and conveyance | 284.00 | 151.00 | 55.80 | 26.00 | |
Other Administration | 407.00 | 279.00 | 76.90 | 30.90 | 1.15 |
Selling and Distribution Expenses | 206.00 | 134.00 | 54.40 | 20.90 | 45.06 |
Advertisement & Sales Promotion | 91.00 | 69.00 | 19.20 | 7.70 | 0.42 |
Sales Commissions & Incentives | | | 2.10 | 4.60 | |
Freight and Forwarding | 104.00 | 56.00 | 33.00 | 8.60 | 43.86 |
Handling and Clearing Charges | 10.00 | 10.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.79 |
Miscellaneous Expenses | 230.00 | 519.00 | 109.40 | 32.50 | 5.02 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 35.00 | 55.00 | 30.00 | 15.00 | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | 55.00 | 200.00 | 6.70 | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 140.00 | 263.00 | 72.70 | 17.40 | 5.02 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 16477.00 | 14320.00 | 10449.80 | 8542.70 | 1321.04 |
Operating Profit (Excl OI) | 2256.00 | 3137.00 | 1658.10 | 511.80 | -29.19 |
Other Income | 32.00 | 26.00 | 17.80 | 73.00 | 40.94 |
Interest Received | 29.00 | 18.00 | 3.90 | 5.70 | 0.83 |
Dividend Received | | | | | 0.07 |
Profit on sale of Fixed Assets | 0.00 | 0.00 | 0.10 | | 0.21 |
Profits on sale of Investments | | | 5.20 | | 18.25 |
Provision Written Back | | 0.00 | 1.30 | 4.50 | |
Foreign Exchange Gains | | | | 62.70 | 5.86 |
Others | 2.00 | 7.00 | 7.30 | 0.00 | 15.74 |
Operating Profit | 2287.00 | 3163.00 | 1675.90 | 584.70 | 11.76 |
Interest | 624.00 | 389.00 | 150.90 | 47.40 | 9.83 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 580.00 | 339.00 | 111.90 | 24.80 | 9.40 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 35.00 | 41.00 | 34.80 | 19.10 | 0.26 |
Other Interest | 9.00 | 9.00 | 4.30 | 3.50 | 0.17 |
PBDT | 1663.00 | 2774.00 | 1525.00 | 537.40 | 1.93 |
Depreciation | 326.00 | 245.00 | 118.40 | 29.50 | 1.50 |
Profit Before Taxation & Exceptional Items | 1337.00 | 2529.00 | 1406.60 | 507.90 | 0.43 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 1337.00 | 2529.00 | 1406.60 | 507.90 | 0.43 |
Provision for Tax | 274.00 | 608.00 | 359.00 | 137.10 | 0.66 |
Current Income Tax | 350.00 | 656.00 | 385.40 | 155.10 | 0.90 |
Deferred Tax | -84.00 | -48.00 | -24.40 | -19.90 | -0.24 |
Other taxes | 9.00 | 0.00 | -2.10 | 1.90 | 0.00 |
Profit After Tax | 1063.00 | 1921.00 | 1047.60 | 370.80 | -0.23 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 23.42 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1063.00 | 1921.00 | 1047.60 | 370.80 | 23.19 |
Adjustments to PAT | | | | | 0.36 |
Profit Balance B/F | 3486.00 | 1613.00 | 609.20 | 150.40 | -29.85 |
Appropriations | 4549.00 | 3534.00 | 1656.80 | 521.10 | -6.31 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | 0.31 |
Corporate dividend tax | | | | | 0.06 |
Other Appropriation | 68.00 | 48.00 | 43.80 | -88.10 | -0.24 |
Equity Dividend % | 30.00 | 30.00 | 20.00 | 20.00 | 1.00 |
Earnings Per Share | 45.00 | 81.00 | 44.00 | 17.00 | 0.00 |
Adjusted EPS | 45.00 | 81.00 | 44.00 | 17.00 | 0.00 |