(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 14927.00 | 12140.00 | 9518.00 | 8055.00 | 6848.00 |
Sales | 13719.00 | 11563.00 | 9094.00 | 7737.00 | 6506.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 920.00 | 380.00 | 231.00 | 132.00 | 134.00 |
Revenue from property development | | | | | |
Other Operational Income | 288.00 | 197.00 | 192.00 | 186.00 | 208.00 |
Less: Excise Duty | | | | | |
Net Sales | 14927.00 | 12140.00 | 9518.00 | 8055.00 | 6848.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -504.00 | -15.00 | -10.00 | -44.00 | -109.00 |
Raw Material Consumed | 6960.00 | 5291.00 | 4036.00 | 3282.00 | 2847.00 |
Opening Raw Materials | 1582.00 | 1643.00 | 778.00 | 622.00 | 579.00 |
Purchases Raw Materials | 7279.00 | 5229.00 | 4902.00 | 3439.00 | 2890.00 |
Closing Raw Materials | 1901.00 | 1582.00 | 1643.00 | 778.00 | 622.00 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 406.00 | 351.00 | 270.00 | 213.00 | 215.00 |
Electricity & Power | 406.00 | 351.00 | 270.00 | 213.00 | 215.00 |
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 | 2199.00 | 1627.00 | 1434.00 | 1227.00 | 1153.00 |
Salaries, Wages & Bonus | 1946.00 | 1452.00 | 1289.00 | 1089.00 | 1027.00 |
Contributions to EPF & Pension Funds | 110.00 | 79.00 | 69.00 | 58.00 | 59.00 |
Workmen and Staff Welfare Expenses | 142.00 | 96.00 | 76.00 | 79.00 | 67.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 811.00 | 588.00 | 450.00 | 385.00 | 387.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 97.00 | 136.00 | 115.00 | 90.00 | 94.00 |
Repairs and Maintenance | 159.00 | 117.00 | 103.00 | 68.00 | 99.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 555.00 | 334.00 | 232.00 | 226.00 | 193.00 |
General and Administration Expenses | 1228.00 | 1066.00 | 1065.00 | 736.00 | 745.00 |
Rent , Rates & Taxes | 88.00 | 76.00 | 56.00 | 39.00 | 29.00 |
Insurance | 54.00 | 43.00 | 41.00 | 36.00 | 31.00 |
Printing and stationery | | | | | |
Professional and legal fees | 306.00 | 191.00 | 138.00 | 126.00 | 124.00 |
Traveling and conveyance | 342.00 | 253.00 | 130.00 | 77.00 | 209.00 |
Other Administration | 779.00 | 756.00 | 831.00 | 535.00 | 561.00 |
Selling and Distribution Expenses | 136.00 | 103.00 | 70.00 | 62.00 | 57.00 |
Advertisement & Sales Promotion | 59.00 | 33.00 | 19.00 | 13.00 | 24.00 |
Sales Commissions & Incentives | 57.00 | 56.00 | 40.00 | 26.00 | 24.00 |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 21.00 | 15.00 | 11.00 | 23.00 | 9.00 |
Miscellaneous Expenses | 631.00 | 423.00 | 361.00 | 307.00 | 474.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 112.00 | 129.00 | 47.00 | 57.00 | 49.00 |
Losson disposal of fixed assets(net) | | | | 37.00 | 9.00 |
Losson foreign exchange fluctuations | | | | | 157.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 519.00 | 294.00 | 314.00 | 212.00 | 259.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 11866.00 | 9434.00 | 7678.00 | 6167.00 | 5770.00 |
Operating Profit (Excl OI) | 3061.00 | 2706.00 | 1840.00 | 1888.00 | 1078.00 |
Other Income | 330.00 | 216.00 | 242.00 | 512.00 | 107.00 |
Interest Received | 41.00 | 10.00 | 3.00 | 5.00 | 4.00 |
Dividend Received | | | | 12.00 | 4.00 |
Profit on sale of Fixed Assets | 4.00 | 1.00 | 1.00 | | |
Profits on sale of Investments | | | | | 38.00 |
Provision Written Back | | | | 13.00 | 54.00 |
Foreign Exchange Gains | 16.00 | 49.00 | 96.00 | 277.00 | |
Others | 269.00 | 156.00 | 143.00 | 205.00 | 7.00 |
Operating Profit | 3390.00 | 2922.00 | 2082.00 | 2400.00 | 1185.00 |
Interest | 328.00 | 192.00 | 173.00 | 186.00 | 228.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 224.00 | 132.00 | 75.00 | 102.00 | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 17.00 | 16.00 | 14.00 | 19.00 | 13.00 |
Other Interest | 86.00 | 43.00 | 84.00 | 65.00 | 214.00 |
PBDT | 3062.00 | 2730.00 | 1909.00 | 2214.00 | 958.00 |
Depreciation | 637.00 | 412.00 | 387.00 | 402.00 | 384.00 |
Profit Before Taxation & Exceptional Items | 2425.00 | 2318.00 | 1522.00 | 1812.00 | 574.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 2470.00 | 2361.00 | 1550.00 | 1839.00 | 592.00 |
Provision for Tax | 531.00 | 521.00 | 381.00 | 475.00 | -63.00 |
Current Income Tax | 578.00 | 513.00 | 361.00 | 373.00 | 155.00 |
Deferred Tax | -33.00 | 33.00 | 18.00 | 102.00 | -218.00 |
Other taxes | -14.00 | -25.00 | 2.00 | 0.00 | 0.00 |
Profit After Tax | 1939.00 | 1840.00 | 1169.00 | 1364.00 | 655.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1939.00 | 1840.00 | 1169.00 | 1364.00 | 655.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 7218.00 | 5381.00 | 4211.00 | 2840.00 | 2181.00 |
Appropriations | 9156.00 | 7221.00 | 5380.00 | 4204.00 | 2836.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 140.00 | 3.00 | -1.00 | -7.00 | -4.00 |
Equity Dividend % | 20.00 | 20.00 | | | |
Earnings Per Share | 29.00 | 28.00 | 18.00 | 24.00 | 11.00 |
Adjusted EPS | 29.00 | 28.00 | 18.00 | 24.00 | 11.00 |