(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 40230.00 | 35690.00 | 20020.00 | 14060.00 | 9562.50 |
Software Services & Operating Revenues | | | | | |
Job Work/ Contract Receipts | | | | | |
Sale of Equipments & licenses | | | | | |
Processing Charges / ServiceIncome | 40230.00 | 35690.00 | 20020.00 | 14060.00 | 9562.50 |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 40230.00 | 35690.00 | 20020.00 | 14060.00 | 9562.50 |
EXPENDITURE : | | | | | |
Stock Adjustments | | | | | |
Raw Material Consumed | 31630.00 | 27830.00 | 15830.00 | 11290.00 | 7641.50 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 31630.00 | 27830.00 | 15830.00 | 11290.00 | 7641.50 |
Others raw material cost | 63260.00 | 55650.00 | 31650.00 | 22580.00 | 15283.10 |
Power & Fuel Cost | 30.00 | 20.00 | 10.00 | 10.00 | 19.40 |
Electricity & Power | 30.00 | 20.00 | 10.00 | 10.00 | 19.40 |
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 | 1980.00 | 1970.00 | 1260.00 | 620.00 | 582.00 |
Salaries, Wages & Bonus | 1980.00 | 1760.00 | 1020.00 | 600.00 | 554.90 |
Contributions to EPF & Pension Funds | 10.00 | 10.00 | 10.00 | 0.00 | 5.60 |
Wheeling & Transmission Charges recoverable | 60.00 | 50.00 | 40.00 | 10.00 | 21.50 |
Other Employees Cost | -60.00 | 160.00 | 190.00 | 0.00 | 0.00 |
Cost of Software developments | | | | | |
Software Purchase | | | | | |
Technical sub-contractors | | | | | |
Training Expenses | | | | | |
Software License cost | | | | | |
Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 60.00 | 50.00 | 40.00 | 20.00 | 19.60 |
Repairs and Maintenance | 60.00 | 50.00 | 40.00 | 20.00 | 19.60 |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 1110.00 | 1050.00 | 370.00 | 310.00 | 180.50 |
Rates & Taxes | 30.00 | 30.00 | 0.00 | 0.00 | 3.80 |
Insurance | 20.00 | 10.00 | 0.00 | 0.00 | 4.60 |
Printing and stationery | 10.00 | 0.00 | 0.00 | 0.00 | 2.40 |
Professional and legal fees | 530.00 | 540.00 | 220.00 | 230.00 | 79.10 |
Other Administration | 500.00 | 440.00 | 130.00 | 60.00 | 82.40 |
Selling and Marketing Expenses | 90.00 | 50.00 | 30.00 | 10.00 | 37.90 |
Advertisement & Sales Promotion | 90.00 | 50.00 | 30.00 | 10.00 | 37.90 |
Commission, Brokerage & Discounts | | | | | |
Freight outwards | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 200.00 | 270.00 | 280.00 | 60.00 | 73.60 |
Bad debts /advances written off | 160.00 | 150.00 | 10.00 | 20.00 | 6.80 |
Provision for doubtful debts | | | | 10.00 | 9.10 |
Losson disposal of fixed assets(net) | 0.00 | 0.00 | | | |
Losson foreign exchange fluctuations | | 50.00 | 200.00 | | 24.60 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 40.00 | 70.00 | 60.00 | 30.00 | 33.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 35100.00 | 31240.00 | 17820.00 | 12310.00 | 8554.60 |
Operating Profit (Excl OI) | 5140.00 | 4450.00 | 2200.00 | 1750.00 | 1007.90 |
Other Income | 400.00 | 390.00 | 200.00 | 160.00 | 118.50 |
Interest Received | 210.00 | 330.00 | 170.00 | 90.00 | 29.40 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | 19.40 |
Provision Written Back | 10.00 | 10.00 | 20.00 | 10.00 | 30.10 |
Foreign Exchange Gains | 130.00 | | | 30.00 | |
Others | 50.00 | 50.00 | 10.00 | 40.00 | 39.50 |
Operating Profit | 5540.00 | 4850.00 | 2400.00 | 1910.00 | 1126.40 |
Interest | 300.00 | 220.00 | 70.00 | 40.00 | 57.10 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | 170.00 | 40.00 | 0.00 | 20.00 | 42.40 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 40.00 | 30.00 | 20.00 | 10.00 | 9.20 |
Other Interest | 100.00 | 150.00 | 50.00 | 0.00 | 5.50 |
PBDT | 5240.00 | 4630.00 | 2340.00 | 1870.00 | 1069.30 |
Depreciation | 860.00 | 820.00 | 380.00 | 260.00 | 226.80 |
Profit Before Taxation & Exceptional Items | 4380.00 | 3820.00 | 1950.00 | 1620.00 | 842.50 |
Exceptional Income / Expenses | 170.00 | | | | -148.90 |
Profit Before Tax | 4550.00 | 3820.00 | 1950.00 | 1620.00 | 693.60 |
Provision for Tax | 660.00 | 480.00 | 250.00 | 290.00 | 111.60 |
Current Income Tax | | | 360.00 | 300.00 | 108.30 |
Deferred Tax | -100.00 | -120.00 | -60.00 | -10.00 | 3.30 |
Other taxes | 660.00 | 480.00 | -60.00 | 0.00 | 0.00 |
Profit After Tax | 3890.00 | 3330.00 | 1700.00 | 1330.00 | 582.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -140.00 | -60.00 | -40.00 | 10.00 | 0.70 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3750.00 | 3270.00 | 1660.00 | 1330.00 | 582.70 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 7380.00 | 4790.00 | 3440.00 | 2110.00 | 1705.80 |
Appropriations | 11130.00 | 8060.00 | 5100.00 | 3440.00 | 2288.50 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 11130.00 | 8060.00 | 5100.00 | 3440.00 | 2288.50 |
Equity Dividend % | 110.00 | 110.00 | 50.00 | 20.00 | 15.00 |
Earnings Per Share | 60.00 | 52.00 | 26.00 | 23.00 | 12.00 |
Adjusted EPS | 60.00 | 52.00 | 26.00 | 23.00 | 12.00 |