(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | |
Gross Sales | 4216.80 | 3649.60 | 2572.10 | 1906.22 |
Sales | | | | |
Job Work/ Contract Receipts | 4216.80 | 3649.60 | 2572.10 | 1906.22 |
Processing Charges / Service Income | | | | |
Revenue from property development | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | |
Net Sales | 4216.80 | 3649.60 | 2572.10 | 1906.22 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | -425.60 | -217.10 | -234.70 | 22.37 |
Raw Material Consumed | | | | |
Opening Raw Materials | | | | |
Purchases Raw Materials | | | | |
Closing Raw Materials | | | | |
Other Direct Purchases / Brought in cost | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 157.80 | 184.00 | 143.30 | 77.70 |
Electricity & Power | 157.80 | 184.00 | 143.30 | 77.70 |
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 | 353.80 | 340.60 | 325.50 | 271.33 |
Salaries, Wages & Bonus | 312.30 | 299.40 | 279.50 | 239.70 |
Contributions to EPF & Pension Funds | 23.60 | 27.20 | 25.60 | 21.89 |
Workmen and Staff Welfare Expenses | 15.70 | 11.90 | 20.40 | 8.04 |
Other Employees Cost | 2.10 | 2.10 | 0.00 | 1.70 |
Other Manufacturing Expenses | 3068.80 | 2383.20 | 1609.90 | 1032.29 |
Sub-contracted / Out sourced services | 1985.20 | 1576.70 | 938.60 | 589.30 |
Processing Charges | | | | |
Repairs and Maintenance | 8.70 | 6.20 | 6.40 | 3.71 |
Packing Material Consumed | | | | |
Other Mfg Exp | 1074.80 | 800.30 | 664.90 | 439.28 |
General and Administration Expenses | 113.00 | 113.50 | 100.10 | 103.43 |
Rent , Rates & Taxes | 71.50 | 81.50 | 61.30 | 45.80 |
Insurance | 12.90 | 12.90 | 8.00 | 6.92 |
Printing and stationery | 1.70 | 0.50 | | |
Professional and legal fees | 5.10 | 6.60 | 3.90 | 0.19 |
Traveling and conveyance | 5.20 | 5.10 | 3.10 | 2.48 |
Other Administration | 21.80 | 12.00 | 26.80 | 50.52 |
Selling and Distribution Expenses | 1.50 | 5.70 | 0.20 | 0.31 |
Advertisement & Sales Promotion | 1.50 | 5.70 | 0.20 | 0.31 |
Sales Commissions & Incentives | | | | |
Freight and Forwarding | | | | |
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 | 12.00 | 8.60 | 6.10 | 5.71 |
Bad debts /advances written off | | | | |
Provision for doubtful debts | | | | |
Losson disposal of fixed assets(net) | | | | |
Losson foreign exchange fluctuations | | | | |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 12.00 | 8.60 | 6.10 | 5.71 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 3281.30 | 2818.60 | 1950.40 | 1513.14 |
Operating Profit (Excl OI) | 935.60 | 831.00 | 621.70 | 393.08 |
Other Income | 51.80 | 42.30 | 35.50 | 23.15 |
Interest Received | 48.00 | 38.00 | 32.70 | 20.73 |
Dividend Received | | | | |
Profit on sale of Fixed Assets | 0.50 | 0.50 | | |
Profits on sale of Investments | | | | |
Provision Written Back | | 1.00 | | |
Foreign Exchange Gains | 0.00 | | 0.70 | |
Others | 3.20 | 2.90 | 2.00 | 2.42 |
Operating Profit | 987.30 | 873.30 | 657.20 | 416.23 |
Interest | 13.80 | 8.00 | 5.50 | 7.94 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | | | 0.00 | |
Intereston Fixed deposits | | | | |
Bank Charges etc | 13.80 | 8.00 | 5.40 | 6.62 |
Other Interest | 0.00 | 0.00 | 0.10 | 1.32 |
PBDT | 973.50 | 865.30 | 651.70 | 408.29 |
Depreciation | 76.70 | 50.70 | 36.90 | 24.56 |
Profit Before Taxation & Exceptional Items | 896.80 | 814.60 | 614.80 | 383.73 |
Exceptional Income / Expenses | | | | |
Profit Before Tax | 896.80 | 814.60 | 614.80 | 383.73 |
Provision for Tax | 244.50 | 211.60 | 153.60 | 93.84 |
Current Income Tax | 249.20 | 214.10 | 155.00 | 94.96 |
Deferred Tax | -4.70 | -2.50 | -1.40 | -1.12 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 652.30 | 603.00 | 461.20 | 289.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 1.80 | -7.70 | -1.30 | |
Share of Associate | | | | |
Other Consolidated Items | | | | |
Consolidated Net Profit | 654.10 | 595.20 | 459.90 | 289.90 |
Adjustments to PAT | | | | |
Profit Balance B/F | 1818.40 | 1242.90 | 842.20 | 552.26 |
Appropriations | 2472.50 | 1838.10 | 1302.10 | 842.16 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | |
Other Appropriation | 59.20 | 19.70 | 29.60 | -488.88 |
Equity Dividend % | 30.00 | 30.00 | 25.00 | 15.00 |
Earnings Per Share | 17.00 | 15.00 | 23.00 | 15.00 |
Adjusted EPS | 17.00 | 15.00 | 12.00 | 7.00 |