(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 41457.00 | 47797.00 | 49542.00 | 6862.00 | |
Sales | 41068.00 | 47335.00 | 49183.00 | 6809.00 | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 36.00 | 139.00 | 10.00 | 1.00 | |
Revenue from property development | | | | | |
Other Operational Income | 354.00 | 322.00 | 349.00 | 52.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 41358.00 | 47727.00 | 49494.00 | 6841.00 | |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 531.00 | -1277.00 | -1451.00 | -95.00 | |
Raw Material Consumed | 20894.00 | 27093.00 | 29850.00 | 3795.00 | |
Opening Raw Materials | 3250.00 | 3087.00 | 1764.00 | | |
Purchases Raw Materials | 19681.00 | 25641.00 | 29762.00 | 5399.00 | |
Closing Raw Materials | 2528.00 | 3250.00 | 3087.00 | 1764.00 | |
Other Direct Purchases / Brought in cost | 491.00 | 1616.00 | 1411.00 | 160.00 | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 5211.00 | 7091.00 | 4682.00 | 517.00 | |
Electricity & Power | 5211.00 | 7091.00 | 4682.00 | 517.00 | |
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 | 3839.00 | 3435.00 | 3273.00 | 490.00 | |
Salaries, Wages & Bonus | 3363.00 | 3028.00 | 2913.00 | 440.00 | |
Contributions to EPF & Pension Funds | 176.00 | 165.00 | 152.00 | 24.00 | |
Workmen and Staff Welfare Expenses | 233.00 | 215.00 | 193.00 | 26.00 | |
Other Employees Cost | 67.00 | 27.00 | 14.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 2751.00 | 2881.00 | 2362.00 | 564.00 | |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 483.00 | 586.00 | 281.00 | 54.00 | |
Repairs and Maintenance | 956.00 | 968.00 | 873.00 | 192.00 | |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1313.00 | 1327.00 | 1207.00 | 318.00 | 0.00 |
General and Administration Expenses | 1464.00 | 897.00 | 816.00 | 121.00 | 2.00 |
Rent , Rates & Taxes | 94.00 | 92.00 | 81.00 | 16.00 | 2.00 |
Insurance | 165.00 | 150.00 | 135.00 | 17.00 | |
Printing and stationery | 15.00 | 12.00 | 12.00 | 3.00 | |
Professional and legal fees | 664.00 | 298.00 | 317.00 | 45.00 | |
Traveling and conveyance | 200.00 | 121.00 | 65.00 | 6.00 | |
Other Administration | 526.00 | 345.00 | 271.00 | 40.00 | 0.00 |
Selling and Distribution Expenses | 2072.00 | 1778.00 | 1248.00 | 220.00 | |
Advertisement & Sales Promotion | 53.00 | 60.00 | 9.00 | 2.00 | |
Sales Commissions & Incentives | 53.00 | 56.00 | 49.00 | 7.00 | |
Freight and Forwarding | 1966.00 | 1662.00 | 1191.00 | 211.00 | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 382.00 | 357.00 | 395.00 | 59.00 | |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 10.00 | 5.00 | 12.00 | 5.00 | |
Losson disposal of fixed assets(net) | 64.00 | 14.00 | 95.00 | | |
Losson foreign exchange fluctuations | 27.00 | 177.00 | 162.00 | 33.00 | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 282.00 | 161.00 | 127.00 | 21.00 | 0.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 37147.00 | 42256.00 | 41175.00 | 5670.00 | 2.00 |
Operating Profit (Excl OI) | 4211.00 | 5471.00 | 8318.00 | 1171.00 | -2.00 |
Other Income | 353.00 | 334.00 | 315.00 | 26.00 | |
Interest Received | 10.00 | 12.00 | 12.00 | 6.00 | |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 343.00 | 321.00 | 303.00 | 20.00 | 0.00 |
Operating Profit | 4564.00 | 5805.00 | 8633.00 | 1197.00 | -2.00 |
Interest | 527.00 | 216.00 | 309.00 | 73.00 | |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 527.00 | 216.00 | 309.00 | 73.00 | 0.00 |
PBDT | 4038.00 | 5589.00 | 8324.00 | 1124.00 | -2.00 |
Depreciation | 1362.00 | 1222.00 | 1234.00 | 221.00 | |
Profit Before Taxation & Exceptional Items | 2676.00 | 4367.00 | 7090.00 | 903.00 | -2.00 |
Exceptional Income / Expenses | | | | -129.00 | |
Profit Before Tax | 2676.00 | 4367.00 | 7089.00 | 774.00 | -2.00 |
Provision for Tax | 847.00 | 1292.00 | 2322.00 | 230.00 | |
Current Income Tax | 618.00 | 701.00 | 1255.00 | 134.00 | |
Deferred Tax | 229.00 | 627.00 | 1042.00 | 97.00 | |
Other taxes | 0.00 | -36.00 | 25.00 | 0.00 | 0.00 |
Profit After Tax | 1829.00 | 3075.00 | 4767.00 | 544.00 | -2.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1829.00 | 3075.00 | 4767.00 | 544.00 | -2.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 11577.00 | 9310.00 | 4165.00 | -2.00 | |
Appropriations | 13406.00 | 12385.00 | 8932.00 | 542.00 | -2.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 400.00 | 410.00 | -776.00 | -3623.00 | |
Equity Dividend % | 500.00 | 500.00 | 500.00 | 35.00 | |
Earnings Per Share | 12.00 | 19.00 | 30.00 | 3.00 | -3.00 |
Adjusted EPS | 12.00 | 19.00 | 30.00 | 3.00 | -3.00 |