(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 163520.00 | 152110.00 | 148780.00 | 149530.00 | 145270.00 |
Sales | 161960.00 | 151220.00 | 147600.00 | 147940.00 | 143160.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 1560.00 | 890.00 | 1180.00 | 1590.00 | 2110.00 |
Less: Excise Duty | | | | | |
Net Sales | 96200.00 | 85080.00 | 80050.00 | 79390.00 | 76730.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 1660.00 | 740.00 | -2790.00 | -1330.00 | 830.00 |
Raw Material Consumed | 23470.00 | 21570.00 | 22390.00 | 21150.00 | 19580.00 |
Opening Raw Materials | 8410.00 | 9850.00 | 7410.00 | 6640.00 | 6040.00 |
Purchases Raw Materials | 11700.00 | 11820.00 | 14780.00 | 12700.00 | 11710.00 |
Closing Raw Materials | 7520.00 | 8410.00 | 9850.00 | 7410.00 | 6640.00 |
Other Direct Purchases / Brought in cost | 10890.00 | 8310.00 | 10050.00 | 9230.00 | 8460.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1550.00 | 1440.00 | 1230.00 | 1280.00 | 1320.00 |
Electricity & Power | 1550.00 | 1440.00 | 1230.00 | 1280.00 | 1320.00 |
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 | 16780.00 | 15260.00 | 14400.00 | 14290.00 | 14040.00 |
Salaries, Wages & Bonus | 14330.00 | 13050.00 | 12450.00 | 12330.00 | 12080.00 |
Contributions to EPF & Pension Funds | 1530.00 | 1340.00 | 1180.00 | 1230.00 | 1240.00 |
Workmen and Staff Welfare Expenses | 630.00 | 600.00 | 490.00 | 510.00 | 490.00 |
Other Employees Cost | 290.00 | 280.00 | 260.00 | 220.00 | 220.00 |
Other Manufacturing Expenses | 5710.00 | 5910.00 | 5510.00 | 5440.00 | 5590.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 840.00 | 880.00 | 750.00 | 510.00 | 580.00 |
Repairs and Maintenance | | | | | |
Packing Material Consumed | 2220.00 | 2110.00 | 1860.00 | 1850.00 | 1780.00 |
Other Mfg Exp | 2650.00 | 2920.00 | 2900.00 | 3080.00 | 3220.00 |
General and Administration Expenses | 7750.00 | 6380.00 | 6330.00 | 8020.00 | 7640.00 |
Rent , Rates & Taxes | | | | | |
Insurance | | | | | |
Printing and stationery | | | | | |
Professional and legal fees | 1370.00 | 1110.00 | 1400.00 | 880.00 | 1370.00 |
Traveling and conveyance | 1580.00 | 820.00 | 620.00 | 1080.00 | 1290.00 |
Other Administration | 6380.00 | 5270.00 | 4940.00 | 7140.00 | 6270.00 |
Selling and Distribution Expenses | 10270.00 | 8850.00 | 7430.00 | 8070.00 | 7380.00 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 10270.00 | 8850.00 | 7430.00 | 8070.00 | 7380.00 |
Miscellaneous Expenses | 770.00 | 620.00 | 750.00 | 760.00 | 580.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 20.00 | 10.00 | 140.00 | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | 180.00 | | | | 10.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 570.00 | 610.00 | 600.00 | 760.00 | 570.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 67960.00 | 60770.00 | 55240.00 | 57690.00 | 56960.00 |
Operating Profit (Excl OI) | 28240.00 | 24310.00 | 24800.00 | 21700.00 | 19760.00 |
Other Income | 630.00 | 1970.00 | 570.00 | 1210.00 | 640.00 |
Interest Received | 150.00 | 70.00 | 50.00 | 80.00 | 160.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 220.00 | | | | |
Profits on sale of Investments | 190.00 | 100.00 | 160.00 | 290.00 | 390.00 |
Provision Written Back | | | | | 50.00 |
Foreign Exchange Gains | | 1700.00 | 320.00 | 830.00 | |
Others | 70.00 | 100.00 | 40.00 | 10.00 | 20.00 |
Operating Profit | 28870.00 | 26280.00 | 25370.00 | 22920.00 | 20400.00 |
Interest | 3330.00 | 2550.00 | 3530.00 | 4510.00 | 5040.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 10.00 | 20.00 | 20.00 | 20.00 | 30.00 |
Other Interest | 3320.00 | 2530.00 | 3510.00 | 4480.00 | 5010.00 |
PBDT | 25540.00 | 23730.00 | 21840.00 | 18410.00 | 15360.00 |
Depreciation | 7070.00 | 6620.00 | 6580.00 | 6540.00 | 6180.00 |
Profit Before Taxation & Exceptional Items | 18470.00 | 17110.00 | 15260.00 | 11870.00 | 9190.00 |
Exceptional Income / Expenses | | -4850.00 | | | -3570.00 |
Profit Before Tax | 18470.00 | 12260.00 | 15260.00 | 11870.00 | 5620.00 |
Provision for Tax | 6020.00 | 4490.00 | 2740.00 | 1620.00 | 1250.00 |
Current Income Tax | 3550.00 | 3460.00 | 3340.00 | 2600.00 | 2790.00 |
Deferred Tax | 2280.00 | 1070.00 | -530.00 | -590.00 | -1550.00 |
Other taxes | 200.00 | -40.00 | -70.00 | -390.00 | 10.00 |
Profit After Tax | 12450.00 | 7770.00 | 12520.00 | 10250.00 | 4360.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | 0.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 12450.00 | 7770.00 | 12520.00 | 10250.00 | 4360.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 29170.00 | 28060.00 | 18930.00 | 16160.00 | 15540.00 |
Appropriations | 41620.00 | 35840.00 | 31450.00 | 26410.00 | 19900.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 1250.00 | 630.00 |
Other Appropriation | 3850.00 | 2440.00 | 0.00 | 810.00 | 910.00 |
Equity Dividend % | 440.00 | 960.00 | 700.00 | 640.00 | 340.00 |
Earnings Per Share | 37.00 | 46.00 | 74.00 | 61.00 | 26.00 |
Adjusted EPS | 37.00 | 23.00 | 37.00 | 30.00 | 13.00 |