(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 |
INCOME : | | |
Gross Sales | 209937.00 | 251719.00 |
Sales | 208697.00 | 250535.00 |
Job Work/ Contract Receipts | | |
Processing Charges / Service Income | | |
Revenue from property development | | |
Other Operational Income | 1241.00 | 1184.00 |
Less: Excise Duty | | |
Net Sales | 202016.00 | 243939.00 |
EXPENDITURE : | | |
Increase/Decrease in Stock | -1397.00 | -457.00 |
Raw Material Consumed | 76466.00 | 92011.00 |
Opening Raw Materials | 6968.00 | 5891.00 |
Purchases Raw Materials | 77095.00 | 87715.00 |
Closing Raw Materials | 12590.00 | 6968.00 |
Other Direct Purchases / Brought in cost | 4993.00 | 5374.00 |
Other raw material cost | 0.00 | 0.00 |
Power & Fuel Cost | 5367.00 | 6748.00 |
Electricity & Power | 5367.00 | 6748.00 |
Oil, Fuel & Natural gas | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 |
Employee Cost | 20237.00 | 23361.00 |
Salaries, Wages & Bonus | 17640.00 | 20550.00 |
Contributions to EPF & Pension Funds | 1156.00 | 1363.00 |
Workmen and Staff Welfare Expenses | 1273.00 | 1241.00 |
Other Employees Cost | 168.00 | 207.00 |
Other Manufacturing Expenses | 16790.00 | 20401.00 |
Sub-contracted / Out sourced services | 1168.00 | 1208.00 |
Processing Charges | | |
Repairs and Maintenance | 1380.00 | 1692.00 |
Packing Material Consumed | 12428.00 | 15531.00 |
Other Mfg Exp | 1814.00 | 1970.00 |
General and Administration Expenses | 13983.00 | 16222.00 |
Rent , Rates & Taxes | 1233.00 | 1261.00 |
Insurance | 244.00 | 179.00 |
Printing and stationery | 1802.00 | 1939.00 |
Professional and legal fees | 8994.00 | 10847.00 |
Traveling and conveyance | 1274.00 | 1508.00 |
Other Administration | 1709.00 | 1996.00 |
Selling and Distribution Expenses | 18429.00 | 23449.00 |
Advertisement & Sales Promotion | 9659.00 | 12877.00 |
Sales Commissions & Incentives | | |
Freight and Forwarding | 8771.00 | 10573.00 |
Handling and Clearing Charges | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 |
Miscellaneous Expenses | 4428.00 | 3772.00 |
Bad debts /advances written off | | |
Provision for doubtful debts | | |
Losson disposal of fixed assets(net) | | |
Losson foreign exchange fluctuations | 146.00 | 24.00 |
Losson sale of non-trade current investments | | |
Other Miscellaneous Expenses | 4281.00 | 3748.00 |
Less: Expenses Capitalised | | |
Total Expenditure | 154302.00 | 185508.00 |
Operating Profit (Excl OI) | 47713.00 | 58431.00 |
Other Income | 612.00 | 1546.00 |
Interest Received | 567.00 | 1480.00 |
Dividend Received | | |
Profit on sale of Fixed Assets | 24.00 | 67.00 |
Profits on sale of Investments | | |
Provision Written Back | | |
Foreign Exchange Gains | | |
Others | 21.00 | 0.00 |
Operating Profit | 48326.00 | 59977.00 |
Interest | 1360.00 | 1455.00 |
InterestonDebenture / Bonds | | |
Interest on Term Loan | | |
Intereston Fixed deposits | | |
Bank Charges etc | | |
Other Interest | 1360.00 | 1455.00 |
PBDT | 46966.00 | 58523.00 |
Depreciation | 5399.00 | 5678.00 |
Profit Before Taxation & Exceptional Items | 41567.00 | 52845.00 |
Exceptional Income / Expenses | 1834.00 | 44.00 |
Profit Before Tax | 43161.00 | 52889.00 |
Provision for Tax | 11085.00 | 13560.00 |
Current Income Tax | 10952.00 | 13157.00 |
Deferred Tax | 134.00 | 404.00 |
Other taxes | 0.00 | 0.00 |
Profit After Tax | 32076.00 | 39328.00 |
Extra items | 0.00 | 0.00 |
Minority Interest | | |
Share of Associate | | |
Other Consolidated Items | | |
Consolidated Net Profit | 32076.00 | 39328.00 |
Adjustments to PAT | | |
Profit Balance B/F | 32336.00 | 15144.00 |
Appropriations | 64412.00 | 54473.00 |
General Reserves | | -8374.00 |
Proposed Equity Dividend | | |
Corporate dividend tax | | |
Other Appropriation | 9001.00 | 7660.00 |
Equity Dividend % | 2700.00 | 3220.00 |
Earnings Per Share | 33.00 | 41.00 |
Adjusted EPS | 33.00 | 41.00 |