(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | | |
Operating Income | 27431.00 | 25113.00 | 20188.00 | 9853.00 | 4935.00 |
Rooms / Restaurant / Banquets | 13093.00 | 12229.00 | 9862.00 | 4306.00 | 1907.00 |
Communication Services | | | | | |
Food & Beverages | 10570.00 | 9535.00 | 7569.00 | 3813.00 | 2008.00 |
Other Operational Income | 3769.00 | 3348.00 | 2757.00 | 1734.00 | 1020.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 27431.00 | 25113.00 | 20188.00 | 9853.00 | 4935.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Foods, Beverages Consumed | 2466.00 | 2283.00 | 1924.00 | 1328.00 | 732.00 |
Opening Raw Materials | 255.00 | 257.00 | 189.00 | 214.00 | 293.00 |
Purchases Raw Materials | 2467.00 | 2281.00 | 1992.00 | 1303.00 | 652.00 |
Closing Raw Materials | 255.00 | 255.00 | 257.00 | 189.00 | 214.00 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1379.00 | 1368.00 | 1272.00 | 958.00 | 744.00 |
Electricity & Power | 1254.00 | 1238.00 | 1161.00 | 872.00 | 683.00 |
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 | 124.00 | 130.00 | 111.00 | 86.00 | 61.00 |
Employee Cost | 5445.00 | 4919.00 | 4312.00 | 3737.00 | 3451.00 |
Salaries, Wages & Bonus | 4504.00 | 4083.00 | 3644.00 | 3216.00 | 2986.00 |
Contributions to EPF & Pension Funds | 252.00 | 241.00 | 208.00 | 195.00 | 212.00 |
Workmen and Staff Welfare Expenses | 689.00 | 594.00 | 459.00 | 326.00 | 253.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Operating & Servicing Cost | 3384.00 | 3118.00 | 2485.00 | 1556.00 | 1238.00 |
Linen & Room Supplies | | | | | |
Catering Supplies | | | | | |
Repairs and Maintenance | 1327.00 | 1168.00 | 1045.00 | 698.00 | 599.00 |
Laundry & Washing Expenses | 71.00 | 75.00 | 68.00 | 30.00 | 23.00 |
Music,Banquets and Restaurants | 169.00 | 152.00 | 128.00 | 56.00 | 32.00 |
Other Operating Expenses | 1818.00 | 1722.00 | 1245.00 | 772.00 | 585.00 |
Selling and Administration Expenses | 4169.00 | 3758.00 | 3516.00 | 1895.00 | 1515.00 |
Rent , Rates & Taxes | 1097.00 | 1061.00 | 1107.00 | 674.00 | 650.00 |
Insurance | 98.00 | 81.00 | 75.00 | 69.00 | 77.00 |
Printing and stationery | | | | | |
Professional and legal fees | 485.00 | 405.00 | 525.00 | 303.00 | 199.00 |
Freight outwards | | | | | |
Packing expenses | | | | | |
Commission, Brokerage & Discounts | 1091.00 | 992.00 | 841.00 | 355.00 | 185.00 |
Advertisement & Sales Promotion | 433.00 | 384.00 | 283.00 | 164.00 | 160.00 |
Other Selling & administrative Expenses | 964.00 | 834.00 | 685.00 | 329.00 | 244.00 |
Miscellaneous Expenses | 1272.00 | 398.00 | 705.00 | 393.00 | 88.00 |
Bad debts /advances written off | 854.00 | 0.00 | 0.00 | 9.00 | 1.00 |
Provision for doubtful debts | 2.00 | | 283.00 | 8.00 | 8.00 |
Losson disposal of fixed assets(net) | 112.00 | 3.00 | 21.00 | 33.00 | 24.00 |
Losson foreign exchange fluctuations | 1.00 | | | 2.00 | |
Losson sale of non-trade current investments | | 0.00 | 0.00 | | |
Other Miscellaneous Expenses | 303.00 | 395.00 | 401.00 | 340.00 | 56.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 18115.00 | 15844.00 | 14214.00 | 9866.00 | 7768.00 |
Operating Profit (Excl OI) | 9316.00 | 9269.00 | 5974.00 | -14.00 | -2833.00 |
Other Income | 2218.00 | 1147.00 | 776.00 | 588.00 | 535.00 |
Interest Received | 668.00 | 404.00 | 200.00 | 133.00 | 170.00 |
Dividend Received | 0.00 | 8.00 | 25.00 | 15.00 | 15.00 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | 2.00 | | | 1.00 | 0.00 |
Foreign Exchange Gains | | 2.00 | 2.00 | 0.00 | 3.00 |
Provision Written Back | 909.00 | 139.00 | 58.00 | 75.00 | 29.00 |
Others | 639.00 | 594.00 | 492.00 | 364.00 | 317.00 |
Operating Profit | 11534.00 | 10416.00 | 6750.00 | 574.00 | -2298.00 |
Interest | 213.00 | 194.00 | 356.00 | 349.00 | 415.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 1.00 | 6.00 | 120.00 | 266.00 | 336.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 213.00 | 188.00 | 235.00 | 83.00 | 79.00 |
PBDT | 11320.00 | 10222.00 | 6394.00 | 225.00 | -2713.00 |
Depreciation | 1345.00 | 1315.00 | 1262.00 | 1243.00 | 1293.00 |
Profit Before Taxation & Exceptional Items | 9976.00 | 8907.00 | 5133.00 | -1018.00 | -4005.00 |
Exceptional Income / Expenses | -284.00 | -73.00 | -690.00 | 552.00 | -25.00 |
Profit Before Tax | 10280.00 | 9172.00 | 4639.00 | -823.00 | -4638.00 |
Provision for Tax | 2581.00 | 2395.00 | 1247.00 | 17.00 | -1006.00 |
Current Income Tax | 2226.00 | 2249.00 | 92.00 | 130.00 | 59.00 |
Deferred Tax | 349.00 | 146.00 | 1156.00 | -83.00 | -1061.00 |
Other taxes | 5.00 | 1.00 | 0.00 | -29.00 | -4.00 |
Profit After Tax | 7699.00 | 6777.00 | 3392.00 | -840.00 | -3633.00 |
Extra items | 0.00 | 0.00 | -101.00 | -110.00 | -122.00 |
Minority Interest | -305.00 | -386.00 | -145.00 | -24.00 | 57.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 7394.00 | 6391.00 | 3146.00 | -975.00 | -3697.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 10400.00 | 4807.00 | 1618.00 | 2581.00 | 6237.00 |
Appropriations | 17794.00 | 11198.00 | 4764.00 | 1607.00 | 2539.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 17794.00 | 11198.00 | 4764.00 | 1607.00 | 2539.00 |
Equity Dividend % | 75.00 | 60.00 | 55.00 | | |
Earnings Per Share | 12.00 | 10.00 | 5.00 | -2.00 | -6.00 |
Adjusted EPS | 12.00 | 10.00 | 5.00 | -2.00 | -6.00 |