(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 7515.90 | 7474.50 | 5772.10 | 6893.10 | 8985.70 |
Sales | 7462.80 | 7342.70 | 5676.90 | 6797.60 | 8843.80 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 11.50 | 36.60 | 10.00 | 21.60 | 20.50 |
Revenue from property development | | | | | |
Other Operational Income | 41.60 | 95.30 | 85.20 | 74.00 | 121.40 |
Less: Excise Duty | | | | | |
Net Sales | 7515.90 | 7474.50 | 5772.10 | 6893.10 | 8985.70 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 269.40 | -292.00 | -118.80 | 43.00 | -65.30 |
Raw Material Consumed | 3743.80 | 4201.80 | 3415.90 | 4356.70 | 6187.90 |
Opening Raw Materials | 413.70 | 458.70 | 366.30 | 363.10 | 270.10 |
Purchases Raw Materials | 3355.10 | 3807.80 | 2695.00 | 2603.20 | 2262.00 |
Closing Raw Materials | 468.50 | 413.70 | 458.70 | 366.30 | 363.10 |
Other Direct Purchases / Brought in cost | 443.40 | 349.10 | 813.40 | 1756.70 | 4018.90 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 71.30 | 82.50 | 81.40 | 58.80 | 47.60 |
Electricity & Power | 71.30 | 82.50 | 81.40 | 58.80 | 47.60 |
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 | 861.70 | 761.50 | 680.90 | 536.90 | 423.20 |
Salaries, Wages & Bonus | 746.10 | 633.60 | 529.30 | 486.00 | 387.00 |
Contributions to EPF & Pension Funds | 35.20 | 30.70 | 28.10 | 24.80 | 18.70 |
Workmen and Staff Welfare Expenses | 32.90 | 29.30 | 17.80 | 18.50 | 12.70 |
Other Employees Cost | 47.50 | 67.80 | 105.80 | 7.60 | 4.80 |
Other Manufacturing Expenses | 122.40 | 120.90 | 78.30 | 70.70 | 49.50 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 122.40 | 120.90 | 78.30 | 70.70 | 49.50 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 165.00 | 150.30 | 120.30 | 132.70 | 170.50 |
Rent , Rates & Taxes | 25.40 | 22.50 | 17.00 | 18.30 | 34.70 |
Insurance | 14.80 | 12.30 | 9.40 | 5.60 | 5.70 |
Printing and stationery | | | | | |
Professional and legal fees | 45.00 | 62.40 | 49.10 | 41.80 | 53.70 |
Traveling and conveyance | 65.70 | 41.20 | 33.00 | 53.60 | 63.00 |
Other Administration | 79.80 | 53.10 | 44.70 | 67.10 | 76.40 |
Selling and Distribution Expenses | 639.50 | 671.80 | 313.50 | 288.30 | 347.20 |
Advertisement & Sales Promotion | 279.60 | 268.10 | 122.20 | 125.20 | 204.80 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 359.90 | 403.70 | 191.30 | 163.00 | 142.50 |
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 | 469.60 | 594.30 | 134.00 | 172.80 | 248.60 |
Bad debts /advances written off | 20.80 | 168.30 | 15.50 | 12.80 | 87.60 |
Provision for doubtful debts | 139.50 | | | | |
Losson disposal of fixed assets(net) | | | 0.30 | | 23.70 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 309.30 | 426.00 | 118.20 | 160.00 | 137.40 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 6342.70 | 6291.10 | 4705.60 | 5659.90 | 7409.30 |
Operating Profit (Excl OI) | 1173.20 | 1183.40 | 1066.50 | 1233.20 | 1576.50 |
Other Income | 177.90 | 314.90 | 219.50 | 391.90 | 376.30 |
Interest Received | 75.00 | 88.20 | 95.80 | 66.80 | 68.10 |
Dividend Received | 0.00 | | | 0.00 | 0.00 |
Profit on sale of Fixed Assets | 3.70 | 0.70 | | 7.80 | 1.40 |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 77.70 | 200.60 | 96.10 | 302.30 | 300.40 |
Others | 21.50 | 25.50 | 27.60 | 15.00 | 6.20 |
Operating Profit | 1351.10 | 1498.30 | 1286.00 | 1625.00 | 1952.70 |
Interest | 103.60 | 47.40 | 72.40 | 75.70 | 44.10 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 28.70 | 23.90 | 56.20 | 42.30 | 5.30 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 5.00 | 10.50 | 12.10 | 6.70 | 2.70 |
Other Interest | 70.00 | 13.00 | 4.10 | 26.70 | 36.10 |
PBDT | 1247.40 | 1450.90 | 1213.60 | 1549.40 | 1908.60 |
Depreciation | 186.70 | 173.30 | 172.30 | 125.90 | 89.40 |
Profit Before Taxation & Exceptional Items | 1060.70 | 1277.60 | 1041.30 | 1423.50 | 1819.20 |
Exceptional Income / Expenses | | -735.90 | | -133.80 | |
Profit Before Tax | 1060.70 | 541.70 | 1041.30 | 1289.70 | 1819.20 |
Provision for Tax | 293.40 | 310.40 | 301.60 | 337.10 | 552.50 |
Current Income Tax | 407.50 | 391.40 | 260.40 | 367.30 | 551.90 |
Deferred Tax | -115.10 | -47.40 | 12.30 | -30.90 | -8.60 |
Other taxes | 0.90 | -33.50 | 28.80 | 0.80 | 9.20 |
Profit After Tax | 767.30 | 231.30 | 739.70 | 952.50 | 1266.60 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -58.80 | -80.90 | -54.80 | 20.10 | -29.40 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 708.60 | 150.40 | 684.90 | 972.70 | 1237.20 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 7487.20 | 7372.30 | 6733.70 | 5877.70 | 4766.80 |
Appropriations | 8195.70 | 7522.70 | 7418.60 | 6850.30 | 6004.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 46.50 | 35.50 | 46.30 | 116.60 | 126.40 |
Equity Dividend % | 50.00 | 50.00 | 50.00 | 50.00 | 100.00 |
Earnings Per Share | 7.00 | 1.00 | 7.00 | 9.00 | 12.00 |
Adjusted EPS | 7.00 | 1.00 | 7.00 | 9.00 | 12.00 |