(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | | |
Operating Income | 7379.50 | 6999.60 | 4311.00 | 4826.80 | 3467.20 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 7379.50 | 6999.60 | 4311.00 | 4826.80 | 3467.20 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 7379.50 | 6999.60 | 4311.00 | 4826.80 | 3467.20 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 572.00 | -19.70 | -487.90 | | |
Cost of Construction and Development | 2240.30 | 1642.80 | 2096.10 | 1609.00 | 942.10 |
Opening Raw Materials | | | | | |
Cost of Land & Construction Materials | | | | | |
Closing Stock | | | | | |
Cost of Constructed property Sold | | | | | |
Development Rights | 1412.90 | 1311.00 | 259.30 | 38.50 | |
Other Construction Expenses | 3653.10 | 2953.80 | 2355.40 | 1647.50 | 942.10 |
Power & Fuel Cost | | 23.40 | 10.60 | 28.30 | 21.50 |
Electricity & Power | | 23.40 | 10.60 | 28.30 | 21.50 |
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 | 388.50 | 411.40 | 178.40 | 277.70 | 255.70 |
Salaries, Wages & Bonus | 388.50 | 411.40 | 178.40 | 277.70 | 255.70 |
Contributions to EPF & Pension Funds | | | | | |
Workmen and Staff Welfare Expenses | | | | | |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 693.50 | 1789.70 | 666.40 | 1161.60 | 789.50 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 693.50 | 1789.70 | 665.70 | 1158.80 | 786.90 |
Repairs and Maintenance | | | | | |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.00 | 0.70 | 2.90 | 2.60 |
General and Administration Expenses | 327.10 | 388.30 | 185.10 | 228.90 | 231.50 |
Rent , Rates & Taxes | | | | | |
Insurance | | | | | |
Printing and stationery | | | | | |
Professional and legal fees | | | | 0.40 | |
Other Administration | 327.10 | 388.30 | 185.10 | 228.50 | 231.50 |
Selling and Distribution Expenses | 834.60 | 737.50 | 408.40 | 350.90 | 257.10 |
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 | 834.60 | 737.50 | 408.40 | 350.90 | 257.10 |
Miscellaneous Expenses | 16.50 | 14.50 | 9.60 | 8.60 | 15.60 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | 2.40 |
Losson disposal of fixed assets(net) | | | | 2.40 | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | 1.00 | | | |
Other Miscellaneous Expenses | 16.50 | 13.50 | 9.60 | 6.20 | 13.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 5072.50 | 4987.80 | 3066.70 | 3665.20 | 2513.00 |
Operating Profit (Excl OI) | 2307.00 | 2011.80 | 1244.30 | 1161.60 | 954.20 |
Other Income | 151.00 | 78.70 | 95.30 | 64.30 | 50.70 |
Interest Received | 19.00 | 15.10 | 21.80 | 5.90 | 10.30 |
Dividend Received | | | | 1.50 | |
Profit on sale of Fixed Assets | 1.50 | 1.50 | | 0.40 | |
Profits on sale of Investments | 19.20 | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 111.30 | 62.00 | 73.40 | 56.60 | 40.50 |
Operating Profit | 2458.00 | 2090.50 | 1339.60 | 1226.00 | 1004.90 |
Interest | 756.60 | 685.30 | 362.70 | 591.80 | 577.10 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 756.60 | 685.30 | 362.70 | 591.80 | 577.10 |
Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
PBDT | 1701.30 | 1405.20 | 976.90 | 634.10 | 427.80 |
Depreciation | 30.50 | 17.10 | 15.00 | 16.80 | 17.80 |
Profit Before Taxation & Exceptional Items | 1670.80 | 1388.10 | 961.90 | 617.30 | 410.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 1670.80 | 1388.10 | 961.90 | 617.30 | 410.00 |
Provision for Tax | 406.60 | 348.90 | 246.00 | 153.90 | 95.10 |
Current Income Tax | 412.70 | 348.90 | 246.00 | 153.90 | 95.10 |
Deferred Tax | -12.00 | | | | |
Other taxes | 5.90 | 348.90 | 246.00 | 153.90 | 95.10 |
Profit After Tax | 1264.20 | 1039.20 | 715.90 | 463.40 | 314.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 7.10 |
Minority Interest | -4.80 | -10.80 | -0.90 | -9.50 | -13.10 |
Share of Associate | | | | | |
Other Consolidated Items | 2.50 | -1.70 | 2.60 | -1.60 | |
Consolidated Net Profit | 1261.90 | 1026.70 | 717.60 | 452.30 | 308.80 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 6636.70 | 5819.10 | 5253.10 | 4800.80 | 4572.50 |
Appropriations | 7898.60 | 6845.80 | 5970.70 | 5253.10 | 4881.30 |
General Reserve | 111.90 | 102.70 | 71.80 | | 30.90 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 7786.70 | 6743.10 | 5898.90 | 5253.10 | 4850.50 |
Equity Dividend % | 45.00 | 40.00 | 30.00 | 23.00 | 14.00 |
Earnings Per Share | 32.00 | 29.00 | 20.00 | 13.00 | 9.00 |
Adjusted EPS | 32.00 | 29.00 | 20.00 | 13.00 | 9.00 |