(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 893460.00 | 793770.00 | 626440.00 | 569460.00 | 514650.00 |
Sales | 864520.00 | 772480.00 | 609770.00 | 555300.00 | 501380.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 28580.00 | 20890.00 | 16350.00 | 14040.00 | 13200.00 |
Revenue from property development | | | | | |
Other Operational Income | 360.00 | 400.00 | 320.00 | 120.00 | 70.00 |
Less: Excise Duty | | | | | |
Net Sales | 893460.00 | 793770.00 | 626440.00 | 569460.00 | 514650.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 5870.00 | -24400.00 | -12970.00 | 6900.00 | 3720.00 |
Raw Material Consumed | 836940.00 | 770730.00 | 601520.00 | 531110.00 | 482770.00 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 836940.00 | 770730.00 | 601520.00 | 531110.00 | 482770.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | | | | | |
Electricity & Power | | | | | |
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 | 12890.00 | 11680.00 | 8860.00 | 8320.00 | 7840.00 |
Salaries, Wages & Bonus | 11740.00 | 10650.00 | 8060.00 | 7670.00 | 7290.00 |
Contributions to EPF & Pension Funds | 190.00 | 150.00 | 140.00 | 120.00 | 110.00 |
Workmen and Staff Welfare Expenses | 730.00 | 610.00 | 390.00 | 330.00 | 120.00 |
Other Employees Cost | 240.00 | 270.00 | 260.00 | 190.00 | 320.00 |
Other Manufacturing Expenses | 3540.00 | 3460.00 | 3320.00 | 2980.00 | 3250.00 |
Sub-contracted / Out sourced services | 1360.00 | 1420.00 | 1340.00 | 1200.00 | 1160.00 |
Processing Charges | | | | | |
Repairs and Maintenance | | | | | |
Packing Material Consumed | | | | | |
Other Mfg Exp | 2180.00 | 2040.00 | 1970.00 | 1780.00 | 2090.00 |
General and Administration Expenses | 5330.00 | 4730.00 | 3720.00 | 3170.00 | 2890.00 |
Rent , Rates & Taxes | 590.00 | 570.00 | 510.00 | 590.00 | 380.00 |
Insurance | 910.00 | 840.00 | 660.00 | 590.00 | 630.00 |
Printing and stationery | 1530.00 | 970.00 | 820.00 | 490.00 | 320.00 |
Professional and legal fees | 850.00 | 740.00 | 640.00 | 470.00 | 410.00 |
Traveling and conveyance | 620.00 | 670.00 | 240.00 | 160.00 | 440.00 |
Other Administration | 1450.00 | 1610.00 | 1100.00 | 1040.00 | 1150.00 |
Selling and Distribution Expenses | 2740.00 | 1670.00 | 1760.00 | 1280.00 | 1420.00 |
Advertisement & Sales Promotion | 2370.00 | 1280.00 | 1550.00 | 890.00 | 1130.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 360.00 | 390.00 | 210.00 | 390.00 | 290.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 2890.00 | 2410.00 | 1850.00 | 1790.00 | 1860.00 |
Bad debts /advances written off | 350.00 | | 100.00 | 50.00 | 170.00 |
Provision for doubtful debts | 330.00 | 700.00 | 660.00 | 480.00 | 640.00 |
Losson disposal of fixed assets(net) | | 0.00 | | | |
Losson foreign exchange fluctuations | 310.00 | 510.00 | 190.00 | 190.00 | 90.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 1910.00 | 1210.00 | 900.00 | 1060.00 | 950.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 870190.00 | 770280.00 | 608050.00 | 555540.00 | 503730.00 |
Operating Profit (Excl OI) | 23270.00 | 23490.00 | 18390.00 | 13920.00 | 10920.00 |
Other Income | 2660.00 | 1420.00 | 880.00 | 960.00 | 490.00 |
Interest Received | 1260.00 | 620.00 | 510.00 | 640.00 | 340.00 |
Dividend Received | 20.00 | 10.00 | 50.00 | 20.00 | 30.00 |
Profit on sale of Fixed Assets | 30.00 | 20.00 | 40.00 | 10.00 | 10.00 |
Profits on sale of Investments | | | | 40.00 | |
Provision Written Back | 40.00 | 10.00 | | | |
Foreign Exchange Gains | | | | | |
Others | 1310.00 | 760.00 | 280.00 | 240.00 | 110.00 |
Operating Profit | 25930.00 | 24910.00 | 19260.00 | 14870.00 | 11410.00 |
Interest | 8370.00 | 5020.00 | 1630.00 | 2050.00 | 2890.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 3610.00 | 2510.00 | 980.00 | 1320.00 | 1910.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 4630.00 | 2400.00 | 530.00 | 570.00 | 770.00 |
Other Interest | 130.00 | 120.00 | 120.00 | 160.00 | 210.00 |
PBDT | 17560.00 | 19890.00 | 17640.00 | 12830.00 | 8520.00 |
Depreciation | 1810.00 | 1550.00 | 1410.00 | 1480.00 | 1550.00 |
Profit Before Taxation & Exceptional Items | 15750.00 | 18330.00 | 16220.00 | 11340.00 | 6970.00 |
Exceptional Income / Expenses | | | | -60.00 | -50.00 |
Profit Before Tax | 15750.00 | 18330.00 | 16220.00 | 11280.00 | 6920.00 |
Provision for Tax | 3360.00 | 3940.00 | 3070.00 | 3400.00 | 1580.00 |
Current Income Tax | 3830.00 | 4090.00 | 3090.00 | 2550.00 | 1420.00 |
Deferred Tax | -470.00 | -150.00 | -10.00 | -50.00 | 160.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 890.00 | 0.00 |
Profit After Tax | 12390.00 | 14390.00 | 13150.00 | 7890.00 | 5340.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -200.00 | -470.00 | -350.00 | -300.00 | -190.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 12190.00 | 13930.00 | 12800.00 | 7580.00 | 5150.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 56600.00 | 47830.00 | 39570.00 | 31970.00 | 30500.00 |
Appropriations | 68790.00 | 61760.00 | 52370.00 | 39550.00 | 35650.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 340.00 |
Other Appropriation | 5630.00 | 5160.00 | 4530.00 | -20.00 | 1670.00 |
Equity Dividend % | 310.00 | 360.00 | 330.00 | 580.00 | 215.00 |
Earnings Per Share | 16.00 | 18.00 | 16.00 | 19.00 | 13.00 |
Adjusted EPS | 16.00 | 18.00 | 16.00 | 10.00 | 7.00 |