(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 698291.00 | 603076.00 | 473784.00 | 409723.00 | 432755.00 |
Sales | 643525.00 | 559196.00 | 442612.00 | 386443.00 | 403432.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 42373.00 | 31832.00 | 21997.00 | 17199.00 | 19411.00 |
Revenue from property development | | | | | |
Other Operational Income | 12393.00 | 12048.00 | 9176.00 | 6080.00 | 9913.00 |
Less: Excise Duty | | | | | |
Net Sales | 698291.00 | 603076.00 | 473784.00 | 409723.00 | 432755.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -1385.00 | -1351.00 | -621.00 | 1048.00 | 464.00 |
Raw Material Consumed | 516774.00 | 451178.00 | 358671.00 | 312250.00 | 327575.00 |
Opening Raw Materials | 21594.00 | 17605.00 | 15117.00 | 16082.00 | 13502.00 |
Purchases Raw Materials | 510456.00 | 449075.00 | 354797.00 | 303731.00 | 319647.00 |
Closing Raw Materials | 19070.00 | 21594.00 | 17605.00 | 15117.00 | 16082.00 |
Other Direct Purchases / Brought in cost | 4334.00 | 6564.00 | 6564.00 | 7553.00 | 10508.00 |
Other raw material cost | -540.00 | -472.00 | -202.00 | 0.00 | 0.00 |
Power & Fuel Cost | 3410.00 | 3011.00 | 2651.00 | 2220.00 | 2609.00 |
Electricity & Power | 3410.00 | 3011.00 | 2651.00 | 2220.00 | 2609.00 |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 19755.00 | 17662.00 | 16476.00 | 14473.00 | 13712.00 |
Salaries, Wages & Bonus | 16362.00 | 14461.00 | 13391.00 | 11822.00 | 11359.00 |
Contributions to EPF & Pension Funds | 1190.00 | 1144.00 | 859.00 | 763.00 | 698.00 |
Workmen and Staff Welfare Expenses | 2203.00 | 2057.00 | 2227.00 | 1888.00 | 1655.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 28101.00 | 20015.00 | 14665.00 | 13540.00 | 15646.00 |
Sub-contracted / Out sourced services | 1820.00 | 1629.00 | 1369.00 | 1455.00 | 1424.00 |
Processing Charges | 309.00 | 141.00 | 51.00 | 48.00 | 149.00 |
Repairs and Maintenance | 1190.00 | 1176.00 | 1013.00 | 737.00 | 1088.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 24782.00 | 17068.00 | 12232.00 | 11300.00 | 12986.00 |
General and Administration Expenses | 4019.00 | 3637.00 | 3170.00 | 2508.00 | 2813.00 |
Rent , Rates & Taxes | 516.00 | 429.00 | 351.00 | 429.00 | 353.00 |
Insurance | 114.00 | 124.00 | 98.00 | 84.00 | 49.00 |
Printing and stationery | 803.00 | 671.00 | 575.00 | 90.00 | 114.00 |
Professional and legal fees | 140.00 | 273.00 | 94.00 | 72.00 | 125.00 |
Traveling and conveyance | 344.00 | 282.00 | 111.00 | 59.00 | 350.00 |
Other Administration | 2447.00 | 2140.00 | 2053.00 | 1834.00 | 2172.00 |
Selling and Distribution Expenses | 32022.00 | 29067.00 | 20842.00 | 17950.00 | 23421.00 |
Advertisement & Sales Promotion | 6842.00 | 6771.00 | 4919.00 | 4641.00 | 7370.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 23787.00 | 21390.00 | 15179.00 | 12950.00 | 15413.00 |
Handling and Clearing Charges | 209.00 | 318.00 | 369.00 | 360.00 | 637.00 |
Other Selling Expenses | 1184.00 | 588.00 | 375.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 4268.00 | 4369.00 | 3070.00 | 3277.00 | 2997.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | 53.00 | 53.00 | 29.00 | 2.00 |
Losson foreign exchange fluctuations | | | | 84.00 | |
Losson sale of non-trade current investments | | | | | 0.00 |
Other Miscellaneous Expenses | 4268.00 | 4316.00 | 3017.00 | 3164.00 | 2996.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 606964.00 | 527588.00 | 418923.00 | 367266.00 | 389236.00 |
Operating Profit (Excl OI) | 91326.00 | 75488.00 | 54861.00 | 42457.00 | 43519.00 |
Other Income | 14733.00 | 11291.00 | 5876.00 | 4324.00 | 7102.00 |
Interest Received | 12500.00 | 9234.00 | 4459.00 | 3600.00 | 5536.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 69.00 | | 4.00 | 4.00 | 3.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | 15.00 | 14.00 | | | |
Foreign Exchange Gains | 85.00 | 882.00 | 414.00 | 3.00 | 693.00 |
Others | 2063.00 | 1161.00 | 999.00 | 717.00 | 870.00 |
Operating Profit | 106059.00 | 86778.00 | 60737.00 | 46781.00 | 50621.00 |
Interest | 1581.00 | 1424.00 | 1319.00 | 1646.00 | 1559.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 619.00 | 657.00 | 692.00 | 713.00 | 720.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 961.00 | 767.00 | 627.00 | 933.00 | 840.00 |
PBDT | 104478.00 | 85354.00 | 59418.00 | 45134.00 | 49061.00 |
Depreciation | 22079.00 | 21899.00 | 21696.00 | 19732.00 | 16433.00 |
Profit Before Taxation & Exceptional Items | 82399.00 | 63456.00 | 37722.00 | 25402.00 | 32629.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 82399.00 | 63456.00 | 37722.00 | 25402.00 | 32629.00 |
Provision for Tax | 21798.00 | 16363.00 | 8706.00 | 6591.00 | 8723.00 |
Current Income Tax | 22277.00 | 18512.00 | 11332.00 | 8376.00 | 9099.00 |
Deferred Tax | -1167.00 | -2051.00 | -1672.00 | -1768.00 | -133.00 |
Other taxes | 688.00 | -97.00 | -954.00 | -17.00 | -243.00 |
Profit After Tax | 60600.00 | 47093.00 | 29016.00 | 18812.00 | 23906.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 60600.00 | 47093.00 | 29016.00 | 18812.00 | 23906.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 187459.00 | 155473.00 | 140024.00 | 121204.00 | 125564.00 |
Appropriations | 248059.00 | 202566.00 | 169040.00 | 140016.00 | 149470.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 46668.00 | 15107.00 | 13567.00 | -8.00 | 28265.00 |
Equity Dividend % | 1327.00 | 573.00 | 184.00 | 167.00 | |
Earnings Per Share | 7458.00 | 5796.00 | 3571.00 | 2315.00 | 2942.00 |
Adjusted EPS | 75.00 | 58.00 | 36.00 | 23.00 | 29.00 |