(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | | |
Operating Income | 689.10 | 750.60 | 830.80 | 804.90 | 669.00 |
Sale of Shares / Units | | | | | |
Interest income | 20.40 | 12.30 | 4.50 | 0.70 | 19.30 |
Portfolio management services | | | | | |
Dividend income | | | | | |
Brokerages & commissions | | | | | |
Processing fees and other charges | | | | | |
Other Operating Income | 668.70 | 738.40 | 826.30 | 804.20 | 649.70 |
Operating Income (Net) | 689.10 | 750.60 | 830.80 | 804.90 | 669.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -11.80 | 21.60 | 22.30 | -41.20 | 29.20 |
Employee Cost | 116.40 | 117.70 | 105.80 | 98.70 | 83.70 |
Salaries, Wages & Bonus | 95.30 | 95.30 | 87.10 | 81.30 | 72.10 |
Contributions to EPF & Pension Funds | 11.30 | 10.60 | 8.50 | 8.20 | 7.30 |
Workmen and Staff Welfare Expenses | 7.40 | 9.50 | 7.20 | 6.00 | 2.10 |
Other Employees Cost | 2.40 | 2.30 | 3.00 | 3.10 | 2.20 |
Operating & Establishment Expenses | 272.20 | 296.10 | 321.90 | 328.20 | 263.10 |
Depository Charges | | | | | |
Security Transaction tax | | | | | |
Software & Technical expenses | | | | | |
Commission, Brokerage & Discounts | | | | | 0.40 |
Rent , Rates & Taxes | 0.30 | 0.60 | 0.40 | 0.30 | 4.70 |
Repairs and Maintenance | 10.90 | 12.10 | 9.20 | 14.40 | 6.60 |
Insurance | 1.90 | 1.50 | 0.50 | 2.10 | 1.20 |
Electricity & Power | 62.10 | 79.10 | 83.30 | 77.50 | 61.50 |
Other Operating Expenses | 196.90 | 202.90 | 228.50 | 233.90 | 188.70 |
Administrations & Other Expenses | 54.80 | 53.50 | 63.50 | 46.20 | 49.70 |
Printing and stationery | | | | | |
Professional and legal fees | 9.30 | 7.70 | 15.70 | 16.40 | 11.30 |
Advertisement & Sales Promotion | 0.70 | 0.90 | 0.50 | 0.10 | 0.60 |
Other General Expenses | 44.80 | 45.00 | 47.30 | 29.60 | 37.80 |
Provisions and Contingencies | 24.50 | 25.50 | 18.30 | 15.10 | 11.40 |
Provisions for contingencies | | | | | |
Provisions against NPAs | | | | | |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | 1.10 | 0.20 | |
Losson disposal of fixed assets(net) | | 2.40 | | 0.00 | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 24.50 | 23.10 | 17.20 | 14.80 | 11.40 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 542.40 | 608.70 | 650.00 | 582.80 | 511.40 |
Operating Profit (Excl OI) | 146.70 | 141.90 | 180.80 | 222.10 | 157.60 |
Other Income | 14.00 | 11.90 | 24.50 | 8.50 | 6.40 |
Other Interest Income | | | | | |
Other Commission | | | | | |
Discounts | | | | | |
Profit on sale of Fixed Assets | 0.40 | | 1.10 | | 0.20 |
Income from investments | | | | | |
Provision Written Back | 1.70 | 0.40 | | | 0.40 |
Others | 11.80 | 11.50 | 23.30 | 8.50 | 5.80 |
Operating Profit | 160.60 | 153.90 | 205.30 | 230.60 | 164.00 |
Interest | 7.80 | 3.90 | 12.10 | 9.90 | 4.00 |
Loans | 5.50 | 1.90 | 3.20 | 0.90 | 1.90 |
Deposits | | | | | |
Bonds / Debentures | | | | | |
Other Interest | 2.20 | 2.00 | 8.90 | 9.00 | 2.10 |
Depreciation | 47.50 | 43.70 | 43.50 | 41.40 | 33.00 |
Profit Before Taxation & Exceptional Items | 105.30 | 106.30 | 149.70 | 179.30 | 127.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 105.30 | 106.30 | 149.70 | 179.30 | 127.00 |
Provision for Tax | 28.20 | 31.00 | 44.20 | 49.30 | 33.20 |
Current Income Tax | 14.00 | 29.90 | 43.70 | 50.40 | 32.80 |
Deferred Tax | 14.30 | 0.90 | 0.10 | -1.60 | 0.40 |
Other taxes | -0.10 | 0.10 | 0.30 | 0.50 | 0.10 |
Profit After Tax | 77.10 | 75.30 | 105.50 | 130.00 | 93.80 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 77.10 | 75.30 | 105.50 | 130.00 | 93.80 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 449.20 | 383.90 | 307.80 | 186.70 | 97.80 |
Appropriations | 526.40 | 459.20 | 413.30 | 316.70 | 191.60 |
General Reserve | | | 19.50 | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 526.40 | 459.20 | 393.80 | 316.70 | 191.60 |
Equity Dividend % | 10.00 | 10.00 | 10.00 | 10.00 | 9.00 |
Earnings Per Share | 8.00 | 8.00 | 11.00 | 13.00 | 9.00 |
Adjusted EPS | 8.00 | 8.00 | 11.00 | 13.00 | 9.00 |