(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | | |
Operating Income | 2634.50 | 2594.80 | 2583.10 | 3106.30 | 2547.50 |
Earning From Sale of Electrical Energy | 2545.60 | 2578.80 | 2390.30 | 2570.90 | 2495.40 |
Less: Cash Discount | | | | | |
Contracts Income | | | | | |
Transmission EPC Business | | | | | |
Wheeling & Transmission Charges recoverable | | | | | |
Other Operational Income | 88.90 | 16.00 | 192.80 | 535.40 | 52.10 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 2634.50 | 2594.80 | 2583.10 | 3106.30 | 2547.50 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Power Generation & Distribution Cost | 11.50 | 11.70 | 10.40 | 9.10 | 9.90 |
Cost of power purchased | 11.50 | 11.70 | 10.40 | 9.10 | 9.90 |
Cost of Fuel | | | | | |
Power Project Expenses | | | | | |
Wheeling & Transmission Charges Payable | | | | | |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 160.10 | 138.90 | 127.90 | 111.60 | 119.00 |
Salaries, Wages & Bonus | 136.20 | 117.60 | 110.00 | 93.50 | 99.80 |
Contributions to EPF & PensionFunds | 12.80 | 11.50 | 9.10 | 9.00 | 9.80 |
Workmen and Staff Welfare Expenses | 7.20 | 6.60 | 6.70 | 6.90 | 6.50 |
Other Employees Cost | 3.90 | 3.20 | 2.10 | 2.20 | 2.90 |
Operating Expenses | 535.10 | 509.70 | 516.70 | 517.00 | 513.60 |
Cost of Elastimold , Store & Spares Consumed | 50.70 | 55.80 | 50.80 | 37.40 | 28.60 |
Processing Charges | | | | | |
Sub Contract Charges | 480.20 | 448.70 | 462.10 | 475.40 | 480.00 |
Repairs and Maintenance | 4.20 | 5.20 | 3.80 | 4.20 | 5.00 |
Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 180.10 | 153.60 | 153.80 | 127.00 | 102.20 |
Rent , Rates & Taxes | 29.90 | 15.80 | 23.40 | 32.30 | 17.30 |
Insurance | 48.50 | 46.60 | 40.10 | 32.60 | 25.70 |
Printing and stationery | | | | | 1.10 |
Professional and legal fees | 56.70 | 55.80 | 54.80 | 46.20 | 42.90 |
Other Administration | 45.00 | 35.40 | 35.50 | 15.90 | 15.20 |
Selling and Distribution Expenses | | | | | 1.10 |
Freight outwards | | | | | 0.70 |
Sales Commissions and Incentives | | | | | 0.40 |
Advertisement & Sales Promotion | | | | | |
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 | 59.10 | 32.10 | 76.70 | 102.90 | 181.20 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 50.30 | 21.20 | 64.50 | 70.40 | 136.40 |
Losson disposal of fixed assets(net) | | | | 0.70 | 1.20 |
Losson foreign exchange fluctuations | | | | 4.10 | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 8.80 | 10.90 | 12.20 | 27.70 | 43.60 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 945.90 | 846.00 | 885.50 | 867.60 | 927.00 |
Operating Profit (Excl OI) | 1688.60 | 1748.80 | 1697.60 | 2238.70 | 1620.50 |
Other Income | 201.10 | 99.60 | 332.40 | 45.90 | 79.50 |
Interest Received | 123.30 | 53.30 | 192.70 | 2.70 | 6.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | 5.40 | 2.60 | 13.40 | | 14.30 |
Others | 63.60 | 43.70 | 21.40 | 36.50 | 59.20 |
Operating Profit | 1889.70 | 1848.40 | 2030.00 | 2284.60 | 1700.00 |
Interest | 721.80 | 801.30 | 1082.90 | 1216.10 | 1381.60 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | 687.10 | 766.70 | 1037.40 | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 11.60 | 11.30 | 15.80 | 4.20 | 29.20 |
Other Interest | 23.10 | 23.30 | 29.70 | 1211.90 | 1352.40 |
PBDT | 1167.90 | 1047.10 | 947.10 | 1068.50 | 318.40 |
Depreciation | 836.40 | 823.40 | 829.50 | 886.20 | 909.90 |
Profit Before Taxation & Exceptional Items | 331.50 | 223.70 | 117.60 | 182.30 | -591.50 |
Exceptional Income / Expenses | 30.50 | 163.00 | 233.40 | 283.20 | 84.40 |
Profit Before Tax | 362.00 | 386.70 | 351.00 | 465.50 | -507.10 |
Provision for Tax | 12.40 | 2.70 | | | |
Current Income Tax | 4.00 | 2.70 | | | |
Deferred Tax | 3.10 | | | | |
Other taxes | 5.30 | 2.70 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 349.60 | 384.00 | 351.00 | 465.50 | -507.10 |
Extra items | 70.50 | 0.00 | -17.70 | -107.70 | -63.00 |
Minority Interest | -32.00 | -18.70 | -7.40 | -8.00 | -5.40 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 388.10 | 365.30 | 325.90 | 349.80 | -575.50 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -11257.60 | -11622.90 | -11948.80 | -12291.00 | -11715.50 |
Appropriations | -10869.50 | -11257.60 | -11622.90 | -11941.20 | -12291.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -10869.50 | -11257.60 | -11622.90 | -11941.20 | -12291.00 |
Equity Dividend % | | | | | |
Earnings Per Share | 0.00 | 0.00 | 0.00 | 0.00 | -1.00 |
Adjusted EPS | 0.00 | 0.00 | 0.00 | 0.00 | -1.00 |