(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | |
Gross Sales | 2366.00 | 2009.00 | 1922.00 | 1470.00 |
Sales | 2269.00 | 1945.00 | 1854.00 | 1417.00 |
Job Work/ Contract Receipts | | | | |
Processing Charges / Service Income | 74.00 | 37.00 | 39.00 | 27.00 |
Revenue from property development | | | | |
Other Operational Income | 23.00 | 26.00 | 29.00 | 26.00 |
Less: Excise Duty | | | | |
Net Sales | 2366.00 | 2009.00 | 1922.00 | 1470.00 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | 96.00 | 48.00 | -82.00 | -139.00 |
Raw Material Consumed | 906.00 | 871.00 | 935.00 | 817.00 |
Opening Raw Materials | 241.00 | 207.00 | 119.00 | 195.00 |
Purchases Raw Materials | 998.00 | 904.00 | 928.00 | 741.00 |
Closing Raw Materials | 332.00 | 241.00 | 111.00 | 119.00 |
Other Direct Purchases / Brought in cost | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 7.00 | 7.00 | 6.00 | 6.00 |
Electricity & Power | 7.00 | 7.00 | 6.00 | 6.00 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 379.00 | 340.00 | 368.00 | 313.00 |
Salaries, Wages & Bonus | 274.00 | 275.00 | 313.00 | 267.00 |
Contributions to EPF & Pension Funds | 35.00 | 42.00 | 33.00 | 31.00 |
Workmen and Staff Welfare Expenses | 70.00 | 23.00 | 21.00 | 15.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 137.00 | 115.00 | 130.00 | 100.00 |
Sub-contracted / Out sourced services | | | | |
Processing Charges | 92.00 | 84.00 | 90.00 | 70.00 |
Repairs and Maintenance | 6.00 | 2.00 | 4.00 | 1.00 |
Packing Material Consumed | | | | |
Other Mfg Exp | 39.00 | 30.00 | 36.00 | 30.00 |
General and Administration Expenses | 192.00 | 175.00 | 87.00 | 67.00 |
Rent , Rates & Taxes | 4.00 | 3.00 | 3.00 | 1.00 |
Insurance | | | | |
Printing and stationery | 1.00 | 1.00 | 1.00 | 0.00 |
Professional and legal fees | 21.00 | 13.00 | 15.00 | 13.00 |
Traveling and conveyance | 89.00 | 77.00 | 46.00 | 28.00 |
Other Administration | 166.00 | 158.00 | 69.00 | 52.00 |
Selling and Distribution Expenses | 158.00 | 182.00 | 157.00 | 77.00 |
Advertisement & Sales Promotion | 94.00 | 101.00 | 28.00 | 15.00 |
Sales Commissions & Incentives | 40.00 | 56.00 | 72.00 | 37.00 |
Freight and Forwarding | 23.00 | 26.00 | 57.00 | 25.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 19.00 | 33.00 | 23.00 | 25.00 |
Bad debts /advances written off | 2.00 | 19.00 | 12.00 | 13.00 |
Provision for doubtful debts | 3.00 | 2.00 | 3.00 | 3.00 |
Losson disposal of fixed assets(net) | | 1.00 | | |
Losson foreign exchange fluctuations | | | | 4.00 |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 14.00 | 11.00 | 7.00 | 4.00 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 1894.00 | 1771.00 | 1623.00 | 1266.00 |
Operating Profit (Excl OI) | 472.00 | 237.00 | 299.00 | 204.00 |
Other Income | 47.00 | 93.00 | 43.00 | 13.00 |
Interest Received | 30.00 | 19.00 | 13.00 | 4.00 |
Dividend Received | 0.00 | | | |
Profit on sale of Fixed Assets | 0.00 | | 0.00 | |
Profits on sale of Investments | 0.00 | 1.00 | 1.00 | 0.00 |
Provision Written Back | | | | |
Foreign Exchange Gains | 15.00 | 11.00 | 22.00 | |
Others | 2.00 | 62.00 | 8.00 | 10.00 |
Operating Profit | 519.00 | 330.00 | 343.00 | 217.00 |
Interest | 15.00 | 11.00 | 11.00 | 14.00 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | | | | |
Intereston Fixed deposits | | | | |
Bank Charges etc | 4.00 | 4.00 | 4.00 | 3.00 |
Other Interest | 11.00 | 6.00 | 8.00 | 10.00 |
PBDT | 503.00 | 319.00 | 331.00 | 203.00 |
Depreciation | 34.00 | 34.00 | 36.00 | 37.00 |
Profit Before Taxation & Exceptional Items | 469.00 | 285.00 | 295.00 | 166.00 |
Exceptional Income / Expenses | | | | -7.00 |
Profit Before Tax | 469.00 | 285.00 | 295.00 | 159.00 |
Provision for Tax | 108.00 | 60.00 | 78.00 | 55.00 |
Current Income Tax | 93.00 | 49.00 | 68.00 | 54.00 |
Deferred Tax | 11.00 | 11.00 | 11.00 | 0.00 |
Other taxes | 3.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 361.00 | 225.00 | 217.00 | 105.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | |
Share of Associate | | | | |
Other Consolidated Items | | | | |
Consolidated Net Profit | 361.00 | 225.00 | 217.00 | 105.00 |
Adjustments to PAT | | | | |
Profit Balance B/F | 1245.00 | 1021.00 | 763.00 | 661.00 |
Appropriations | 1606.00 | 1246.00 | 980.00 | 766.00 |
General Reserves | | | | |
Proposed Equity Dividend | 1.00 | 1.00 | 1.00 | 1.00 |
Corporate dividend tax | | | | |
Other Appropriation | 284.00 | -1.00 | -1.00 | 2.00 |
Equity Dividend % | 5.00 | 5.00 | 5.00 | 5.00 |
Earnings Per Share | 132.00 | 76.00 | 730.00 | 352.00 |
Adjusted EPS | 15.00 | 8.00 | 8.00 | 4.00 |