(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 91063.60 | 82108.40 | 75726.10 | 73333.40 | 65881.40 |
Sales | 88803.30 | 79895.90 | 73831.60 | 71296.00 | 63974.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 2225.20 | 2181.30 | 1879.40 | 1928.30 | 1783.70 |
Revenue from property development | | | | | |
Other Operational Income | 35.10 | 31.20 | 15.10 | 109.10 | 123.70 |
Less: Excise Duty | | | | | |
Net Sales | 66676.50 | 61965.70 | 58998.90 | 59925.20 | 53976.50 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -1358.40 | 1513.40 | -1019.50 | -2365.30 | -597.50 |
Raw Material Consumed | 47194.20 | 40405.00 | 38459.00 | 38864.30 | 34342.80 |
Opening Raw Materials | 4013.20 | 2715.10 | 2476.30 | 1758.20 | 1562.30 |
Purchases Raw Materials | 39304.50 | 34864.30 | 33137.00 | 33155.60 | 29892.90 |
Closing Raw Materials | 4666.60 | 4013.20 | 2715.10 | 2476.30 | 1758.20 |
Other Direct Purchases / Brought in cost | 8543.10 | 6838.80 | 5560.80 | 6426.80 | 4645.80 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 386.10 | 312.50 | 347.70 | 421.40 | 371.50 |
Electricity & Power | 386.10 | 312.50 | 347.70 | 421.40 | 371.50 |
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 | 6477.40 | 6173.70 | 6298.90 | 5896.30 | 4930.50 |
Salaries, Wages & Bonus | 5945.40 | 5704.80 | 5868.10 | 5391.80 | 4462.00 |
Contributions to EPF & Pension Funds | 187.90 | 176.80 | 151.50 | 158.50 | 147.40 |
Workmen and Staff Welfare Expenses | 215.50 | 217.20 | 185.30 | 239.10 | 228.30 |
Other Employees Cost | 128.60 | 74.90 | 94.00 | 106.90 | 92.80 |
Other Manufacturing Expenses | 2966.10 | 2686.80 | 2833.30 | 2983.20 | 2488.20 |
Sub-contracted / Out sourced services | 1022.20 | 881.80 | 1119.60 | 1144.70 | 958.50 |
Processing Charges | | | | 28.30 | 44.90 |
Repairs and Maintenance | 376.10 | 413.00 | 412.00 | 444.10 | 318.50 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1567.80 | 1392.00 | 1301.70 | 1366.10 | 1166.30 |
General and Administration Expenses | 1364.30 | 1288.60 | 1188.00 | 1476.30 | 1319.40 |
Rent , Rates & Taxes | 678.40 | 771.10 | 771.30 | 790.80 | 750.30 |
Insurance | 92.00 | 77.60 | 63.00 | 42.80 | 34.00 |
Printing and stationery | | | | | |
Professional and legal fees | 310.80 | 259.00 | 250.80 | 311.10 | 182.00 |
Traveling and conveyance | 252.10 | 169.10 | 92.10 | 321.90 | 344.10 |
Other Administration | 283.10 | 180.90 | 102.90 | 331.60 | 353.10 |
Selling and Distribution Expenses | 4718.60 | 4718.80 | 4875.10 | 4895.10 | 3962.20 |
Advertisement & Sales Promotion | 657.30 | 720.30 | 1003.70 | 1122.70 | 692.10 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 4061.30 | 3998.50 | 3871.40 | 3772.40 | 3270.10 |
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 | 1224.80 | 710.30 | 826.60 | 1020.40 | 737.70 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 14.60 | 18.90 | 92.50 | 17.70 | 37.40 |
Losson disposal of fixed assets(net) | 3.20 | | 19.20 | | |
Losson foreign exchange fluctuations | 194.20 | 86.80 | 202.00 | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 1012.80 | 604.60 | 512.90 | 1002.70 | 700.30 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 62973.10 | 57809.10 | 53809.10 | 53191.70 | 47554.80 |
Operating Profit (Excl OI) | 3703.40 | 4156.60 | 5189.80 | 6733.50 | 6421.70 |
Other Income | 1273.10 | 633.00 | 896.00 | 1287.10 | 1047.00 |
Interest Received | 826.00 | 481.90 | 615.00 | 974.10 | 885.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | 0.70 | | 13.20 | 5.10 |
Profits on sale of Investments | | | | | |
Provision Written Back | 33.10 | 101.20 | | 6.50 | 3.50 |
Foreign Exchange Gains | | | | 259.40 | 84.20 |
Others | 414.00 | 49.20 | 281.00 | 33.90 | 69.20 |
Operating Profit | 4976.50 | 4789.60 | 6085.80 | 8020.60 | 7468.70 |
Interest | 150.10 | 158.70 | 153.40 | 198.50 | 90.90 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 2.80 | 6.50 | 7.60 | 8.90 | 8.30 |
Other Interest | 147.30 | 152.20 | 145.80 | 189.60 | 82.60 |
PBDT | 4826.40 | 4630.90 | 5932.40 | 7822.10 | 7377.80 |
Depreciation | 1854.10 | 1474.60 | 1421.00 | 1293.20 | 1113.10 |
Profit Before Taxation & Exceptional Items | 2972.30 | 3156.30 | 4511.40 | 6528.90 | 6264.70 |
Exceptional Income / Expenses | | 3245.90 | | | |
Profit Before Tax | 2972.30 | 6503.90 | 4697.00 | 6667.90 | 6291.60 |
Provision for Tax | 732.20 | 830.20 | 1178.70 | 1766.00 | 2194.20 |
Current Income Tax | 859.40 | 896.70 | 1225.30 | 1811.60 | 2232.00 |
Deferred Tax | -118.40 | -61.30 | -45.60 | -22.90 | -37.20 |
Other taxes | -8.80 | -5.20 | -1.00 | -22.70 | -0.60 |
Profit After Tax | 2240.10 | 5673.70 | 3518.30 | 4901.90 | 4097.40 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -49.90 | -10.00 | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 2190.20 | 5663.70 | 3518.30 | 4901.90 | 4097.40 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 30007.50 | 25059.90 | 22164.60 | 18051.30 | 14617.40 |
Appropriations | 32197.70 | 30723.60 | 25682.90 | 22953.20 | 18714.80 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 641.40 | 716.10 | 623.00 | 788.60 | 663.50 |
Equity Dividend % | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Earnings Per Share | 17.00 | 45.00 | 28.00 | 39.00 | 32.00 |
Adjusted EPS | 17.00 | 45.00 | 28.00 | 39.00 | 32.00 |