(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 37302.00 | 30576.00 | 27165.00 | 31354.00 | 33490.00 |
Sales | 35986.00 | 29084.00 | 26240.00 | 30364.00 | 32320.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 735.00 | 859.00 | 603.00 | 494.00 | 714.00 |
Revenue from property development | | | | | |
Other Operational Income | 581.00 | 634.00 | 322.00 | 496.00 | 455.00 |
Less: Excise Duty | | | | | |
Net Sales | 37302.00 | 30576.00 | 27165.00 | 31354.00 | 33490.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -179.00 | -13.00 | 42.00 | -16.00 | -975.00 |
Raw Material Consumed | 19725.00 | 16816.00 | 14453.00 | 16436.00 | 19264.00 |
Opening Raw Materials | 2007.00 | 1658.00 | 1741.00 | 1764.00 | 1851.00 |
Purchases Raw Materials | 18259.00 | 15514.00 | 12238.00 | 14577.00 | 16531.00 |
Closing Raw Materials | 2455.00 | 2007.00 | 1658.00 | 1741.00 | 1764.00 |
Other Direct Purchases / Brought in cost | 1914.00 | 1651.00 | 2132.00 | 1835.00 | 2646.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 581.00 | 479.00 | 397.00 | 448.00 | 489.00 |
Electricity & Power | 581.00 | 479.00 | 397.00 | 448.00 | 489.00 |
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 | 5652.00 | 5016.00 | 4888.00 | 5311.00 | 5838.00 |
Salaries, Wages & Bonus | 5056.00 | 4522.00 | 4411.00 | 4797.00 | 5243.00 |
Contributions to EPF & Pension Funds | 252.00 | 184.00 | 198.00 | 217.00 | 269.00 |
Workmen and Staff Welfare Expenses | 210.00 | 163.00 | 136.00 | 176.00 | 221.00 |
Other Employees Cost | 134.00 | 146.00 | 142.00 | 121.00 | 105.00 |
Other Manufacturing Expenses | 3273.00 | 2724.00 | 1869.00 | 2577.00 | 2725.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 1411.00 | 1190.00 | 822.00 | 1096.00 | 1117.00 |
Repairs and Maintenance | 407.00 | 395.00 | 245.00 | 321.00 | 366.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1456.00 | 1139.00 | 803.00 | 1160.00 | 1242.00 |
General and Administration Expenses | 1984.00 | 1696.00 | 1430.00 | 1995.00 | 2103.00 |
Rent , Rates & Taxes | 144.00 | 155.00 | 152.00 | 202.00 | 306.00 |
Insurance | 186.00 | 170.00 | 169.00 | 200.00 | 212.00 |
Printing and stationery | 379.00 | 331.00 | 282.00 | 273.00 | 304.00 |
Professional and legal fees | 671.00 | 600.00 | 442.00 | 596.00 | 403.00 |
Traveling and conveyance | 344.00 | 187.00 | 137.00 | 454.00 | 591.00 |
Other Administration | 605.00 | 441.00 | 385.00 | 723.00 | 878.00 |
Selling and Distribution Expenses | 1059.00 | 879.00 | 878.00 | 1757.00 | 1940.00 |
Advertisement & Sales Promotion | 215.00 | 156.00 | 193.00 | 486.00 | 448.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 659.00 | 597.00 | 539.00 | 727.00 | 958.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 185.00 | 126.00 | 146.00 | 544.00 | 533.00 |
Miscellaneous Expenses | 1217.00 | 919.00 | 803.00 | 776.00 | 828.00 |
Bad debts /advances written off | 37.00 | 88.00 | 124.00 | 185.00 | 236.00 |
Provision for doubtful debts | 343.00 | 81.00 | 164.00 | 74.00 | 42.00 |
Losson disposal of fixed assets(net) | 14.00 | 1.00 | 9.00 | 2.00 | 2.00 |
Losson foreign exchange fluctuations | 198.00 | 77.00 | | | 269.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 625.00 | 672.00 | 505.00 | 516.00 | 278.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 33312.00 | 28516.00 | 24761.00 | 29284.00 | 32213.00 |
Operating Profit (Excl OI) | 3990.00 | 2060.00 | 2405.00 | 2070.00 | 1277.00 |
Other Income | 273.00 | 324.00 | 537.00 | 375.00 | 237.00 |
Interest Received | 134.00 | 40.00 | 91.00 | 124.00 | 165.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | 5.00 | 4.00 |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | 159.00 | 23.00 | |
Others | 138.00 | 285.00 | 287.00 | 223.00 | 68.00 |
Operating Profit | 4263.00 | 2385.00 | 2942.00 | 2446.00 | 1514.00 |
Interest | 354.00 | 335.00 | 442.00 | 521.00 | 470.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 122.00 | 117.00 | 127.00 | 176.00 | 132.00 |
Other Interest | 232.00 | 217.00 | 315.00 | 344.00 | 338.00 |
PBDT | 3909.00 | 2050.00 | 2501.00 | 1925.00 | 1044.00 |
Depreciation | 686.00 | 695.00 | 680.00 | 712.00 | 638.00 |
Profit Before Taxation & Exceptional Items | 3223.00 | 1355.00 | 1821.00 | 1213.00 | 406.00 |
Exceptional Income / Expenses | -42.00 | | | | |
Profit Before Tax | 3181.00 | 1355.00 | 1821.00 | 1213.00 | 406.00 |
Provision for Tax | 930.00 | 540.00 | 282.00 | 531.00 | 458.00 |
Current Income Tax | 902.00 | 423.00 | 460.00 | 422.00 | 510.00 |
Deferred Tax | 28.00 | 80.00 | -2.00 | 132.00 | -54.00 |
Other taxes | 0.00 | 36.00 | -176.00 | -24.00 | 2.00 |
Profit After Tax | 2251.00 | 815.00 | 1539.00 | 683.00 | -53.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -8.00 | 0.00 | 3.00 | 0.00 | 4.00 |
Share of Associate | 107.00 | 128.00 | 68.00 | 36.00 | 83.00 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 2349.00 | 943.00 | 1611.00 | 719.00 | 35.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 4561.00 | 3826.00 | 2231.00 | 1949.00 | 2381.00 |
Appropriations | 6910.00 | 4770.00 | 3842.00 | 2668.00 | 2415.00 |
General Reserves | | | | | 4.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 26.00 | |
Other Appropriation | 265.00 | 209.00 | 15.00 | 252.00 | 462.00 |
Equity Dividend % | 225.00 | 150.00 | 150.00 | 125.00 | 125.00 |
Earnings Per Share | 30.00 | 12.00 | 20.00 | 9.00 | 0.00 |
Adjusted EPS | 30.00 | 12.00 | 20.00 | 9.00 | 0.00 |