(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 178380.00 | 167250.00 | 171000.00 | 170680.00 | 165250.00 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 178380.00 | 167250.00 | 171000.00 | 170680.00 | 165250.00 |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 178380.00 | 167250.00 | 171000.00 | 170680.00 | 165250.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 3170.00 | 2730.00 | 2690.00 | 2930.00 | 2840.00 |
Electricity & Power | 3170.00 | 2730.00 | 2690.00 | 2930.00 | 2840.00 |
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 | 35970.00 | 30400.00 | 30490.00 | 30390.00 | 29600.00 |
Salaries, Wages & Bonus | 33340.00 | 28280.00 | 28540.00 | 28320.00 | 27580.00 |
Contributions to EPF & Pension Funds | 1570.00 | 1310.00 | 1160.00 | 1130.00 | 1090.00 |
Workmen and Staff Welfare Expenses | 1070.00 | 810.00 | 790.00 | 940.00 | 930.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 82190.00 | 79520.00 | 82220.00 | 86700.00 | 84890.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 18430.00 | 17510.00 | 17050.00 | 18880.00 | 13240.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 63760.00 | 62010.00 | 65180.00 | 67820.00 | 71650.00 |
General and Administration Expenses | 11730.00 | 10570.00 | 10850.00 | 14550.00 | 16760.00 |
Rent , Rates & Taxes | 1290.00 | 1650.00 | 2130.00 | 2750.00 | 4200.00 |
Insurance | 250.00 | 230.00 | 210.00 | 190.00 | 190.00 |
Printing and stationery | 90.00 | 60.00 | 60.00 | 90.00 | 120.00 |
Professional and legal fees | 2380.00 | 1830.00 | 1680.00 | 2970.00 | 3120.00 |
Traveling and conveyance | 1090.00 | 300.00 | 110.00 | 1220.00 | 1420.00 |
Other Administration | 7710.00 | 6790.00 | 6780.00 | 8550.00 | 9140.00 |
Selling and Distribution Expenses | 1900.00 | 1490.00 | 1340.00 | 2370.00 | 2580.00 |
Advertisement & Sales Promotion | 1570.00 | 1110.00 | 900.00 | 2020.00 | 2280.00 |
Sales Commissions & Incentives | 330.00 | 380.00 | 440.00 | 350.00 | 300.00 |
Freight and Forwarding | | | | | |
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 | 670.00 | 380.00 | 1390.00 | 1110.00 | 1460.00 |
Bad debts /advances written off | 460.00 | 230.00 | 470.00 | | 0.00 |
Provision for doubtful debts | | 10.00 | 200.00 | 680.00 | 970.00 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | 590.00 | 260.00 | 320.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 210.00 | 140.00 | 120.00 | 160.00 | 170.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 135630.00 | 125090.00 | 128980.00 | 138050.00 | 138120.00 |
Operating Profit (Excl OI) | 42760.00 | 42160.00 | 42020.00 | 32630.00 | 27130.00 |
Other Income | 4060.00 | 3430.00 | 2160.00 | 960.00 | 920.00 |
Interest Received | 1890.00 | 2210.00 | 230.00 | 80.00 | 70.00 |
Dividend Received | | | 210.00 | | |
Profit on sale of Fixed Assets | 60.00 | 60.00 | 460.00 | 120.00 | 80.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | 790.00 | 300.00 | 300.00 | 170.00 | 230.00 |
Foreign Exchange Gains | 410.00 | 130.00 | | | |
Others | 920.00 | 730.00 | 950.00 | 590.00 | 540.00 |
Operating Profit | 46810.00 | 45590.00 | 44170.00 | 33590.00 | 28050.00 |
Interest | 4320.00 | 3600.00 | 4200.00 | 4710.00 | 3970.00 |
InterestonDebenture / Bonds | 390.00 | 400.00 | 380.00 | 40.00 | 150.00 |
Interest on Term Loan | 2890.00 | 1700.00 | 2090.00 | 3450.00 | 3530.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 1040.00 | 1510.00 | 1740.00 | 1220.00 | 280.00 |
PBDT | 42490.00 | 41990.00 | 39970.00 | 28880.00 | 24090.00 |
Depreciation | 22620.00 | 22050.00 | 23140.00 | 23580.00 | 20680.00 |
Profit Before Taxation & Exceptional Items | 19870.00 | 19940.00 | 16830.00 | 5300.00 | 3410.00 |
Exceptional Income / Expenses | 760.00 | 60.00 | -750.00 | -3910.00 | 20.00 |
Profit Before Tax | 20630.00 | 20000.00 | 16090.00 | 1400.00 | 3430.00 |
Provision for Tax | 2970.00 | 5220.00 | 3550.00 | 2270.00 | 2730.00 |
Current Income Tax | 4300.00 | 4260.00 | 4470.00 | 3150.00 | 3240.00 |
Deferred Tax | -1440.00 | 720.00 | -930.00 | -980.00 | -720.00 |
Other taxes | 100.00 | 240.00 | 10.00 | 100.00 | 220.00 |
Profit After Tax | 17670.00 | 14780.00 | 12540.00 | -870.00 | 700.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -50.00 | -30.00 | -10.00 | -10.00 | -20.00 |
Share of Associate | 340.00 | 70.00 | -20.00 | 20.00 | -1500.00 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 17960.00 | 14820.00 | 12510.00 | -860.00 | -820.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -31610.00 | -41150.00 | -52510.00 | -48210.00 | -45850.00 |
Appropriations | -13650.00 | -26330.00 | -40010.00 | -49070.00 | -46670.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 5900.00 | 5280.00 | 1140.00 | 3450.00 | 1530.00 |
Equity Dividend % | 210.00 | 207.00 | 140.00 | 40.00 | 45.00 |
Earnings Per Share | 63.00 | 52.00 | 44.00 | -3.00 | -3.00 |
Adjusted EPS | 63.00 | 52.00 | 44.00 | -3.00 | -3.00 |