(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 3459670.00 | 2784540.00 | 2497950.00 | 2610680.00 | 3019380.00 |
Sales | 3348920.00 | 2672520.00 | 2395490.00 | 2513970.00 | 2929820.00 |
Job Work/ Contract Receipts | 42190.00 | 41120.00 | 40480.00 | 38130.00 | 34000.00 |
Processing Charges / Service Income | 37630.00 | 38710.00 | 33750.00 | 33840.00 | 28090.00 |
Revenue from property development | | | | | |
Other Operational Income | 30920.00 | 32180.00 | 28230.00 | 24740.00 | 27480.00 |
Less: Excise Duty | | | | | |
Net Sales | 3459670.00 | 2784540.00 | 2497950.00 | 2610680.00 | 3019380.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -47820.00 | 15900.00 | 46840.00 | 22310.00 | 20530.00 |
Raw Material Consumed | 2312510.00 | 1792950.00 | 1536070.00 | 1651970.00 | 1955130.00 |
Opening Raw Materials | 40320.00 | 30300.00 | 21030.00 | 23280.00 | 30190.00 |
Purchases Raw Materials | 2090770.00 | 1619230.00 | 1422840.00 | 1527440.00 | 1815640.00 |
Closing Raw Materials | 41650.00 | 40320.00 | 30300.00 | 21030.00 | 23280.00 |
Other Direct Purchases / Brought in cost | 223070.00 | 183750.00 | 122500.00 | 122280.00 | 132590.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 25130.00 | 21780.00 | 11130.00 | 12650.00 | 15860.00 |
Electricity & Power | 25130.00 | 21780.00 | 11130.00 | 12650.00 | 15860.00 |
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 | 336550.00 | 308090.00 | 276480.00 | 304390.00 | 332440.00 |
Salaries, Wages & Bonus | 273720.00 | 240930.00 | 216110.00 | 242900.00 | 265090.00 |
Contributions to EPF & Pension Funds | 22630.00 | 28560.00 | 27640.00 | 27200.00 | 28860.00 |
Workmen and Staff Welfare Expenses | 40190.00 | 38600.00 | 32730.00 | 34280.00 | 38490.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 260060.00 | 213710.00 | 164960.00 | 198420.00 | 213830.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 17860.00 | 14060.00 | 9660.00 | 10700.00 | 16340.00 |
Repairs and Maintenance | | | | | |
Packing Material Consumed | | | | | |
Other Mfg Exp | 242200.00 | 199650.00 | 155300.00 | 187720.00 | 197490.00 |
General and Administration Expenses | 54610.00 | 47020.00 | 41010.00 | 27160.00 | 27640.00 |
Rent , Rates & Taxes | | | | | |
Insurance | | | | | |
Printing and stationery | 39700.00 | 35440.00 | 27200.00 | 23720.00 | 23400.00 |
Professional and legal fees | | | | | |
Traveling and conveyance | | | | | |
Other Administration | 14910.00 | 11590.00 | 13810.00 | 3430.00 | 4240.00 |
Selling and Distribution Expenses | 165330.00 | 136380.00 | 119940.00 | 184990.00 | 206200.00 |
Advertisement & Sales Promotion | 60350.00 | 48640.00 | 43850.00 | 76140.00 | 87300.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 104970.00 | 87750.00 | 76090.00 | 108850.00 | 118910.00 |
Miscellaneous Expenses | 35150.00 | 15200.00 | 9790.00 | 35790.00 | 14400.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 20860.00 | 14270.00 | 9790.00 | 7630.00 | 5340.00 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | 790.00 | | 17390.00 | 9060.00 |
Losson sale of non-trade current investments | 140.00 | 140.00 | | 3890.00 | |
Other Miscellaneous Expenses | 14150.00 | 0.00 | 0.00 | 6880.00 | 0.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 3141510.00 | 2551040.00 | 2206220.00 | 2437670.00 | 2786040.00 |
Operating Profit (Excl OI) | 318160.00 | 233500.00 | 291730.00 | 173010.00 | 233340.00 |
Other Income | 47370.00 | 44240.00 | 57570.00 | 36590.00 | 42950.00 |
Interest Received | 12510.00 | 6250.00 | 4930.00 | 11700.00 | 7860.00 |
Dividend Received | 460.00 | 340.00 | 180.00 | 210.00 | 170.00 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | 1290.00 |
Provision Written Back | | | | | |
Foreign Exchange Gains | 1040.00 | | 17320.00 | | |
Others | 33360.00 | 37650.00 | 35140.00 | 24680.00 | 33630.00 |
Operating Profit | 365530.00 | 277740.00 | 349310.00 | 209600.00 | 276300.00 |
Interest | 102250.00 | 93120.00 | 80970.00 | 72430.00 | 57590.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 10370.00 | 8960.00 | 8280.00 | 9530.00 | 12630.00 |
Other Interest | 91890.00 | 84160.00 | 72690.00 | 62900.00 | 44960.00 |
PBDT | 263270.00 | 184620.00 | 268330.00 | 137170.00 | 218710.00 |
Depreciation | 248600.00 | 248360.00 | 235470.00 | 214250.00 | 235910.00 |
Profit Before Taxation & Exceptional Items | 14670.00 | -63740.00 | 32870.00 | -77090.00 | -17200.00 |
Exceptional Income / Expenses | 15910.00 | -6300.00 | -137610.00 | -28710.00 | -296520.00 |
Profit Before Tax | 30580.00 | -70030.00 | -104740.00 | -105800.00 | -313710.00 |
Provision for Tax | 7040.00 | 42310.00 | 25420.00 | 3950.00 | -24370.00 |
Current Income Tax | 32580.00 | 26700.00 | 17100.00 | 18930.00 | 22250.00 |
Deferred Tax | -25540.00 | 15610.00 | 8320.00 | -14980.00 | -46630.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 23530.00 | -112350.00 | -130160.00 | -109750.00 | -289340.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -2760.00 | -1330.00 | -560.00 | -960.00 | -1020.00 |
Share of Associate | 3360.00 | -740.00 | -3790.00 | -10000.00 | 2100.00 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 24140.00 | -114410.00 | -134510.00 | -120710.00 | -288260.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 229470.00 | 165830.00 | 358830.00 | 407190.00 | 718180.00 |
Appropriations | 253610.00 | 51410.00 | 224310.00 | 286480.00 | 429920.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1100.00 | -178050.00 | 58490.00 | -72340.00 | 22730.00 |
Equity Dividend % | 100.00 | | | | |
Earnings Per Share | 6.00 | -30.00 | -35.00 | -34.00 | -85.00 |
Adjusted EPS | 6.00 | -30.00 | -35.00 | -34.00 | -85.00 |