(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 14403.60 | 13037.80 | 9890.30 | 9248.30 | 9478.90 |
Sales | 14142.00 | 12761.90 | 9713.00 | 9035.00 | 9247.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 261.60 | 275.90 | 177.30 | 213.30 | 231.90 |
Less: Excise Duty | | | | | |
Net Sales | 14380.10 | 13026.30 | 9890.30 | 9248.30 | 9478.90 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 164.30 | -679.20 | -126.80 | -138.10 | 29.70 |
Raw Material Consumed | 6483.60 | 5977.10 | 3664.60 | 3957.50 | 4416.30 |
Opening Raw Materials | 427.20 | 290.00 | 231.00 | 182.70 | 228.60 |
Purchases Raw Materials | 6533.90 | 6114.30 | 3723.70 | 4005.80 | 4370.40 |
Closing Raw Materials | 477.50 | 427.20 | 290.00 | 231.00 | 182.70 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1271.60 | 1062.40 | 817.20 | 861.50 | 842.00 |
Electricity & Power | 1259.60 | 1050.10 | 806.60 | 852.10 | 832.70 |
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 | 12.00 | 12.20 | 10.60 | 9.50 | 9.30 |
Employee Cost | 1218.70 | 1228.50 | 1075.90 | 936.00 | 801.40 |
Salaries, Wages & Bonus | 1061.50 | 1069.60 | 927.30 | 815.00 | 680.50 |
Contributions to EPF & Pension Funds | 95.50 | 91.30 | 84.00 | 75.30 | 68.80 |
Workmen and Staff Welfare Expenses | 61.70 | 67.60 | 64.70 | 45.70 | 52.10 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 1670.60 | 1690.60 | 1311.60 | 1192.70 | 1153.10 |
Sub-contracted / Out sourced services | 253.90 | 225.70 | 179.20 | | |
Processing Charges | 443.00 | 504.90 | 401.00 | 334.90 | 326.20 |
Repairs and Maintenance | 192.90 | 157.50 | 141.70 | 288.30 | 264.30 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 780.80 | 802.50 | 589.80 | 569.50 | 562.60 |
General and Administration Expenses | 362.30 | 312.50 | 276.10 | 245.70 | 264.10 |
Rent , Rates & Taxes | 15.10 | 20.60 | 19.40 | 15.20 | 51.40 |
Insurance | 45.10 | 38.60 | 34.80 | 23.20 | 20.40 |
Printing and stationery | | | | | |
Professional and legal fees | 162.10 | 141.50 | 142.60 | 106.80 | 104.50 |
Traveling and conveyance | 66.30 | 36.20 | 20.80 | 83.70 | 72.80 |
Other Administration | 140.00 | 111.80 | 79.30 | 100.40 | 87.70 |
Selling and Distribution Expenses | 731.90 | 818.70 | 504.80 | 349.60 | 344.00 |
Advertisement & Sales Promotion | 6.20 | 15.80 | 6.70 | 12.50 | 5.50 |
Sales Commissions & Incentives | 15.20 | 17.00 | 17.20 | 21.20 | 21.90 |
Freight and Forwarding | 710.50 | 785.90 | 481.00 | 315.80 | 316.70 |
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 | 205.10 | 235.10 | 186.80 | 226.90 | 187.70 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | 1.80 | | | |
Losson disposal of fixed assets(net) | | | 7.60 | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 205.10 | 233.20 | 179.20 | 226.90 | 187.70 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 12108.10 | 10645.70 | 7710.20 | 7631.80 | 8038.30 |
Operating Profit (Excl OI) | 2272.00 | 2380.70 | 2180.10 | 1616.50 | 1440.60 |
Other Income | 421.60 | 394.30 | 157.30 | 124.80 | 90.70 |
Interest Received | 18.50 | 4.90 | 7.00 | 12.70 | 15.80 |
Dividend Received | 1.80 | 0.70 | 0.00 | 20.90 | 11.80 |
Profit on sale of Fixed Assets | 36.20 | 148.50 | | 1.70 | 2.90 |
Profits on sale of Investments | 26.30 | 35.10 | 21.80 | 16.10 | 19.70 |
Provision Written Back | 6.90 | 2.70 | 11.50 | 15.40 | 7.70 |
Foreign Exchange Gains | 170.50 | 148.20 | 89.70 | 32.50 | 23.20 |
Others | 161.30 | 54.30 | 27.40 | 25.50 | 9.60 |
Operating Profit | 2693.50 | 2775.00 | 2337.40 | 1741.30 | 1531.30 |
Interest | 169.90 | 182.40 | 196.90 | 191.20 | 194.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 44.60 | 48.60 | 46.20 | 39.40 | 41.40 |
Other Interest | 125.40 | 133.80 | 150.70 | 151.80 | 152.60 |
PBDT | 2523.60 | 2592.50 | 2140.60 | 1550.10 | 1337.30 |
Depreciation | 324.10 | 281.90 | 239.70 | 202.90 | 138.50 |
Profit Before Taxation & Exceptional Items | 2199.50 | 2310.60 | 1900.80 | 1347.20 | 1198.80 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 2199.50 | 2310.60 | 1900.80 | 1347.20 | 1198.80 |
Provision for Tax | 538.10 | 638.80 | 641.30 | 487.00 | 382.30 |
Current Income Tax | 493.60 | 444.40 | 358.60 | 255.10 | 258.00 |
Deferred Tax | 44.90 | 198.80 | 282.70 | 232.00 | 125.10 |
Other taxes | -0.40 | -4.40 | 0.00 | -0.10 | -0.80 |
Profit After Tax | 1661.40 | 1671.80 | 1259.50 | 860.20 | 816.50 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1661.40 | 1671.80 | 1259.50 | 860.20 | 816.50 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 7244.60 | 5831.20 | 4582.20 | 4266.10 | 3514.60 |
Appropriations | 8906.00 | 7503.00 | 5841.70 | 5126.20 | 4331.10 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 239.40 | 258.40 | 10.50 | 544.10 | 65.00 |
Equity Dividend % | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Earnings Per Share | 72.00 | 72.00 | 54.00 | 37.00 | 35.00 |
Adjusted EPS | 72.00 | 72.00 | 54.00 | 37.00 | 35.00 |