(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 38021.00 | 31486.00 | 24214.00 | 26618.00 | 29184.00 |
Sales | 37168.00 | 30508.00 | 23512.00 | 25895.00 | 28407.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 600.00 | 579.00 | 459.00 | 404.00 | 395.00 |
Revenue from property development | | | | | |
Other Operational Income | 253.00 | 399.00 | 243.00 | 319.00 | 382.00 |
Less: Excise Duty | | | | | |
Net Sales | 38021.00 | 31486.00 | 24214.00 | 26618.00 | 29184.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 73.00 | -902.00 | -172.00 | -259.00 | -144.00 |
Raw Material Consumed | 22828.00 | 19686.00 | 13399.00 | 14684.00 | 17055.00 |
Opening Raw Materials | 2853.00 | 1993.00 | 1523.00 | 1464.00 | 1200.00 |
Purchases Raw Materials | 20221.00 | 18607.00 | 12132.00 | 12068.00 | 15254.00 |
Closing Raw Materials | 2262.00 | 2853.00 | 1993.00 | 1523.00 | 1464.00 |
Other Direct Purchases / Brought in cost | 2016.00 | 1939.00 | 1737.00 | 2675.00 | 2065.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 173.00 | 166.00 | 127.00 | 158.00 | 172.00 |
Electricity & Power | 173.00 | 166.00 | 127.00 | 158.00 | 172.00 |
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 | 3011.00 | 2640.00 | 2518.00 | 2558.00 | 2656.00 |
Salaries, Wages & Bonus | 2655.00 | 2309.00 | 2278.00 | 2273.00 | 2409.00 |
Contributions to EPF & Pension Funds | 195.00 | 180.00 | 156.00 | 167.00 | 137.00 |
Workmen and Staff Welfare Expenses | 131.00 | 100.00 | 64.00 | 97.00 | 99.00 |
Other Employees Cost | 30.00 | 51.00 | 20.00 | 21.00 | 11.00 |
Other Manufacturing Expenses | 3973.00 | 3529.00 | 2927.00 | 3206.00 | 2960.00 |
Sub-contracted / Out sourced services | 476.00 | 466.00 | 402.00 | 505.00 | |
Processing Charges | | | | | |
Repairs and Maintenance | 358.00 | 270.00 | 251.00 | 276.00 | 255.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 3139.00 | 2793.00 | 2274.00 | 2425.00 | 2705.00 |
General and Administration Expenses | 1003.00 | 799.00 | 720.00 | 949.00 | 1311.00 |
Rent , Rates & Taxes | 78.00 | 61.00 | 56.00 | 88.00 | 264.00 |
Insurance | 133.00 | 101.00 | 121.00 | 114.00 | 49.00 |
Printing and stationery | 344.00 | 298.00 | 274.00 | 256.00 | 165.00 |
Professional and legal fees | 162.00 | 144.00 | 119.00 | 169.00 | 481.00 |
Traveling and conveyance | 271.00 | 180.00 | 136.00 | 307.00 | 339.00 |
Other Administration | 286.00 | 195.00 | 150.00 | 322.00 | 352.00 |
Selling and Distribution Expenses | 916.00 | 549.00 | 537.00 | 882.00 | 903.00 |
Advertisement & Sales Promotion | 916.00 | 549.00 | 537.00 | 882.00 | 903.00 |
Sales Commissions & Incentives | | | | | |
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 | 793.00 | 715.00 | 757.00 | 649.00 | 850.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 23.00 | | | 90.00 | 124.00 |
Losson disposal of fixed assets(net) | 11.00 | 20.00 | 26.00 | | 1.00 |
Losson foreign exchange fluctuations | 17.00 | 31.00 | 67.00 | | 20.00 |
Losson sale of non-trade current investments | | | | | 3.00 |
Other Miscellaneous Expenses | 742.00 | 664.00 | 664.00 | 559.00 | 702.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 32770.00 | 27182.00 | 20813.00 | 22827.00 | 25763.00 |
Operating Profit (Excl OI) | 5251.00 | 4304.00 | 3401.00 | 3791.00 | 3421.00 |
Other Income | 274.00 | 248.00 | 239.00 | 376.00 | 425.00 |
Interest Received | 255.00 | 194.00 | 199.00 | 306.00 | 155.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | 7.00 | | | |
Provision Written Back | | 21.00 | 7.00 | | |
Foreign Exchange Gains | | | | 7.00 | |
Others | 19.00 | 26.00 | 33.00 | 63.00 | 270.00 |
Operating Profit | 5525.00 | 4552.00 | 3640.00 | 4167.00 | 3846.00 |
Interest | 141.00 | 145.00 | 103.00 | 93.00 | 45.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 141.00 | 145.00 | 103.00 | 93.00 | 45.00 |
PBDT | 5384.00 | 4407.00 | 3537.00 | 4074.00 | 3801.00 |
Depreciation | 825.00 | 759.00 | 755.00 | 790.00 | 652.00 |
Profit Before Taxation & Exceptional Items | 4559.00 | 3648.00 | 2782.00 | 3284.00 | 3149.00 |
Exceptional Income / Expenses | | 20.00 | | -52.00 | 7.00 |
Profit Before Tax | 4559.00 | 3668.00 | 2782.00 | 3232.00 | 3156.00 |
Provision for Tax | 1208.00 | 767.00 | 706.00 | 858.00 | 1046.00 |
Current Income Tax | 1234.00 | 944.00 | 763.00 | 929.00 | 1039.00 |
Deferred Tax | -53.00 | -15.00 | -57.00 | -72.00 | -52.00 |
Other taxes | 27.00 | -162.00 | 0.00 | 1.00 | 59.00 |
Profit After Tax | 3351.00 | 2901.00 | 2076.00 | 2374.00 | 2110.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3351.00 | 2901.00 | 2076.00 | 2374.00 | 2110.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 7042.00 | 7327.00 | 6824.00 | 5806.00 | 5375.00 |
Appropriations | 10393.00 | 10228.00 | 8900.00 | 8180.00 | 7485.00 |
General Reserves | | | | | 400.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1645.00 | 1366.00 | 663.00 | 1356.00 | 1280.00 |
Equity Dividend % | 650.00 | 750.00 | 500.00 | 140.00 | 240.00 |
Earnings Per Share | 74.00 | 64.00 | 46.00 | 52.00 | 46.00 |
Adjusted EPS | 74.00 | 64.00 | 46.00 | 52.00 | 46.00 |