(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 26990.00 | 17100.00 | 15000.00 | 19110.00 | 20150.00 |
Sales | 26390.00 | 16830.00 | 14870.00 | 19030.00 | 20090.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 300.00 | 140.00 | 60.00 | 50.00 | 30.00 |
Revenue from property development | | | | | |
Other Operational Income | 310.00 | 130.00 | 70.00 | 30.00 | 30.00 |
Less: Excise Duty | | | | | |
Net Sales | 26990.00 | 17100.00 | 15000.00 | 19110.00 | 20150.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -280.00 | 60.00 | 310.00 | -300.00 | -160.00 |
Raw Material Consumed | 19980.00 | 12530.00 | 10490.00 | 13470.00 | 13980.00 |
Opening Raw Materials | 1280.00 | 1040.00 | 930.00 | 620.00 | 540.00 |
Purchases Raw Materials | 18800.00 | 11840.00 | 9650.00 | 12190.00 | 12950.00 |
Closing Raw Materials | 1220.00 | 1280.00 | 1040.00 | 930.00 | 620.00 |
Other Direct Purchases / Brought in cost | 1130.00 | 930.00 | 950.00 | 1580.00 | 1110.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 120.00 | 90.00 | 100.00 | 140.00 | 130.00 |
Electricity & Power | 120.00 | 90.00 | 100.00 | 140.00 | 130.00 |
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 | 2120.00 | 1700.00 | 1420.00 | 1730.00 | 1780.00 |
Salaries, Wages & Bonus | 1950.00 | 1560.00 | 1280.00 | 1560.00 | 1610.00 |
Contributions to EPF & Pension Funds | 140.00 | 130.00 | 130.00 | 150.00 | 150.00 |
Workmen and Staff Welfare Expenses | 90.00 | 80.00 | 70.00 | 110.00 | 110.00 |
Other Employees Cost | -60.00 | -70.00 | -60.00 | -90.00 | -100.00 |
Other Manufacturing Expenses | 640.00 | 570.00 | 440.00 | 450.00 | 410.00 |
Sub-contracted / Out sourced services | 460.00 | 400.00 | 320.00 | 310.00 | 270.00 |
Processing Charges | | | | | |
Repairs and Maintenance | 110.00 | 120.00 | 70.00 | 70.00 | 60.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 70.00 | 50.00 | 50.00 | 70.00 | 70.00 |
General and Administration Expenses | 700.00 | 330.00 | 240.00 | 410.00 | 420.00 |
Rent , Rates & Taxes | 60.00 | 40.00 | 40.00 | 60.00 | 110.00 |
Insurance | 30.00 | 30.00 | 30.00 | 30.00 | 20.00 |
Printing and stationery | 0.00 | 0.00 | 0.00 | 10.00 | 10.00 |
Professional and legal fees | 400.00 | 130.00 | 90.00 | 140.00 | 110.00 |
Traveling and conveyance | 170.00 | 90.00 | 40.00 | 130.00 | 140.00 |
Other Administration | 210.00 | 130.00 | 80.00 | 180.00 | 180.00 |
Selling and Distribution Expenses | 1870.00 | 1110.00 | 670.00 | 580.00 | 550.00 |
Advertisement & Sales Promotion | 410.00 | 230.00 | 180.00 | 150.00 | 120.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 540.00 | 400.00 | 270.00 | 280.00 | 260.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 920.00 | 490.00 | 220.00 | 150.00 | 160.00 |
Miscellaneous Expenses | 510.00 | 480.00 | 530.00 | 1040.00 | 410.00 |
Bad debts /advances written off | 0.00 | 50.00 | 10.00 | | 40.00 |
Provision for doubtful debts | 180.00 | 140.00 | 280.00 | 190.00 | 20.00 |
Losson disposal of fixed assets(net) | | 0.00 | 0.00 | 0.00 | |
Losson foreign exchange fluctuations | | | | | 10.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 330.00 | 290.00 | 240.00 | 850.00 | 340.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 25660.00 | 16870.00 | 14210.00 | 17520.00 | 17520.00 |
Operating Profit (Excl OI) | 1330.00 | 230.00 | 800.00 | 1590.00 | 2640.00 |
Other Income | 670.00 | 270.00 | 80.00 | 710.00 | 500.00 |
Interest Received | 520.00 | 90.00 | 60.00 | 80.00 | 30.00 |
Dividend Received | | | 0.00 | 0.00 | 0.00 |
Profit on sale of Fixed Assets | 10.00 | | | | 0.00 |
Profits on sale of Investments | | | 0.00 | 560.00 | 350.00 |
Provision Written Back | 60.00 | 90.00 | 0.00 | | 40.00 |
Foreign Exchange Gains | 0.00 | 0.00 | 0.00 | 10.00 | |
Others | 80.00 | 80.00 | 20.00 | 60.00 | 70.00 |
Operating Profit | 2010.00 | 500.00 | 880.00 | 2300.00 | 3140.00 |
Interest | 120.00 | 50.00 | 70.00 | 50.00 | 40.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | 20.00 | 0.00 |
Other Interest | 120.00 | 50.00 | 70.00 | 30.00 | 40.00 |
PBDT | 1890.00 | 440.00 | 810.00 | 2250.00 | 3100.00 |
Depreciation | 570.00 | 590.00 | 600.00 | 610.00 | 520.00 |
Profit Before Taxation & Exceptional Items | 1320.00 | -150.00 | 210.00 | 1640.00 | 2580.00 |
Exceptional Income / Expenses | -130.00 | -20.00 | -340.00 | 50.00 | -180.00 |
Profit Before Tax | 1130.00 | -190.00 | -140.00 | 1690.00 | 2400.00 |
Provision for Tax | 430.00 | 160.00 | 50.00 | 420.00 | 770.00 |
Current Income Tax | 450.00 | 140.00 | 200.00 | 630.00 | 900.00 |
Deferred Tax | -20.00 | 20.00 | -150.00 | -220.00 | -130.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 700.00 | -350.00 | -190.00 | 1270.00 | 1630.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 80.00 | | | 20.00 | 20.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 780.00 | -350.00 | -190.00 | 1290.00 | 1650.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 3070.00 | 3450.00 | 3630.00 | 5340.00 | 5290.00 |
Appropriations | 3850.00 | 3100.00 | 3440.00 | 6630.00 | 6940.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 200.00 |
Other Appropriation | -7490.00 | 30.00 | -10.00 | 2970.00 | 430.00 |
Equity Dividend % | 45.00 | 10.00 | 10.00 | | 200.00 |
Earnings Per Share | 3.00 | -2.00 | -1.00 | 6.00 | 7.00 |
Adjusted EPS | 3.00 | -2.00 | -1.00 | 6.00 | 7.00 |