(Rs.in Million) |
Particulars | Mar 2023 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 |
INCOME : | | | | | |
Gross Sales | 8940.30 | 7616.90 | 6358.30 | 5770.30 | 4230.40 |
Sales | 8907.20 | 7586.40 | 6324.60 | 5751.00 | 4215.70 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | 4.90 | 10.20 | 4.10 | |
Revenue from property development | | | | | |
Other Operational Income | 33.10 | 25.70 | 23.50 | 15.20 | 14.70 |
Less: Excise Duty | | | 31.60 | 200.70 | 81.70 |
Net Sales | 8940.30 | 7616.90 | 6326.60 | 5569.60 | 4148.70 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -539.50 | -809.30 | 113.10 | -92.70 | 10.10 |
Raw Material Consumed | 2106.20 | 3441.30 | 2252.10 | 2150.50 | 1789.70 |
Opening Raw Materials | | 127.50 | 104.80 | 105.00 | 53.60 |
Purchases Raw Materials | 2906.80 | 1144.20 | 821.80 | 729.60 | 540.80 |
Closing Raw Materials | 800.60 | 139.30 | 127.50 | 104.80 | 105.00 |
Other Direct Purchases / Brought in cost | | 2308.90 | 1453.00 | 1420.70 | 1300.30 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 2424.20 | 746.20 | 551.30 | 520.70 | 333.30 |
Electricity & Power | 2424.20 | 746.20 | 551.30 | 520.70 | 333.30 |
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 | 1174.80 | 894.70 | 730.90 | 723.90 | 468.60 |
Salaries, Wages & Bonus | 1009.60 | 779.30 | 632.00 | 657.30 | 415.00 |
Contributions to EPF & Pension Funds | 21.70 | 37.90 | 41.80 | 28.20 | 23.50 |
Workmen and Staff Welfare Expenses | 133.80 | 55.40 | 44.30 | 33.70 | 30.00 |
Other Employees Cost | 9.70 | 22.20 | 12.80 | 4.80 | 0.10 |
Other Manufacturing Expenses | 907.30 | 819.80 | 577.60 | 431.20 | 232.80 |
Sub-contracted / Out sourced services | 221.50 | | | | |
Processing Charges | 0.70 | 220.90 | 136.90 | 9.60 | 0.60 |
Repairs and Maintenance | 101.30 | 25.10 | 35.40 | 22.10 | 19.00 |
Packing Material Consumed | 328.40 | 449.20 | 322.80 | 319.90 | 169.30 |
Other Mfg Exp | 255.40 | 124.70 | 82.50 | 79.60 | 43.90 |
General and Administration Expenses | 598.40 | 428.10 | 391.20 | 330.30 | 286.10 |
Rent , Rates & Taxes | 15.80 | 48.80 | 52.40 | 28.70 | 19.60 |
Insurance | 66.30 | 18.90 | 14.00 | 9.60 | 7.30 |
Printing and stationery | | | | | |
Professional and legal fees | 352.60 | 138.40 | 120.70 | 130.70 | 123.80 |
Traveling and conveyance | 95.50 | 159.30 | 142.30 | 120.40 | 102.20 |
Other Administration | 163.70 | 222.10 | 204.20 | 161.30 | 135.30 |
Selling and Distribution Expenses | 678.70 | 876.10 | 679.40 | 666.80 | 473.80 |
Advertisement & Sales Promotion | 21.10 | 365.40 | 261.70 | 257.80 | 147.80 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 629.70 | 397.20 | 319.30 | 299.00 | 233.90 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 27.90 | 113.50 | 98.40 | 110.00 | 92.10 |
Miscellaneous Expenses | 162.10 | 198.90 | 135.70 | 236.00 | 357.50 |
Bad debts /advances written off | 14.90 | 12.60 | 0.90 | 0.50 | |
Provision for doubtful debts | | | | 11.30 | |
Losson disposal of fixed assets(net) | 3.50 | 3.90 | | 12.20 | 1.20 |
Losson foreign exchange fluctuations | | 0.50 | 9.20 | | |
Losson sale of non-trade current investments | | 49.10 | 18.20 | | 241.40 |
Other Miscellaneous Expenses | 143.70 | 132.90 | 107.40 | 212.00 | 115.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 7512.20 | 6595.90 | 5431.30 | 4966.70 | 3951.90 |
Operating Profit (Excl OI) | 1428.10 | 1021.10 | 895.40 | 602.90 | 196.80 |
Other Income | 200.50 | 389.80 | 305.70 | 427.80 | 387.60 |
Interest Received | 23.20 | 123.80 | 149.70 | 98.80 | 171.20 |
Dividend Received | | 4.10 | 5.90 | 28.00 | 176.80 |
Profit on sale of Fixed Assets | | | 0.20 | | |
Profits on sale of Investments | 24.90 | 67.70 | 45.50 | 57.30 | 16.90 |
Provision Written Back | 3.10 | 10.70 | 6.10 | 2.70 | 2.00 |
Foreign Exchange Gains | 72.00 | | | 14.80 | 2.90 |
Others | 77.40 | 183.50 | 98.40 | 226.10 | 17.90 |
Operating Profit | 1628.70 | 1410.90 | 1201.00 | 1030.70 | 584.40 |
Interest | 77.90 | 60.80 | 68.20 | 77.70 | 35.60 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 77.90 | 60.80 | 68.20 | 77.70 | 35.60 |
PBDT | 1550.80 | 1350.00 | 1132.80 | 953.00 | 548.80 |
Depreciation | 540.10 | 451.50 | 368.50 | 324.50 | 208.60 |
Profit Before Taxation & Exceptional Items | 1010.60 | 898.50 | 764.30 | 628.50 | 340.20 |
Exceptional Income / Expenses | | | -19.50 | 908.80 | |
Profit Before Tax | 1010.40 | 918.50 | 758.70 | 1561.40 | 355.60 |
Provision for Tax | 304.00 | 318.30 | 267.40 | 192.60 | 64.20 |
Current Income Tax | 238.20 | 338.50 | 273.50 | 150.20 | 111.40 |
Deferred Tax | 65.90 | -28.00 | 15.10 | 42.40 | -8.60 |
Other taxes | 0.00 | 7.90 | -21.20 | 0.00 | -38.60 |
Profit After Tax | 706.40 | 600.10 | 491.30 | 1368.80 | 291.50 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -10.10 | -55.20 | -39.40 | -87.20 | -44.90 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 696.30 | 545.00 | 451.90 | 1281.60 | 246.60 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 2599.80 | 7667.30 | 7284.80 | 6003.30 | 7555.10 |
Appropriations | 3296.10 | 8212.20 | 7736.80 | 7284.80 | 7801.70 |
General Reserves | | | | | 50.00 |
Proposed Equity Dividend | | | | | 75.20 |
Corporate dividend tax | | | | | 27.10 |
Other Appropriation | | 307.70 | 69.50 | | 1588.40 |
Equity Dividend % | | 65.00 | 250.00 | 250.00 | 250.00 |
Earnings Per Share | 5.00 | 6.00 | 20.00 | 555.00 | 107.00 |
Adjusted EPS | 5.00 | 6.00 | 5.00 | 14.00 | 3.00 |