(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 13157.70 | 12533.70 | 11182.00 | 13600.00 | 15788.30 |
Sales | 13000.10 | 12403.70 | 11034.40 | 13419.00 | 15573.80 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 157.60 | 130.00 | 147.60 | 181.00 | 214.50 |
Less: Excise Duty | | | | | |
Net Sales | 13157.70 | 12533.70 | 11182.00 | 13600.00 | 15788.30 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -285.50 | 1.30 | 85.40 | 63.40 | -67.00 |
Raw Material Consumed | 6595.70 | 6149.10 | 5415.70 | 5894.00 | 7741.10 |
Opening Raw Materials | 982.20 | 726.80 | 856.80 | 1002.70 | 966.20 |
Purchases Raw Materials | 6606.90 | 6404.50 | 5285.70 | 5748.10 | 7788.80 |
Closing Raw Materials | 993.40 | 982.20 | 726.80 | 856.80 | 1013.90 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 704.50 | 586.30 | 477.40 | 396.40 | 684.10 |
Electricity & Power | 704.50 | 586.30 | 477.40 | 396.40 | 684.10 |
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 | 2534.20 | 2560.40 | 2214.70 | 2428.80 | 2538.80 |
Salaries, Wages & Bonus | 2156.90 | 2207.10 | 1866.10 | 2076.60 | 2175.00 |
Contributions to EPF & Pension Funds | 96.40 | 86.90 | 83.20 | 91.60 | 73.20 |
Workmen and Staff Welfare Expenses | 241.80 | 234.20 | 232.00 | 227.70 | 267.50 |
Other Employees Cost | 39.10 | 32.20 | 33.40 | 32.90 | 23.10 |
Other Manufacturing Expenses | 984.20 | 855.40 | 831.30 | 921.40 | 1150.10 |
Sub-contracted / Out sourced services | 436.90 | 414.50 | 396.00 | 419.30 | 537.50 |
Processing Charges | | | | | |
Repairs and Maintenance | 250.70 | 242.40 | 218.60 | 275.50 | 343.10 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 296.60 | 198.50 | 216.70 | 226.60 | 269.50 |
General and Administration Expenses | 579.10 | 460.20 | 449.70 | 2134.10 | 1735.90 |
Rent , Rates & Taxes | 114.40 | 86.50 | 83.40 | 63.80 | 479.90 |
Insurance | 93.90 | 76.90 | 71.40 | 63.50 | 62.90 |
Printing and stationery | 17.10 | 17.70 | 23.50 | 21.10 | 18.00 |
Professional and legal fees | 158.10 | 126.80 | 131.00 | 151.10 | 162.60 |
Traveling and conveyance | 91.20 | 52.00 | 25.90 | 84.00 | 72.90 |
Other Administration | 195.60 | 152.30 | 140.40 | 1834.60 | 1012.50 |
Selling and Distribution Expenses | 120.20 | 101.30 | 58.20 | 79.90 | 161.30 |
Advertisement & Sales Promotion | 26.80 | 20.70 | | 3.40 | 24.80 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 93.40 | 80.60 | 58.20 | 74.40 | 135.30 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 2.10 | 1.20 |
Miscellaneous Expenses | 87.90 | 99.00 | 137.70 | 90.10 | 356.80 |
Bad debts /advances written off | | | | 9.20 | 247.70 |
Provision for doubtful debts | 20.40 | 29.50 | 26.90 | 14.10 | |
Losson disposal of fixed assets(net) | | | | 1.00 | 6.20 |
Losson foreign exchange fluctuations | 5.60 | | 40.30 | 19.30 | 18.50 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 61.90 | 69.50 | 70.50 | 46.50 | 84.40 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 11320.30 | 10813.00 | 9670.10 | 12008.10 | 14301.10 |
Operating Profit (Excl OI) | 1837.40 | 1720.70 | 1511.90 | 1591.90 | 1487.20 |
Other Income | 97.60 | 82.20 | 60.70 | 178.20 | 308.60 |
Interest Received | 23.10 | 25.80 | 32.20 | 72.90 | 25.70 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 3.00 | 2.00 | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | 236.20 |
Foreign Exchange Gains | 32.20 | 8.30 | 9.00 | 85.30 | 31.40 |
Others | 39.30 | 46.10 | 19.50 | 20.00 | 15.30 |
Operating Profit | 1935.00 | 1802.90 | 1572.60 | 1770.10 | 1795.80 |
Interest | 678.60 | 618.50 | 721.70 | 833.80 | 812.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 76.20 | 54.60 | 25.90 | 34.50 | 19.10 |
Other Interest | 602.40 | 563.90 | 695.80 | 799.30 | 792.90 |
PBDT | 1256.40 | 1184.40 | 850.90 | 936.30 | 983.80 |
Depreciation | 704.20 | 768.20 | 775.40 | 798.80 | 492.50 |
Profit Before Taxation & Exceptional Items | 552.20 | 416.20 | 75.50 | 137.50 | 491.30 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 552.20 | 416.20 | 75.50 | 137.50 | 491.30 |
Provision for Tax | 124.30 | 95.60 | 55.70 | -253.10 | 216.60 |
Current Income Tax | 166.70 | 120.10 | 69.30 | -8.10 | 111.80 |
Deferred Tax | -42.40 | -24.50 | -13.60 | -245.00 | 104.80 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 427.90 | 320.60 | 19.80 | 390.60 | 274.70 |
Extra items | 0.00 | -165.90 | -238.50 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 427.90 | 154.70 | -218.70 | 390.60 | 274.70 |
Adjustments to PAT | | | | -0.30 | |
Profit Balance B/F | 1987.50 | 1850.10 | 2065.50 | 1682.80 | 1500.20 |
Appropriations | 2415.40 | 2004.80 | 1846.80 | 2073.10 | 1774.90 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 2.60 |
Other Appropriation | 20.10 | 17.30 | -3.30 | 7.60 | 76.80 |
Equity Dividend % | 100.00 | | | | 20.00 |
Earnings Per Share | 63.00 | 24.00 | -34.00 | 62.00 | 43.00 |
Adjusted EPS | 63.00 | 24.00 | -34.00 | 62.00 | 43.00 |