(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 25910.80 | 20526.70 | 16587.40 | 15795.70 | 15980.60 |
Sales | 23979.30 | 19014.60 | 15195.90 | 14565.60 | 14785.60 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 1770.00 | 1405.80 | 1287.80 | 1103.30 | 1043.20 |
Revenue from property development | | | | | |
Other Operational Income | 161.40 | 106.30 | 103.70 | 126.80 | 151.80 |
Less: Excise Duty | | | | | |
Net Sales | 25413.40 | 20127.60 | 16379.20 | 15795.70 | 15980.60 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -291.60 | -713.70 | 335.40 | -24.50 | -285.10 |
Raw Material Consumed | 11908.40 | 9613.10 | 6872.90 | 7154.10 | 7380.40 |
Opening Raw Materials | 2231.20 | 1080.50 | 872.40 | 1243.40 | 1266.40 |
Purchases Raw Materials | 9022.80 | 8178.40 | 5841.10 | 5559.50 | 6554.10 |
Closing Raw Materials | 2016.40 | 2231.20 | 1493.70 | 872.40 | 1531.30 |
Other Direct Purchases / Brought in cost | 2670.80 | 2585.50 | 1653.00 | 1223.70 | 1091.20 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1158.10 | 851.50 | 675.50 | 837.60 | 817.80 |
Electricity & Power | 1158.10 | 851.50 | 675.50 | 837.60 | 817.80 |
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 | 2973.60 | 2506.90 | 2077.70 | 2048.40 | 1925.80 |
Salaries, Wages & Bonus | 2488.60 | 2108.00 | 1747.60 | 1742.80 | 1613.80 |
Contributions to EPF & Pension Funds | 189.20 | 157.10 | 149.30 | 146.70 | 133.90 |
Workmen and Staff Welfare Expenses | 281.90 | 226.20 | 163.30 | 142.70 | 162.00 |
Other Employees Cost | 13.90 | 15.70 | 17.60 | 16.20 | 16.10 |
Other Manufacturing Expenses | 2605.40 | 2293.30 | 1949.50 | 1972.60 | 2111.20 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 384.00 | 317.50 | 310.00 | 369.20 | 376.30 |
Repairs and Maintenance | 145.80 | 115.70 | 57.20 | 79.50 | 89.90 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 2075.70 | 1860.10 | 1582.30 | 1524.00 | 1644.90 |
General and Administration Expenses | 1101.90 | 929.10 | 700.70 | 734.10 | 864.50 |
Rent , Rates & Taxes | 73.40 | 150.90 | 99.60 | 72.20 | 150.30 |
Insurance | 35.10 | 32.40 | 15.10 | 19.20 | 17.90 |
Printing and stationery | | | | | |
Professional and legal fees | | | | | |
Traveling and conveyance | 279.50 | 96.70 | 35.60 | 175.10 | 205.70 |
Other Administration | 993.40 | 745.80 | 586.00 | 642.70 | 696.20 |
Selling and Distribution Expenses | 84.20 | 52.30 | 47.00 | 41.30 | 30.70 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | 84.20 | 52.30 | 47.00 | 41.30 | 30.70 |
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 | 893.90 | 606.00 | 568.50 | 387.70 | 417.10 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | 0.30 | 5.10 | | 3.20 |
Losson disposal of fixed assets(net) | 34.90 | | 1.90 | 0.90 | 3.60 |
Losson foreign exchange fluctuations | 73.20 | | | | |
Losson sale of non-trade current investments | | | 88.70 | | |
Other Miscellaneous Expenses | 785.80 | 605.70 | 472.80 | 386.70 | 410.40 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 20433.90 | 16138.60 | 13227.10 | 13151.40 | 13262.50 |
Operating Profit (Excl OI) | 4979.50 | 3989.00 | 3152.00 | 2644.30 | 2718.20 |
Other Income | 577.50 | 555.60 | 598.40 | 404.50 | 353.60 |
Interest Received | 93.40 | 75.90 | 10.00 | 9.30 | 11.40 |
Dividend Received | 62.70 | 28.50 | 171.00 | | |
Profit on sale of Fixed Assets | | 31.30 | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | 16.80 | | | 0.70 | |
Foreign Exchange Gains | | 126.60 | 56.80 | 100.00 | 47.50 |
Others | 404.50 | 293.20 | 360.60 | 294.50 | 294.70 |
Operating Profit | 5557.00 | 4544.60 | 3750.40 | 3048.80 | 3071.70 |
Interest | 78.00 | 41.20 | 34.20 | 44.70 | 15.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 78.00 | 41.20 | 34.20 | 44.70 | 15.00 |
PBDT | 5479.00 | 4503.40 | 3716.30 | 3004.10 | 3056.70 |
Depreciation | 601.50 | 534.70 | 543.60 | 577.80 | 452.30 |
Profit Before Taxation & Exceptional Items | 4877.60 | 3968.70 | 3172.70 | 2426.30 | 2604.40 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 4859.00 | 3958.90 | 3172.70 | 2426.30 | 2604.40 |
Provision for Tax | 1243.70 | 1008.10 | 794.60 | 587.40 | 917.20 |
Current Income Tax | 1270.20 | 1078.00 | 798.70 | 675.60 | 902.80 |
Deferred Tax | -26.50 | -69.90 | -4.00 | -88.10 | 14.50 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 3615.20 | 2950.80 | 2378.10 | 1838.90 | 1687.20 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 3.80 | 5.70 | 14.40 | -13.70 | -14.80 |
Share of Associate | | | -0.70 | 0.10 | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3619.00 | 2956.50 | 2391.80 | 1825.20 | 1672.40 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 9422.10 | 7542.40 | 6000.30 | 5001.70 | 3988.20 |
Appropriations | 13041.10 | 10498.90 | 8392.10 | 6826.90 | 5660.60 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1336.60 | 1076.80 | 849.60 | 826.70 | 658.90 |
Equity Dividend % | 290.00 | 240.00 | 190.00 | 150.00 | 120.00 |
Earnings Per Share | 33.00 | 27.00 | 22.00 | 16.00 | 15.00 |
Adjusted EPS | 33.00 | 27.00 | 22.00 | 16.00 | 15.00 |