(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2018 |
INCOME : | | | | | |
Gross Sales | 3347.10 | 3395.30 | 2921.10 | 2192.60 | 2051.90 |
Sales | 3341.30 | 3389.10 | 2911.70 | 2177.30 | 2044.80 |
Job Work/ Contract Receipts | 0.10 | 0.00 | 0.10 | 0.20 | 0.20 |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 5.70 | 6.20 | 9.30 | 15.10 | 6.80 |
Less: Excise Duty | | | | | 40.20 |
Net Sales | 3347.10 | 3395.30 | 2921.10 | 2192.60 | 2011.70 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -92.80 | -43.60 | -49.90 | 65.00 | -41.30 |
Raw Material Consumed | 2721.90 | 2701.90 | 2164.10 | 1453.20 | 1429.70 |
Opening Raw Materials | 77.40 | 66.90 | 123.90 | 61.80 | 40.70 |
Purchases Raw Materials | 2742.40 | 2710.00 | 2098.80 | 1515.30 | 1454.50 |
Closing Raw Materials | 97.90 | 77.40 | 58.60 | 123.90 | 65.60 |
Other Direct Purchases / Brought in cost | | 2.50 | 0.00 | | 0.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 57.60 | 54.30 | 49.60 | 48.20 | 49.10 |
Electricity & Power | 57.60 | 54.30 | 49.60 | 48.20 | 49.10 |
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 | 204.20 | 186.10 | 166.30 | 164.00 | 128.20 |
Salaries, Wages & Bonus | 190.80 | 173.20 | 156.20 | 153.10 | 118.70 |
Contributions to EPF & Pension Funds | 6.50 | 6.90 | 6.20 | 6.50 | 5.20 |
Workmen and Staff Welfare Expenses | 6.90 | 5.90 | 3.90 | 4.40 | 4.40 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 137.20 | 122.20 | 106.50 | 117.90 | 111.30 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 45.50 | 40.20 | 41.00 | 43.50 | 36.70 |
Repairs and Maintenance | 13.80 | 10.80 | 9.30 | 10.90 | 10.20 |
Packing Material Consumed | 4.40 | 4.00 | 2.40 | 3.50 | 4.30 |
Other Mfg Exp | 73.50 | 67.20 | 53.70 | 59.90 | 60.00 |
General and Administration Expenses | 20.00 | 18.40 | 15.30 | 21.20 | 20.70 |
Rent , Rates & Taxes | 2.00 | 1.50 | 1.60 | 1.60 | 1.90 |
Insurance | 3.30 | 3.10 | 2.90 | 1.90 | 1.10 |
Printing and stationery | | | | | |
Professional and legal fees | 3.30 | 5.60 | 4.30 | 6.40 | 6.90 |
Traveling and conveyance | 5.10 | 2.80 | 1.00 | 5.80 | 6.00 |
Other Administration | 11.30 | 8.20 | 6.40 | 11.30 | 10.80 |
Selling and Distribution Expenses | 13.40 | 18.80 | 20.40 | 13.40 | 13.60 |
Advertisement & Sales Promotion | 2.10 | 2.40 | 1.50 | 2.80 | 1.90 |
Sales Commissions & Incentives | 2.00 | 2.70 | 2.50 | 2.30 | 2.30 |
Freight and Forwarding | 9.30 | 13.70 | 16.40 | 8.30 | 9.40 |
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 | 40.40 | 33.00 | 47.70 | 38.50 | 29.60 |
Bad debts /advances written off | 1.90 | | | | 2.40 |
Provision for doubtful debts | 8.30 | 3.00 | 21.30 | 2.70 | |
Losson disposal of fixed assets(net) | 0.40 | | | | 1.30 |
Losson foreign exchange fluctuations | 0.00 | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 29.80 | 30.00 | 26.40 | 35.80 | 25.90 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 3101.90 | 3091.10 | 2520.00 | 1921.40 | 1741.00 |
Operating Profit (Excl OI) | 245.20 | 304.10 | 401.10 | 271.20 | 270.70 |
Other Income | 15.10 | 16.70 | 15.40 | 29.20 | 17.50 |
Interest Received | 1.40 | 2.00 | 4.60 | 2.40 | 3.60 |
Dividend Received | | 0.00 | 0.10 | | |
Profit on sale of Fixed Assets | | 3.00 | 1.20 | 0.50 | |
Profits on sale of Investments | 0.00 | 0.10 | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 10.70 | 6.50 | 3.60 | 16.60 | 9.50 |
Others | 2.90 | 5.10 | 6.00 | 9.70 | 4.40 |
Operating Profit | 260.30 | 320.90 | 416.50 | 300.40 | 288.20 |
Interest | 18.00 | 21.60 | 21.80 | 21.80 | 20.80 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 13.40 | 18.80 | 18.70 | 17.50 | 14.10 |
Intereston Fixed deposits | 0.00 | 0.00 | | | |
Bank Charges etc | 4.70 | 2.70 | 2.90 | 3.80 | 2.30 |
Other Interest | 0.00 | 0.00 | 0.20 | 0.50 | 4.40 |
PBDT | 242.30 | 299.30 | 394.80 | 278.60 | 267.40 |
Depreciation | 63.30 | 66.10 | 60.80 | 61.80 | 62.80 |
Profit Before Taxation & Exceptional Items | 179.00 | 233.20 | 334.00 | 216.80 | 204.50 |
Exceptional Income / Expenses | -25.60 | -35.40 | -35.90 | -28.20 | 30.50 |
Profit Before Tax | 153.40 | 197.90 | 298.10 | 188.60 | 235.10 |
Provision for Tax | 41.60 | 51.60 | 73.70 | 37.40 | 71.10 |
Current Income Tax | 53.10 | 54.70 | 84.00 | 52.50 | 84.60 |
Deferred Tax | -12.10 | -3.20 | -7.20 | -10.80 | -13.90 |
Other taxes | 0.60 | 0.00 | -3.10 | -4.20 | 0.30 |
Profit After Tax | 111.80 | 146.30 | 224.40 | 151.20 | 164.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | 0.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 111.80 | 146.30 | 224.40 | 151.20 | 164.00 |
Adjustments to PAT | | | | 0.00 | |
Profit Balance B/F | 1595.90 | 1482.00 | 1306.30 | 1213.70 | 980.60 |
Appropriations | 1707.70 | 1628.30 | 1530.70 | 1364.90 | 1144.60 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 10.00 | 6.60 |
Other Appropriation | | | | 16.10 | 0.00 |
Equity Dividend % | 100.00 | 100.00 | 150.00 | 100.00 | 150.00 |
Earnings Per Share | 3.00 | 5.00 | 7.00 | 5.00 | 5.00 |
Adjusted EPS | 3.00 | 5.00 | 7.00 | 5.00 | 5.00 |