(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 2922.30 | 2903.80 | 2477.10 | 2070.20 | 1910.40 |
Sales | 2912.60 | 2896.80 | 2470.80 | 2065.50 | 1906.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 9.70 | 7.10 | 6.20 | 4.70 | 4.30 |
Less: Excise Duty | | | | | |
Net Sales | 2922.30 | 2903.80 | 2477.10 | 2070.20 | 1910.40 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -17.90 | -1.40 | -21.50 | 29.20 | -21.90 |
Raw Material Consumed | 1313.50 | 1245.80 | 1053.20 | 783.90 | 748.70 |
Opening Raw Materials | 180.20 | 165.70 | 121.10 | 170.10 | 133.20 |
Purchases Raw Materials | 953.70 | 881.70 | 648.50 | 422.20 | 517.80 |
Closing Raw Materials | 238.90 | 180.20 | 165.70 | 121.10 | 170.10 |
Other Direct Purchases / Brought in cost | 418.60 | 378.60 | 449.30 | 312.70 | 267.80 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 145.10 | 111.60 | 111.40 | 124.10 | 93.90 |
Electricity & Power | 145.10 | 111.60 | 111.40 | 124.10 | 93.90 |
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 | 826.90 | 741.70 | 660.00 | 645.60 | 604.70 |
Salaries, Wages & Bonus | 672.60 | 604.40 | 531.70 | 515.80 | 481.50 |
Contributions to EPF & Pension Funds | 60.50 | 54.50 | 47.80 | 48.00 | 43.20 |
Workmen and Staff Welfare Expenses | 93.80 | 82.80 | 80.50 | 81.80 | 80.10 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 205.30 | 172.50 | 163.70 | 149.50 | 141.20 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 5.70 | 7.10 | 5.80 | 2.10 | 2.70 |
Repairs and Maintenance | 34.70 | 32.80 | 37.30 | 27.40 | 29.30 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 164.80 | 132.60 | 120.60 | 119.90 | 109.20 |
General and Administration Expenses | 75.60 | 60.50 | 67.40 | 52.70 | 53.00 |
Rent , Rates & Taxes | 10.50 | 9.50 | 13.50 | 9.90 | 14.40 |
Insurance | 11.50 | 11.40 | 9.70 | 8.30 | 8.30 |
Printing and stationery | | | | | |
Professional and legal fees | 28.40 | 21.20 | 27.90 | 17.10 | 11.30 |
Traveling and conveyance | 19.90 | 14.70 | 12.30 | 14.20 | 15.70 |
Other Administration | 25.30 | 18.40 | 16.30 | 17.40 | 18.90 |
Selling and Distribution Expenses | 106.30 | 107.80 | 100.00 | 91.90 | 78.10 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 106.30 | 107.80 | 100.00 | 91.90 | 78.10 |
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 | 36.50 | 33.30 | 26.00 | 25.50 | 27.50 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | 0.00 | 0.50 | 0.10 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 36.50 | 33.30 | 26.00 | 25.00 | 27.40 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 2691.40 | 2471.70 | 2160.30 | 1902.40 | 1725.20 |
Operating Profit (Excl OI) | 230.90 | 432.10 | 316.80 | 167.80 | 185.20 |
Other Income | 27.00 | 15.30 | 21.80 | 11.10 | 9.10 |
Interest Received | 6.00 | 4.00 | 1.90 | 3.70 | 2.10 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 0.10 | 0.00 | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | 3.20 | 1.30 | 13.30 | 1.80 | 1.30 |
Foreign Exchange Gains | 4.30 | 2.70 | | | |
Others | 13.50 | 7.30 | 6.60 | 5.60 | 5.60 |
Operating Profit | 257.90 | 447.40 | 338.60 | 178.90 | 194.30 |
Interest | 37.40 | 41.60 | 48.30 | 55.40 | 59.10 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 37.40 | 41.60 | 48.30 | 55.40 | 59.10 |
PBDT | 220.50 | 405.80 | 290.30 | 123.50 | 135.20 |
Depreciation | 51.90 | 45.10 | 45.30 | 46.20 | 48.40 |
Profit Before Taxation & Exceptional Items | 168.60 | 360.70 | 244.90 | 77.40 | 86.80 |
Exceptional Income / Expenses | 36.60 | | | | |
Profit Before Tax | 205.20 | 360.70 | 244.90 | 77.40 | 86.80 |
Provision for Tax | 67.30 | 93.70 | 72.30 | 15.50 | 22.90 |
Current Income Tax | 48.10 | 88.10 | 68.30 | 27.10 | 21.80 |
Deferred Tax | 15.40 | 0.10 | 4.00 | -11.60 | 1.10 |
Other taxes | 3.80 | 5.50 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 137.90 | 267.00 | 172.60 | 61.90 | 63.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -23.90 | -25.90 | -29.80 | -21.30 | -13.60 |
Share of Associate | | | | | |
Other Consolidated Items | 0.20 | -0.20 | 0.30 | | |
Consolidated Net Profit | 114.20 | 240.90 | 143.10 | 40.60 | 50.30 |
Adjustments to PAT | | | | | -0.10 |
Profit Balance B/F | 969.20 | 736.60 | 588.90 | 553.60 | 522.20 |
Appropriations | 1083.30 | 977.50 | 732.00 | 594.10 | 572.50 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 37.10 | 8.40 | -4.60 | 5.30 | 18.90 |
Equity Dividend % | 5.00 | 20.00 | 10.00 | | 10.00 |
Earnings Per Share | 37.00 | 78.00 | 46.00 | 13.00 | 16.00 |
Adjusted EPS | 37.00 | 78.00 | 46.00 | 13.00 | 16.00 |