(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 35281.50 | 33476.60 | 25485.00 | 27587.20 | 29460.40 |
Earning From Sale of Electrical Energy | 22800.90 | 18352.40 | 15419.30 | 17658.00 | 18827.40 |
Less: Cash Discount | | | | | |
Contracts Income | | | | | |
Transmission EPC Business | | | | | |
Wheeling & Transmission Charges recoverable | | | | | |
Other Operational Income | 12480.50 | 15124.20 | 10065.80 | 9929.20 | 10633.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 35281.50 | 33476.60 | 25485.00 | 27587.20 | 29460.40 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -1417.00 | 142.00 | -38.50 | -63.70 | 594.80 |
Power Generation & Distribution Cost | 11171.30 | 9104.90 | 5597.20 | 8045.30 | 9198.90 |
Cost of power purchased | 11171.30 | 9104.90 | 5597.20 | 8045.30 | 9198.90 |
Cost of Fuel | | | | | |
Power Project Expenses | | | | | |
Wheeling & Transmission Charges Payable | | | | | |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 2151.20 | 1987.90 | 1613.40 | 1619.90 | 1606.90 |
Salaries, Wages & Bonus | 1890.10 | 1793.80 | 1422.50 | 1417.10 | 1436.90 |
Contributions to EPF & PensionFunds | 72.00 | 65.10 | 55.30 | 52.40 | 52.80 |
Workmen and Staff Welfare Expenses | 68.60 | 55.30 | 66.10 | 73.00 | 69.50 |
Other Employees Cost | 120.50 | 73.70 | 69.60 | 77.40 | 47.70 |
Operating Expenses | 5616.20 | 4333.60 | 3209.70 | 3447.60 | 2961.20 |
Cost of Elastimold , Store & Spares Consumed | 971.00 | 834.80 | 542.80 | 583.00 | 568.10 |
Processing Charges | | | | | |
Sub Contract Charges | | | | | |
Repairs and Maintenance | 632.20 | 584.30 | 413.90 | 595.80 | 570.20 |
Other Operating Expenses | 4013.00 | 2914.40 | 2253.00 | 2268.80 | 1822.90 |
General and Administration Expenses | 1933.50 | 1390.10 | 963.10 | 1001.40 | 996.40 |
Rent , Rates & Taxes | 399.20 | 360.10 | 217.90 | 297.80 | 355.00 |
Insurance | 470.50 | 352.00 | 274.20 | 281.10 | 259.50 |
Printing and stationery | | | | | |
Professional and legal fees | 540.40 | 429.40 | 296.80 | 165.70 | 164.30 |
Other Administration | 523.40 | 248.70 | 174.10 | 256.80 | 217.70 |
Selling and Distribution Expenses | 27.40 | 20.30 | 12.50 | 13.40 | 9.60 |
Freight outwards | | | | | |
Sales Commissions and Incentives | | | | | |
Advertisement & Sales Promotion | 27.40 | 20.30 | 12.50 | 13.40 | 9.60 |
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 | 144.30 | 3309.20 | 3434.80 | 2742.50 | 1052.20 |
Bad debts /advances written off | | | | | 19.00 |
Provision for doubtful debts | | 3222.70 | 3361.70 | 1560.50 | 275.40 |
Losson disposal of fixed assets(net) | 9.40 | 1.50 | 2.50 | 0.10 | 61.20 |
Losson foreign exchange fluctuations | | | | | 75.70 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 134.90 | 85.00 | 70.50 | 1181.90 | 620.80 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 19626.90 | 20288.00 | 14792.10 | 16806.40 | 16420.00 |
Operating Profit (Excl OI) | 15654.50 | 13188.60 | 10692.90 | 10780.80 | 13040.40 |
Other Income | 4021.40 | 2977.60 | 2490.20 | 1222.00 | 893.20 |
Interest Received | 2273.60 | 1817.30 | 1271.80 | 722.30 | 632.00 |
Dividend Received | 9.00 | 5.20 | 0.80 | 28.70 | 18.10 |
Profit on sale of Fixed Assets | 111.40 | | | | |
Profits on sale of Investments | 149.40 | 38.00 | 47.50 | 8.20 | 39.50 |
Foreign Exchange Gains | 1004.00 | | 427.60 | 301.20 | |
Others | 474.00 | 1117.00 | 616.20 | 161.70 | 203.60 |
Operating Profit | 19675.90 | 16166.20 | 13183.10 | 12002.80 | 13933.60 |
Interest | 3971.80 | 3380.80 | 3481.50 | 3187.70 | 3620.90 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 88.20 | 71.40 | 39.30 | 77.80 | 110.20 |
Other Interest | 3883.50 | 3309.40 | 3442.20 | 3109.90 | 3510.70 |
PBDT | 15704.10 | 12785.40 | 9701.60 | 8815.10 | 10312.70 |
Depreciation | 3062.10 | 2953.20 | 2997.80 | 2886.50 | 2762.80 |
Profit Before Taxation & Exceptional Items | 12642.00 | 9832.20 | 6703.90 | 5928.70 | 7549.90 |
Exceptional Income / Expenses | | -942.70 | 11.60 | | |
Profit Before Tax | 12642.00 | 8889.50 | 6715.50 | 5928.70 | 7549.90 |
Provision for Tax | 440.30 | 3231.10 | 1170.90 | 596.60 | 4180.60 |
Current Income Tax | 1304.70 | 2761.50 | 1531.20 | 971.50 | 1074.80 |
Deferred Tax | -864.40 | 469.60 | -360.20 | -374.90 | 3105.80 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 12201.70 | 5658.40 | 5544.60 | 5332.10 | 3369.30 |
Extra items | 15.20 | 74.50 | -37.80 | -24.50 | 20.90 |
Minority Interest | -2940.20 | -555.80 | -1274.40 | -1353.00 | -628.30 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 9276.70 | 5177.00 | 4232.40 | 3954.60 | 2761.90 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 35639.10 | 30829.80 | 26597.50 | 23245.10 | 20760.70 |
Appropriations | 44915.80 | 36006.90 | 30829.80 | 27199.70 | 23522.60 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 44915.80 | 36006.90 | 30829.80 | 27199.70 | 23522.60 |
Equity Dividend % | 300.00 | 300.00 | 125.00 | 75.00 | 75.00 |
Earnings Per Share | 64.00 | 36.00 | 29.00 | 22.00 | 15.00 |
Adjusted EPS | 64.00 | 36.00 | 29.00 | 22.00 | 15.00 |