(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 22313.40 | 21386.30 | 20802.00 | 17592.80 | 22217.10 |
Sales | 21944.40 | 20559.20 | 20500.60 | 17122.30 | 21599.20 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 221.00 | 700.20 | 29.90 | 37.90 | 88.10 |
Revenue from property development | | | | | |
Other Operational Income | 147.90 | 126.90 | 271.50 | 432.70 | 529.80 |
Less: Excise Duty | | | | | |
Net Sales | 22313.40 | 21386.30 | 20802.00 | 17592.80 | 22217.10 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 833.30 | -277.20 | -599.40 | -36.10 | 970.50 |
Raw Material Consumed | 16896.30 | 16110.10 | 14826.70 | 12667.40 | 15999.50 |
Opening Raw Materials | 1505.00 | 1775.00 | 2866.70 | 1359.50 | 2473.60 |
Purchases Raw Materials | 13428.10 | 15211.70 | 11920.80 | 13171.40 | 14084.00 |
Closing Raw Materials | 369.50 | 1505.00 | 1775.00 | 2866.70 | 1359.50 |
Other Direct Purchases / Brought in cost | 2332.80 | 628.40 | 1814.30 | 1003.30 | 801.40 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 271.80 | 289.10 | 313.60 | 262.10 | 434.50 |
Electricity & Power | 271.80 | 289.10 | 313.60 | 262.10 | 434.50 |
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 | 495.50 | 438.60 | 443.20 | 463.60 | 463.80 |
Salaries, Wages & Bonus | 418.00 | 384.40 | 384.70 | 403.90 | 401.80 |
Contributions to EPF & Pension Funds | 23.70 | 21.50 | 23.30 | 30.00 | 29.10 |
Workmen and Staff Welfare Expenses | 53.80 | 32.80 | 35.20 | 29.70 | 32.90 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 998.30 | 1444.10 | 584.10 | 753.20 | 777.40 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 575.90 | 931.80 | 257.60 | 324.90 | 263.40 |
Repairs and Maintenance | 46.90 | 37.10 | 31.20 | 27.40 | 29.10 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 375.50 | 475.10 | 295.30 | 400.80 | 484.90 |
General and Administration Expenses | 322.10 | 293.50 | 249.20 | 301.50 | 304.30 |
Rent , Rates & Taxes | 22.10 | 11.30 | 3.50 | 4.70 | 51.10 |
Insurance | 37.30 | 28.50 | 16.60 | 22.10 | 18.30 |
Printing and stationery | | | | | |
Professional and legal fees | 95.60 | 95.60 | 83.10 | 95.80 | 77.10 |
Traveling and conveyance | | | | | |
Other Administration | 167.10 | 158.20 | 146.00 | 179.00 | 157.70 |
Selling and Distribution Expenses | 1017.50 | 1036.90 | 2196.70 | 1401.90 | 1479.60 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | 14.80 | 4.60 | 405.20 | 131.40 | 30.40 |
Freight and Forwarding | 806.20 | 853.70 | 1629.50 | 1075.50 | 1273.70 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 196.60 | 178.60 | 162.00 | 195.00 | 175.60 |
Miscellaneous Expenses | 229.80 | 245.30 | 737.00 | 103.80 | 23.20 |
Bad debts /advances written off | 52.50 | 192.90 | 697.90 | 89.30 | |
Provision for doubtful debts | 33.80 | 39.80 | 21.40 | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | 123.30 | | | 4.10 | 17.80 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 20.20 | 12.60 | 17.70 | 10.40 | 5.40 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 21064.70 | 19580.50 | 18751.10 | 15917.40 | 20452.90 |
Operating Profit (Excl OI) | 1248.70 | 1805.90 | 2050.90 | 1675.40 | 1764.20 |
Other Income | 518.90 | 370.80 | 307.90 | 169.60 | 224.30 |
Interest Received | 42.70 | 27.20 | 42.80 | 73.10 | 75.90 |
Dividend Received | 2.00 | 0.00 | 0.00 | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | 5.30 | 12.80 | 11.30 | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | 187.60 | 163.60 | | |
Others | 468.90 | 143.20 | 90.20 | 96.60 | 148.40 |
Operating Profit | 1767.60 | 2176.70 | 2358.80 | 1845.00 | 1988.50 |
Interest | 410.30 | 373.00 | 528.00 | 644.20 | 644.90 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 250.50 | 178.90 | 336.30 | 442.50 | 497.70 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 155.70 | 163.50 | 170.20 | 181.80 | 141.10 |
Other Interest | 4.10 | 30.70 | 21.50 | 19.90 | 6.10 |
PBDT | 1357.30 | 1803.70 | 1830.70 | 1200.80 | 1343.60 |
Depreciation | 453.50 | 454.00 | 463.80 | 523.20 | 459.30 |
Profit Before Taxation & Exceptional Items | 903.80 | 1349.60 | 1366.90 | 677.60 | 884.30 |
Exceptional Income / Expenses | | | | -25.00 | |
Profit Before Tax | 903.80 | 1349.60 | 1366.90 | 652.60 | 884.30 |
Provision for Tax | 223.80 | 333.80 | 358.40 | 97.50 | 295.90 |
Current Income Tax | 208.50 | 362.80 | 370.20 | 225.90 | 265.60 |
Deferred Tax | 15.30 | -28.90 | -11.70 | -128.40 | 30.40 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 680.00 | 1015.80 | 1008.50 | 555.00 | 588.40 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 680.00 | 1015.80 | 1008.50 | 555.00 | 588.40 |
Adjustments to PAT | | | 0.50 | | |
Profit Balance B/F | 6884.40 | 5877.80 | 5116.00 | 4786.70 | 4368.50 |
Appropriations | 7564.40 | 6893.70 | 6125.00 | 5341.70 | 4956.90 |
General Reserves | | | 100.80 | 54.00 | 57.40 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 141.20 | 9.30 | 32.10 | 114.60 | 112.80 |
Equity Dividend % | 40.00 | | 40.00 | 20.00 | 30.00 |
Earnings Per Share | 11.00 | 17.00 | 18.00 | 10.00 | 10.00 |
Adjusted EPS | 11.00 | 17.00 | 18.00 | 10.00 | 10.00 |