(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 46371.90 | 31408.60 | 23168.80 | 26240.20 | 27826.50 |
Sales | 46016.80 | 31060.80 | 22896.20 | 25605.20 | 27246.70 |
Job Work/ Contract Receipts | 170.50 | 122.30 | 139.70 | 267.80 | 310.30 |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 184.60 | 225.50 | 132.90 | 367.30 | 269.60 |
Less: Excise Duty | | | | | |
Net Sales | 44744.00 | 31387.80 | 22981.30 | 25856.80 | 27549.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -1404.20 | -2207.50 | 1115.40 | -538.70 | -332.60 |
Raw Material Consumed | 30860.80 | 23246.30 | 13598.40 | 17501.80 | 19372.90 |
Opening Raw Materials | 6529.90 | 3041.10 | 5098.80 | 2995.20 | 3259.70 |
Purchases Raw Materials | 30282.00 | 26735.10 | 11540.80 | 19605.40 | 19108.40 |
Closing Raw Materials | 5951.10 | 6529.90 | 3041.10 | 5098.80 | 2995.20 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 826.00 | 577.00 | 427.80 | 398.80 | 402.10 |
Electricity & Power | 826.00 | 577.00 | 427.80 | 398.80 | 402.10 |
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 | 2092.30 | 1591.40 | 1417.90 | 1455.00 | 1290.90 |
Salaries, Wages & Bonus | 1895.40 | 1398.00 | 1246.20 | 1276.10 | 1124.80 |
Contributions to EPF & Pension Funds | 78.60 | 100.70 | 72.00 | 67.10 | 65.50 |
Workmen and Staff Welfare Expenses | 118.30 | 92.70 | 76.50 | 92.90 | 83.60 |
Other Employees Cost | 0.00 | 0.00 | 23.20 | 18.90 | 17.00 |
Other Manufacturing Expenses | 3872.60 | 2625.60 | 1948.20 | 2242.80 | 2338.30 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 604.50 | 348.00 | 334.60 | 361.30 | 384.90 |
Repairs and Maintenance | 134.20 | 116.90 | 115.40 | 96.30 | 103.70 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 3133.90 | 2160.70 | 1498.20 | 1785.30 | 1849.70 |
General and Administration Expenses | 298.60 | 210.80 | 189.80 | 256.60 | 194.20 |
Rent , Rates & Taxes | 31.30 | 14.80 | 13.30 | 30.90 | 58.80 |
Insurance | 104.40 | 81.80 | 58.90 | 48.50 | 38.70 |
Printing and stationery | | | | | |
Professional and legal fees | 77.50 | 69.00 | 54.70 | 88.70 | 39.40 |
Traveling and conveyance | 75.30 | 37.50 | 32.70 | 56.80 | 51.80 |
Other Administration | 85.50 | 45.10 | 62.90 | 88.50 | 57.40 |
Selling and Distribution Expenses | 91.60 | 101.20 | 34.60 | 44.40 | 36.10 |
Advertisement & Sales Promotion | 28.70 | 5.30 | 4.60 | 9.90 | 10.90 |
Sales Commissions & Incentives | 62.90 | 95.90 | 30.10 | 34.50 | 25.20 |
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 | 352.50 | 295.90 | 258.90 | 230.80 | 184.70 |
Bad debts /advances written off | 0.10 | 1.10 | 7.80 | 2.40 | 2.80 |
Provision for doubtful debts | 11.80 | | | 1.50 | 2.40 |
Losson disposal of fixed assets(net) | 3.00 | | | | 0.30 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 337.60 | 294.90 | 251.10 | 226.90 | 179.30 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 36990.30 | 26440.80 | 18991.00 | 21591.40 | 23486.70 |
Operating Profit (Excl OI) | 7753.70 | 4947.00 | 3990.30 | 4265.40 | 4062.30 |
Other Income | 327.00 | 378.10 | 441.90 | 593.00 | 415.00 |
Interest Received | 36.70 | 44.50 | 50.00 | 143.30 | 57.00 |
Dividend Received | | | | 0.50 | 26.50 |
Profit on sale of Fixed Assets | | 3.20 | 1.60 | 0.20 | |
Profits on sale of Investments | | | | | |
Provision Written Back | 0.60 | 2.20 | 25.00 | 44.60 | 17.20 |
Foreign Exchange Gains | 226.90 | 143.30 | 130.30 | 282.40 | 280.50 |
Others | 62.80 | 184.90 | 235.00 | 121.90 | 33.90 |
Operating Profit | 8080.70 | 5325.10 | 4432.20 | 4858.40 | 4477.40 |
Interest | 311.90 | 213.60 | 229.00 | 209.60 | 147.70 |
InterestonDebenture / Bonds | | | | | 66.60 |
Interest on Term Loan | 176.60 | 160.70 | 174.90 | 144.60 | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 52.90 | 40.80 | 27.30 | 53.50 | 53.20 |
Other Interest | 82.40 | 12.10 | 26.80 | 11.60 | 27.80 |
PBDT | 7768.80 | 5111.50 | 4203.20 | 4648.80 | 4329.70 |
Depreciation | 833.40 | 802.10 | 568.50 | 585.10 | 624.20 |
Profit Before Taxation & Exceptional Items | 6935.40 | 4309.40 | 3634.60 | 4063.70 | 3705.50 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 6935.40 | 4309.40 | 3634.60 | 4063.70 | 3705.50 |
Provision for Tax | 1812.60 | 1083.00 | 874.60 | 988.20 | 1176.30 |
Current Income Tax | 1756.20 | 1082.30 | 851.90 | 1050.00 | 1315.40 |
Deferred Tax | 66.10 | 16.60 | 83.40 | -57.60 | -44.30 |
Other taxes | -9.70 | -15.90 | -60.70 | -4.20 | -94.90 |
Profit After Tax | 5122.80 | 3226.40 | 2760.00 | 3075.40 | 2529.20 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -18.00 | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 5104.80 | 3226.40 | 2760.00 | 3075.40 | 2529.20 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 14828.70 | 12252.20 | 9477.30 | 7601.60 | 5415.70 |
Appropriations | 19933.50 | 15478.70 | 12237.40 | 10677.10 | 7944.80 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 115.30 | |
Other Appropriation | 1568.50 | 650.00 | -14.90 | 523.70 | 343.20 |
Equity Dividend % | 600.00 | 467.00 | 700.00 | 600.00 | 450.00 |
Earnings Per Share | 73.00 | 69.00 | 59.00 | 66.00 | 54.00 |
Adjusted EPS | 73.00 | 46.00 | 39.00 | 44.00 | 36.00 |