(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 39593.70 | 33358.40 | 26048.30 | 29865.50 | 30168.20 |
Sales | 39037.80 | 32620.90 | 25559.90 | 29458.10 | 29700.30 |
Job Work/ Contract Receipts | 153.20 | 169.60 | 141.30 | 208.20 | 279.40 |
Processing Charges / Service Income | 381.80 | 548.90 | 329.80 | 177.80 | 164.20 |
Revenue from property development | | | | | |
Other Operational Income | 20.80 | 19.00 | 17.40 | 21.40 | 24.40 |
Less: Excise Duty | | | | | |
Net Sales | 39593.70 | 33358.40 | 26048.30 | 29865.50 | 30168.20 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -530.50 | -168.30 | 210.10 | -39.90 | -235.40 |
Raw Material Consumed | 25133.60 | 21075.20 | 15780.60 | 17402.80 | 16237.10 |
Opening Raw Materials | 2033.10 | 1861.60 | 1501.20 | 1256.80 | 1067.50 |
Purchases Raw Materials | 17028.20 | 14248.90 | 10304.50 | 11247.00 | 9574.70 |
Closing Raw Materials | 2713.30 | 2033.10 | 1861.60 | 1501.20 | 1256.80 |
Other Direct Purchases / Brought in cost | 8785.70 | 6997.70 | 5836.50 | 6400.20 | 6851.70 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 209.60 | 157.30 | 144.80 | 178.50 | 184.60 |
Electricity & Power | 205.50 | 153.00 | 139.80 | 173.90 | 181.10 |
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 | 4.00 | 4.40 | 5.10 | 4.60 | 3.50 |
Employee Cost | 4003.40 | 3881.90 | 3699.00 | 3285.90 | 3302.10 |
Salaries, Wages & Bonus | 3479.30 | 3456.00 | 3175.10 | 2900.30 | 2856.40 |
Contributions to EPF & Pension Funds | 239.70 | 228.40 | 214.10 | 213.30 | 214.40 |
Workmen and Staff Welfare Expenses | 213.70 | 209.10 | 184.10 | 229.30 | 225.30 |
Other Employees Cost | 70.70 | -11.50 | 125.70 | -57.10 | 6.00 |
Other Manufacturing Expenses | 844.00 | 787.00 | 588.10 | 685.50 | 775.00 |
Sub-contracted / Out sourced services | 29.60 | 67.90 | 59.80 | 62.30 | |
Processing Charges | | | | | |
Repairs and Maintenance | 129.80 | 149.60 | 137.40 | 128.70 | 142.40 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 684.50 | 569.50 | 390.90 | 494.40 | 632.70 |
General and Administration Expenses | 1748.10 | 1803.60 | 1366.70 | 1749.90 | 2142.50 |
Rent , Rates & Taxes | 83.00 | 212.90 | 83.30 | 82.20 | 338.50 |
Insurance | 27.80 | 30.40 | 28.00 | 22.80 | 22.90 |
Printing and stationery | | | | | |
Professional and legal fees | 185.50 | 170.20 | 1187.80 | 1370.50 | 1411.10 |
Traveling and conveyance | 170.60 | 72.50 | 24.60 | 235.20 | 330.40 |
Other Administration | 1451.80 | 1390.10 | 67.70 | 274.40 | 370.00 |
Selling and Distribution Expenses | 1354.70 | 1245.50 | 1116.70 | 1303.10 | 1621.60 |
Advertisement & Sales Promotion | 543.60 | 532.00 | 529.10 | 694.70 | 957.60 |
Sales Commissions & Incentives | 53.40 | 38.20 | 21.30 | 37.10 | 39.60 |
Freight and Forwarding | 757.70 | 675.20 | 566.30 | 571.20 | 624.50 |
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 | 788.00 | 683.80 | 547.40 | 803.10 | 784.70 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 16.30 | 13.50 | 29.20 | 145.80 | 107.30 |
Losson disposal of fixed assets(net) | | | | 0.20 | 0.10 |
Losson foreign exchange fluctuations | 205.10 | 126.50 | 24.90 | 154.70 | 158.10 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 566.60 | 543.90 | 493.30 | 502.30 | 519.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 33550.80 | 29466.00 | 23453.50 | 25368.90 | 24812.40 |
Operating Profit (Excl OI) | 6042.90 | 3892.40 | 2594.80 | 4496.60 | 5355.90 |
Other Income | 681.00 | 371.20 | 247.40 | 459.00 | 368.30 |
Interest Received | 449.40 | 301.70 | 223.70 | 286.10 | 285.30 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 3.50 | 16.00 | 16.00 | | 5.20 |
Profits on sale of Investments | | | | | |
Provision Written Back | 69.10 | 13.80 | 7.70 | 127.30 | 77.80 |
Foreign Exchange Gains | | | | | |
Others | 159.00 | 39.70 | 0.00 | 45.60 | 0.00 |
Operating Profit | 6723.90 | 4263.60 | 2842.20 | 4955.60 | 5724.20 |
Interest | 72.70 | 37.20 | 24.50 | 36.60 | 11.20 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 72.70 | 37.20 | 24.50 | 36.60 | 11.20 |
PBDT | 6651.20 | 4226.40 | 2817.70 | 4919.00 | 5713.00 |
Depreciation | 576.80 | 551.20 | 618.50 | 593.30 | 437.60 |
Profit Before Taxation & Exceptional Items | 6074.40 | 3675.20 | 2199.20 | 4325.70 | 5275.40 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 6074.40 | 3675.20 | 2199.20 | 4325.70 | 5275.40 |
Provision for Tax | 1564.20 | 955.50 | 575.50 | 1104.00 | 1843.90 |
Current Income Tax | 1509.80 | 980.30 | 649.90 | 1006.50 | 1962.10 |
Deferred Tax | 54.40 | -24.80 | -74.50 | 97.40 | -118.10 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 4510.20 | 2719.70 | 1623.80 | 3221.70 | 3431.50 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 230.30 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 4510.20 | 2719.70 | 1623.80 | 3221.70 | 3661.80 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 21691.50 | 18971.80 | 17348.10 | 14126.40 | 10464.60 |
Appropriations | 26201.70 | 21691.50 | 18971.80 | 17348.10 | 14126.40 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | | | | | |
Equity Dividend % | 9500.00 | | | | |
Earnings Per Share | 400.00 | 241.00 | 144.00 | 286.00 | 325.00 |
Adjusted EPS | 400.00 | 241.00 | 144.00 | 286.00 | 325.00 |