(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 11912.00 | 9510.80 | 9369.10 | 7627.10 | 6668.30 |
Sales | 11156.20 | 8873.80 | 8812.50 | 7089.80 | 6227.50 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 452.80 | 359.50 | 369.20 | 254.70 | 155.70 |
Revenue from property development | | | | | |
Other Operational Income | 303.00 | 277.40 | 187.40 | 282.60 | 285.10 |
Less: Excise Duty | | | | | |
Net Sales | 11912.00 | 9510.80 | 9369.10 | 7627.10 | 6668.30 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -95.10 | -154.10 | -12.40 | -111.60 | 58.00 |
Raw Material Consumed | 4877.40 | 4375.50 | 4396.60 | 3913.60 | 3604.40 |
Opening Raw Materials | 776.50 | 785.70 | 550.00 | 455.50 | 308.70 |
Purchases Raw Materials | 4910.40 | 4366.30 | 4632.30 | 4008.10 | 3751.20 |
Closing Raw Materials | 809.50 | 776.50 | 785.70 | 550.00 | 455.50 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 486.20 | 422.10 | 392.10 | 327.50 | 268.10 |
Electricity & Power | 486.20 | 422.10 | 392.10 | 327.50 | 268.10 |
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 | 2017.90 | 1824.70 | 1497.40 | 1235.60 | 1104.60 |
Salaries, Wages & Bonus | 1812.20 | 1620.60 | 1328.60 | 1096.20 | 983.10 |
Contributions to EPF & Pension Funds | 80.90 | 72.70 | 56.90 | 51.00 | 39.60 |
Workmen and Staff Welfare Expenses | 94.40 | 90.70 | 78.50 | 58.80 | 55.10 |
Other Employees Cost | 30.40 | 40.70 | 33.40 | 29.60 | 26.80 |
Other Manufacturing Expenses | 869.40 | 891.60 | 771.00 | 648.40 | 501.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 256.10 | 262.40 | 227.30 | 253.10 | 159.80 |
Packing Material Consumed | 42.40 | 42.40 | 33.90 | 30.50 | 25.90 |
Other Mfg Exp | 570.80 | 586.80 | 509.80 | 364.90 | 315.40 |
General and Administration Expenses | 512.20 | 358.00 | 389.30 | 277.50 | 274.90 |
Rent , Rates & Taxes | 55.00 | 102.00 | 181.50 | 23.00 | 37.20 |
Insurance | 49.30 | 44.70 | 41.30 | 26.20 | 26.90 |
Printing and stationery | | | | | |
Professional and legal fees | 245.50 | 108.20 | 89.90 | 118.10 | 96.00 |
Traveling and conveyance | 144.70 | 92.60 | 66.90 | 102.10 | 107.00 |
Other Administration | 162.30 | 103.10 | 76.60 | 110.10 | 114.90 |
Selling and Distribution Expenses | 295.80 | 274.00 | 346.30 | 183.00 | 182.80 |
Advertisement & Sales Promotion | 217.40 | 157.30 | 244.60 | 119.90 | 118.10 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 78.40 | 116.70 | 101.70 | 63.10 | 64.70 |
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 | 229.90 | 92.80 | 120.80 | 134.20 | 90.80 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 46.70 | 5.70 | 38.50 | 70.80 | |
Losson disposal of fixed assets(net) | 8.70 | 18.10 | 2.70 | | 1.30 |
Losson foreign exchange fluctuations | 103.30 | 1.00 | 21.70 | 16.70 | 51.90 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 71.10 | 68.00 | 57.80 | 46.60 | 37.60 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 9193.60 | 8084.60 | 7900.90 | 6608.20 | 6084.60 |
Operating Profit (Excl OI) | 2718.40 | 1426.20 | 1468.20 | 1018.90 | 583.70 |
Other Income | 97.50 | 20.80 | 161.00 | 38.90 | 34.90 |
Interest Received | 15.60 | 10.00 | 16.70 | 21.60 | 25.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | 130.90 | 3.90 | |
Profits on sale of Investments | | | | | |
Provision Written Back | 37.80 | | | | |
Foreign Exchange Gains | | | | | |
Others | 44.10 | 10.80 | 13.40 | 13.30 | 10.00 |
Operating Profit | 2815.90 | 1447.00 | 1629.10 | 1057.80 | 618.60 |
Interest | 130.70 | 135.00 | 179.00 | 215.70 | 156.60 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | 129.60 | 189.10 | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 47.80 | 39.60 | 51.00 | 54.20 | 57.50 |
Other Interest | 82.90 | 95.30 | -1.60 | -27.60 | 99.10 |
PBDT | 2685.20 | 1312.00 | 1450.20 | 842.00 | 462.00 |
Depreciation | 527.80 | 490.40 | 396.80 | 312.80 | 258.60 |
Profit Before Taxation & Exceptional Items | 2157.50 | 821.60 | 1053.30 | 529.20 | 203.40 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 2157.50 | 821.60 | 1053.30 | 529.20 | 203.40 |
Provision for Tax | 522.30 | 183.40 | 247.00 | 367.10 | 39.00 |
Current Income Tax | 504.40 | 204.30 | 125.60 | 1.00 | 55.70 |
Deferred Tax | 17.90 | -20.90 | 121.50 | 366.20 | -16.70 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 1635.20 | 638.20 | 806.30 | 162.10 | 164.40 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1635.20 | 638.20 | 806.30 | 162.10 | 164.40 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 3081.30 | 2481.60 | 1700.90 | 1590.10 | 1425.70 |
Appropriations | 4716.50 | 3119.80 | 2507.20 | 1752.20 | 1590.10 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 64.10 | 38.50 | | 1.80 | |
Equity Dividend % | 100.00 | 50.00 | 50.00 | 20.00 | 12.00 |
Earnings Per Share | 127.00 | 50.00 | 63.00 | 13.00 | 13.00 |
Adjusted EPS | 127.00 | 50.00 | 63.00 | 13.00 | 13.00 |