(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 6358.30 | 5753.30 | 4903.37 | 3995.40 | 3721.40 |
Sales | 6358.30 | 5753.30 | 4903.37 | 3995.40 | 3721.40 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | 269.40 | 18.10 | 9.99 | 1.34 | 7.94 |
Net Sales | 6088.90 | 5735.20 | 4893.39 | 3994.06 | 3713.46 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -111.00 | 43.60 | -282.90 | -195.37 | 44.90 |
Raw Material Consumed | 3576.20 | 3380.80 | 3298.79 | 2882.78 | 2497.32 |
Opening Raw Materials | 21.90 | 34.50 | 16.56 | 2.73 | 7.00 |
Purchases Raw Materials | 3605.60 | 3368.30 | 3316.70 | 2896.62 | 2493.05 |
Closing Raw Materials | 51.30 | 21.90 | 34.47 | 16.56 | 2.73 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 430.00 | 301.30 | 170.66 | 179.51 | 178.37 |
Electricity & Power | 430.00 | 301.30 | 170.66 | 179.51 | 178.37 |
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 | 279.90 | 220.70 | 182.04 | 147.60 | 117.75 |
Salaries, Wages & Bonus | 269.30 | 211.30 | 175.55 | 140.37 | 113.30 |
Contributions to EPF & Pension Funds | 1.50 | 1.60 | 0.71 | 0.65 | 0.62 |
Workmen and Staff Welfare Expenses | 8.50 | 7.40 | 5.38 | 5.24 | 2.98 |
Other Employees Cost | 0.50 | 0.40 | 0.40 | 1.34 | 0.84 |
Other Manufacturing Expenses | 896.80 | 860.70 | 738.41 | 441.74 | 442.22 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 155.80 | 240.70 | 243.54 | 156.25 | 120.81 |
Packing Material Consumed | 602.10 | 496.10 | 364.06 | 209.22 | 251.79 |
Other Mfg Exp | 138.90 | 123.90 | 130.80 | 76.27 | 69.62 |
General and Administration Expenses | 170.80 | 156.30 | 241.73 | 94.26 | 108.55 |
Rent , Rates & Taxes | 84.00 | 94.70 | 205.19 | 61.93 | 79.18 |
Insurance | 5.50 | 5.00 | 3.77 | 3.55 | 3.50 |
Printing and stationery | 1.30 | 1.30 | 0.92 | 1.10 | 0.89 |
Professional and legal fees | 30.50 | 25.00 | 12.89 | 10.06 | 5.33 |
Traveling and conveyance | 28.50 | 11.20 | 5.41 | 4.16 | 3.27 |
Other Administration | 49.50 | 30.30 | 18.96 | 17.63 | 19.66 |
Selling and Distribution Expenses | 225.50 | 74.90 | 27.57 | 24.81 | 34.38 |
Advertisement & Sales Promotion | 96.30 | 46.50 | 5.55 | 12.77 | 12.63 |
Sales Commissions & Incentives | 12.90 | 8.40 | 9.13 | 7.61 | 6.57 |
Freight and Forwarding | 1.50 | 1.70 | 1.58 | 1.43 | 1.34 |
Handling and Clearing Charges | 9.80 | 1.50 | 0.34 | 0.57 | 8.55 |
Other Selling Expenses | 105.00 | 16.90 | 10.97 | 2.43 | 5.28 |
Miscellaneous Expenses | 4.30 | 4.80 | 1.83 | 14.38 | 18.39 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | 1.20 | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 4.30 | 3.60 | 1.83 | 14.38 | 18.39 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 5472.60 | 5043.20 | 4378.12 | 3589.70 | 3441.89 |
Operating Profit (Excl OI) | 616.20 | 692.00 | 515.26 | 404.36 | 271.57 |
Other Income | 5.20 | 7.80 | 25.10 | 2.87 | 87.21 |
Interest Received | 1.10 | 1.00 | 0.53 | 0.65 | 0.72 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | 0.05 | |
Profits on sale of Investments | | | | | |
Provision Written Back | 1.00 | 3.80 | 0.46 | | |
Foreign Exchange Gains | | | | | |
Others | 3.10 | 3.00 | 24.12 | 2.16 | 86.49 |
Operating Profit | 621.50 | 699.80 | 540.37 | 407.23 | 358.78 |
Interest | 133.10 | 141.10 | 158.46 | 148.46 | 165.94 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 6.40 | 4.10 | 6.58 | 4.99 | 4.49 |
Other Interest | 126.60 | 137.00 | 151.88 | 143.46 | 161.46 |
PBDT | 488.40 | 558.70 | 381.90 | 258.77 | 192.84 |
Depreciation | 155.90 | 145.20 | 134.90 | 131.48 | 125.54 |
Profit Before Taxation & Exceptional Items | 332.60 | 413.50 | 247.00 | 127.29 | 67.30 |
Exceptional Income / Expenses | | 0.00 | 0.10 | -15.01 | |
Profit Before Tax | 332.60 | 413.50 | 247.10 | 112.28 | 67.30 |
Provision for Tax | 99.60 | 121.10 | 70.67 | -23.26 | 13.73 |
Current Income Tax | 94.10 | 113.40 | 72.46 | 39.18 | 25.26 |
Deferred Tax | -5.40 | -11.10 | -6.83 | -69.55 | -9.44 |
Other taxes | 10.90 | 18.80 | 5.04 | 7.11 | -2.09 |
Profit After Tax | 233.00 | 292.40 | 176.43 | 135.54 | 53.57 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | -9.60 | | 3.10 | 55.72 | -32.28 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 223.30 | 292.40 | 179.53 | 191.26 | 21.29 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 911.20 | 698.00 | 537.34 | 346.08 | 324.79 |
Appropriations | 1134.50 | 990.40 | 716.87 | 537.34 | 346.08 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -24.30 | 79.20 | 18.87 | | |
Equity Dividend % | 2.00 | 1.00 | 5.00 | 2.00 | |
Earnings Per Share | 2.00 | 3.00 | 2.00 | 2.00 | 0.00 |
Adjusted EPS | 2.00 | 3.00 | 2.00 | 2.00 | 0.00 |