(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 7966.80 | 5813.00 | 5192.40 | 6065.23 | 6147.36 |
Sales | 7612.80 | 5398.70 | 4864.50 | 5763.22 | 6003.68 |
Job Work/ Contract Receipts | 221.80 | 346.60 | 265.70 | 198.58 | 78.21 |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 132.20 | 67.60 | 62.20 | 103.43 | 65.47 |
Less: Excise Duty | | | | | |
Net Sales | 7964.70 | 5809.40 | 5190.80 | 6062.03 | 6144.63 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -26.50 | -57.00 | 160.40 | -389.57 | -316.96 |
Raw Material Consumed | 5861.20 | 4592.70 | 3972.90 | 4909.26 | 5019.58 |
Opening Raw Materials | 372.10 | 291.20 | 237.40 | 317.87 | 138.29 |
Purchases Raw Materials | 5817.50 | 4673.60 | 4026.70 | 4828.82 | 5199.15 |
Closing Raw Materials | 328.30 | 372.10 | 291.20 | 237.42 | 317.87 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 113.40 | 123.50 | 106.30 | 132.08 | 137.18 |
Electricity & Power | 113.40 | 123.50 | 106.30 | 132.08 | 137.18 |
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 | 214.90 | 229.40 | 197.10 | 211.75 | 171.42 |
Salaries, Wages & Bonus | 198.40 | 212.90 | 179.70 | 186.85 | 154.86 |
Contributions to EPF & Pension Funds | 10.80 | 11.70 | 11.50 | 18.47 | 11.04 |
Workmen and Staff Welfare Expenses | 5.80 | 4.80 | 6.00 | 6.43 | 5.52 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 1107.30 | 565.80 | 415.60 | 521.76 | 450.52 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 115.40 | 131.40 | 132.60 | 144.21 | 120.22 |
Repairs and Maintenance | 48.90 | 43.40 | 36.30 | 43.86 | 41.35 |
Packing Material Consumed | 209.10 | 137.30 | 116.80 | 146.24 | 135.21 |
Other Mfg Exp | 733.80 | 253.70 | 130.00 | 187.45 | 153.74 |
General and Administration Expenses | 115.10 | 86.60 | 99.50 | 145.58 | 179.67 |
Rent , Rates & Taxes | 4.80 | 3.60 | 2.30 | 2.55 | 24.27 |
Insurance | 22.30 | 11.60 | 7.20 | 4.31 | 3.26 |
Printing and stationery | 3.40 | 2.60 | 3.30 | 5.16 | 5.09 |
Professional and legal fees | 31.20 | 30.80 | 47.20 | 82.88 | 92.50 |
Traveling and conveyance | 34.50 | 19.60 | 21.50 | 33.06 | 36.12 |
Other Administration | 53.30 | 37.90 | 39.50 | 50.68 | 54.56 |
Selling and Distribution Expenses | 73.60 | 42.40 | 47.80 | 56.36 | 52.04 |
Advertisement & Sales Promotion | 30.30 | 13.80 | 22.00 | 38.07 | 30.81 |
Sales Commissions & Incentives | 13.80 | 18.20 | 12.30 | 16.19 | 15.73 |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 29.40 | 10.40 | 13.40 | 2.09 | 5.50 |
Miscellaneous Expenses | 28.10 | 21.80 | 26.40 | 24.88 | 175.85 |
Bad debts /advances written off | 1.80 | 0.30 | 2.80 | 4.07 | 150.09 |
Provision for doubtful debts | 9.10 | | | | |
Losson disposal of fixed assets(net) | 0.70 | | | 0.03 | 0.04 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 16.50 | 21.50 | 23.60 | 20.78 | 25.72 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 7487.10 | 5605.20 | 5025.90 | 5612.10 | 5869.28 |
Operating Profit (Excl OI) | 477.60 | 204.20 | 164.90 | 449.93 | 275.35 |
Other Income | 164.50 | 37.40 | 27.30 | 29.24 | 182.40 |
Interest Received | 15.00 | 20.10 | 21.20 | 22.12 | 28.08 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | 0.20 | | |
Profits on sale of Investments | 0.10 | | | | |
Provision Written Back | 26.50 | | 0.40 | 2.35 | 149.32 |
Foreign Exchange Gains | 120.90 | 17.30 | 5.30 | 4.29 | 3.74 |
Others | 1.90 | 0.00 | 0.20 | 0.48 | 1.25 |
Operating Profit | 642.00 | 241.60 | 192.20 | 479.17 | 457.75 |
Interest | 71.80 | 64.10 | 70.50 | 105.24 | 79.76 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 10.80 | 14.90 | 24.20 | 88.32 | 22.26 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 51.90 | 38.60 | 34.90 | 2.94 | 2.95 |
Other Interest | 9.10 | 10.60 | 11.40 | 13.98 | 54.55 |
PBDT | 570.30 | 177.50 | 121.70 | 373.93 | 377.99 |
Depreciation | 92.60 | 95.40 | 90.70 | 110.46 | 86.39 |
Profit Before Taxation & Exceptional Items | 477.70 | 82.10 | 31.00 | 263.47 | 291.60 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 477.70 | 82.10 | 31.00 | 263.47 | 291.60 |
Provision for Tax | | | | | |
Current Income Tax | | | | | |
Deferred Tax | | | | | |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 477.70 | 82.10 | 31.00 | 263.47 | 291.60 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 477.70 | 82.10 | 31.00 | 263.47 | 291.60 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -247.90 | -330.00 | -361.00 | -624.45 | -916.05 |
Appropriations | 229.70 | -247.90 | -330.00 | -360.98 | -624.45 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | | | | | |
Equity Dividend % | | | | | |
Earnings Per Share | 2.00 | 0.00 | 0.00 | 1.00 | 2.00 |
Adjusted EPS | 2.00 | 0.00 | 0.00 | 1.00 | 2.00 |