(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 3396895.10 | 2431279.40 | 2583056.50 | 1956001.70 | 1757631.20 |
Sales | 3396895.10 | 2431279.40 | 2583056.50 | 1956001.70 | 1757631.20 |
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 | | | | | |
Net Sales | 3396895.10 | 2431279.40 | 2583056.50 | 1956001.70 | 1757631.20 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 13517.10 | -3350.00 | -25305.70 | -7555.50 | -33478.80 |
Raw Material Consumed | 3362481.90 | 2418446.60 | 2592854.80 | 1942819.70 | 1767960.60 |
Opening Raw Materials | 7000.20 | 7734.30 | 6709.60 | 5892.10 | |
Purchases Raw Materials | 3359795.90 | 2417712.60 | 2593879.50 | 1942456.10 | 1770450.40 |
Closing Raw Materials | 4314.20 | 7000.20 | 7734.30 | 6709.60 | 5892.10 |
Other Direct Purchases / Brought in cost | | | | 1181.10 | 3402.30 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | | | | | |
Electricity & Power | | | | | |
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 | 2150.60 | 1758.90 | 1843.00 | 1602.50 | 1521.90 |
Salaries, Wages & Bonus | 1845.00 | 1501.10 | 1576.20 | 1368.70 | 1291.80 |
Contributions to EPF & Pension Funds | 1.80 | 2.20 | 2.40 | 1.90 | 3.40 |
Workmen and Staff Welfare Expenses | 303.80 | 255.60 | 264.40 | 231.90 | 226.80 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 457.80 | 379.50 | 348.70 | 416.00 | 391.30 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 274.70 | 232.80 | 201.70 | 231.90 | 212.30 |
Repairs and Maintenance | 183.10 | 146.70 | 147.00 | 184.10 | 179.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 1125.90 | 1003.60 | 1365.80 | 2093.80 | 1942.40 |
Rent , Rates & Taxes | 32.90 | 32.70 | 27.20 | 26.50 | 19.90 |
Insurance | 423.50 | 304.40 | 309.50 | 356.50 | 325.10 |
Printing and stationery | 0.80 | 1.90 | 3.30 | 5.30 | 5.10 |
Professional and legal fees | 616.20 | 627.60 | 153.20 | 122.20 | 173.30 |
Traveling and conveyance | 25.10 | 10.60 | 1.80 | 24.10 | 24.50 |
Other Administration | 52.50 | 36.90 | 872.70 | 1583.30 | 1419.00 |
Selling and Distribution Expenses | 231.90 | 140.80 | 157.10 | 262.40 | 185.20 |
Advertisement & Sales Promotion | 35.30 | 35.90 | 42.90 | 72.80 | 45.70 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 196.50 | 104.90 | 114.20 | 189.60 | 139.50 |
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 | 572.20 | 1110.80 | 552.20 | 869.80 | 1167.40 |
Bad debts /advances written off | 32.60 | 644.60 | 23.60 | 19.00 | 231.90 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | 4.20 | | | 17.20 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 539.60 | 462.00 | 528.60 | 850.90 | 918.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 3380537.40 | 2419490.20 | 2571815.90 | 1940508.80 | 1739689.90 |
Operating Profit (Excl OI) | 16357.60 | 11789.10 | 11240.60 | 15492.90 | 17941.30 |
Other Income | 242.20 | 402.60 | 25.70 | 70.60 | 675.40 |
Interest Received | 79.60 | 111.40 | 6.00 | 18.10 | 511.30 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 162.50 | 291.20 | 19.70 | 52.60 | 164.00 |
Operating Profit | 16599.80 | 12191.70 | 11266.30 | 15563.50 | 18616.70 |
Interest | 809.50 | 899.70 | 1423.50 | 2224.70 | 4416.70 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 7.10 | 69.50 | 16.10 | 136.70 | 116.10 |
Other Interest | 802.40 | 830.20 | 1407.40 | 2088.00 | 4300.60 |
PBDT | 15790.30 | 11292.00 | 9842.70 | 13338.80 | 14200.00 |
Depreciation | 1005.80 | 908.70 | 904.30 | 726.30 | 743.40 |
Profit Before Taxation & Exceptional Items | 14784.50 | 10383.30 | 8938.40 | 12612.50 | 13456.50 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 14784.50 | 10383.30 | 8938.40 | 12612.50 | 13456.50 |
Provision for Tax | 461.70 | 291.50 | 489.80 | 554.20 | 535.30 |
Current Income Tax | 226.10 | 429.10 | 670.10 | 537.60 | 470.50 |
Deferred Tax | 235.60 | -137.70 | -180.30 | 16.60 | 64.80 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 14322.80 | 10091.80 | 8448.60 | 12058.30 | 12921.30 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | 2.30 | 1.90 | 3.50 | | -0.50 |
Consolidated Net Profit | 14325.10 | 10093.70 | 8452.10 | 12058.30 | 12920.70 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 89934.00 | 80135.50 | 71978.70 | 60216.30 | 47590.90 |
Appropriations | 104259.10 | 90229.20 | 80430.70 | 72274.60 | 60511.60 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 135.70 | 295.30 | 295.30 | 295.90 | 295.30 |
Equity Dividend % | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Earnings Per Share | 49.00 | 34.00 | 29.00 | 41.00 | 44.00 |
Adjusted EPS | 49.00 | 34.00 | 29.00 | 41.00 | 44.00 |