(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 8216.20 | 6103.10 | 5238.50 | 6728.60 | 6077.40 |
Software Services & Operating Revenues | 5753.40 | 4508.30 | 3751.00 | 4966.00 | 4743.90 |
Job Work/ Contract Receipts | | | | | |
Sale of Equipments & licenses | | | | | |
Processing Charges / ServiceIncome | 2382.70 | 1575.80 | 1422.90 | 1683.80 | 1299.40 |
Other Operational Income | 80.20 | 19.00 | 64.60 | 78.90 | 34.10 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 8216.20 | 6103.10 | 5238.50 | 6728.60 | 6077.40 |
EXPENDITURE : | | | | | |
Stock Adjustments | | | | | 6.50 |
Raw Material Consumed | 1791.90 | 1166.70 | 985.00 | 1025.50 | 938.50 |
Opening Raw Materials | 318.40 | 189.00 | 71.20 | 59.90 | 33.40 |
Purchases Raw Materials | 1949.30 | 1296.10 | 1102.80 | 1036.80 | 965.00 |
Closing Raw Materials | 475.90 | 318.40 | 189.00 | 71.20 | 59.90 |
Other Direct Purchases / Brought in cost | | | | | |
Others raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 37.80 | 30.90 | 29.30 | 43.50 | 42.40 |
Electricity & Power | 37.80 | 30.90 | 29.30 | 43.50 | 42.40 |
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 | 3608.90 | 3121.40 | 2666.10 | 3611.70 | 3500.60 |
Salaries, Wages & Bonus | 3156.70 | 2746.90 | 2368.00 | 3226.20 | 3135.20 |
Contributions to EPF & Pension Funds | 257.50 | 209.60 | 184.80 | 248.30 | 240.90 |
Wheeling & Transmission Charges recoverable | 101.10 | 73.60 | 69.70 | 99.20 | 99.60 |
Other Employees Cost | 93.60 | 91.40 | 43.70 | 38.00 | 25.00 |
Cost of Software developments | 503.70 | 507.00 | 436.30 | 403.50 | 344.90 |
Software Purchase | | | | 0.00 | 0.00 |
Technical sub-contractors | 364.60 | 359.80 | 332.20 | 261.80 | 247.30 |
Training Expenses | | | | | |
Software License cost | | | | | |
Other software development expenses | 139.10 | 147.10 | 104.10 | 141.60 | 97.70 |
Operating Expenses | 172.30 | 116.40 | 93.30 | 107.20 | 97.60 |
Repairs and Maintenance | 79.00 | 58.80 | 60.00 | 72.00 | 66.40 |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 93.30 | 57.70 | 33.30 | 35.20 | 31.30 |
General and Administration Expenses | 446.40 | 348.60 | 316.00 | 465.90 | 720.40 |
Rates & Taxes | 32.80 | 28.40 | 31.70 | 17.50 | 17.20 |
Insurance | 15.60 | 14.70 | 15.40 | 15.30 | 13.00 |
Printing and stationery | | | | 3.80 | 4.10 |
Professional and legal fees | 190.90 | 158.10 | 127.00 | 155.50 | 189.00 |
Other Administration | 184.40 | 110.90 | 98.10 | 212.50 | 275.30 |
Selling and Marketing Expenses | 60.70 | 46.80 | 24.30 | 43.60 | 52.60 |
Advertisement & Sales Promotion | 60.70 | 46.80 | 24.30 | 42.80 | 52.50 |
Commission, Brokerage & Discounts | | | | | |
Freight outwards | | | | 0.80 | 0.20 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.80 | 0.20 |
Miscellaneous Expenses | 129.60 | 47.10 | 35.60 | 94.70 | 236.80 |
Bad debts /advances written off | 6.20 | 3.80 | 7.70 | 1.30 | 18.60 |
Provision for doubtful debts | 10.50 | 9.60 | 5.30 | 37.00 | 125.40 |
Losson disposal of fixed assets(net) | | 2.30 | | 0.30 | |
Losson foreign exchange fluctuations | 17.50 | 16.10 | 6.30 | 42.60 | 48.60 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 95.40 | 15.30 | 16.40 | 13.40 | 44.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 6751.30 | 5384.90 | 4585.90 | 5795.60 | 5940.40 |
Operating Profit (Excl OI) | 1464.90 | 718.20 | 652.50 | 933.10 | 137.00 |
Other Income | 59.60 | 90.90 | 144.60 | 76.20 | 90.20 |
Interest Received | 38.70 | 37.50 | 64.20 | 41.30 | 44.70 |
Dividend Received | 3.30 | 1.80 | 1.00 | 0.40 | 1.60 |
Profit on sale of Fixed Assets | 0.20 | | 0.60 | | 2.10 |
Profits on sale of Investments | | | | | |
Provision Written Back | 0.60 | 6.20 | 14.10 | 11.50 | 25.70 |
Foreign Exchange Gains | | | | | |
Others | 16.80 | 45.50 | 64.70 | 22.90 | 16.20 |
Operating Profit | 1524.50 | 809.10 | 797.10 | 1009.30 | 227.20 |
Interest | 368.30 | 169.40 | 237.60 | 299.60 | 253.30 |
InterestonDebenture / Bonds | 141.40 | | | | |
Intereston Term Loan | 47.90 | 52.80 | 104.40 | 147.60 | 125.40 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 56.50 | 79.50 | 83.30 | 107.50 | 118.30 |
Other Interest | 122.60 | 37.10 | 49.80 | 44.60 | 9.50 |
PBDT | 1156.20 | 639.80 | 559.60 | 709.70 | -26.00 |
Depreciation | 265.20 | 250.60 | 259.90 | 327.40 | 197.50 |
Profit Before Taxation & Exceptional Items | 891.10 | 389.20 | 299.70 | 382.30 | -223.50 |
Exceptional Income / Expenses | -680.40 | -16.90 | -408.00 | | 145.10 |
Profit Before Tax | 210.20 | 367.60 | -108.30 | 382.30 | -78.50 |
Provision for Tax | 258.20 | 140.80 | 108.30 | 80.90 | -7.20 |
Current Income Tax | 208.60 | 129.70 | 95.10 | 115.80 | 82.70 |
Deferred Tax | 86.50 | 4.80 | 13.10 | -34.90 | -89.90 |
Other taxes | -36.80 | 6.30 | 0.00 | 0.00 | 0.00 |
Profit After Tax | -48.00 | 226.80 | -216.50 | 301.40 | -71.30 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -4.30 | -4.50 | -4.60 | -5.40 | -4.60 |
Share of Associate | | | 4.50 | 1.60 | -5.50 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -52.30 | 222.30 | -216.60 | 297.50 | -81.30 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1346.40 | 1125.40 | 1344.30 | 1074.20 | 1155.60 |
Appropriations | 1294.10 | 1347.70 | 1127.70 | 1371.80 | 1074.20 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1294.10 | 1347.70 | 1127.70 | 1371.80 | 1074.20 |
Equity Dividend % | | | | | |
Earnings Per Share | -1.00 | 6.00 | -6.00 | 8.00 | -2.00 |
Adjusted EPS | -1.00 | 6.00 | -6.00 | 8.00 | -2.00 |