(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 22222.00 | 17903.20 | 12107.30 | 13709.50 | 11745.20 |
Sales | 20660.60 | 16686.50 | 11454.60 | 12818.60 | 10838.40 |
Job Work/ Contract Receipts | 78.20 | 27.10 | 23.90 | 33.60 | 128.10 |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 1483.10 | 1189.60 | 628.80 | 857.30 | 778.70 |
Less: Excise Duty | | | | | |
Net Sales | 22222.00 | 17903.20 | 12107.30 | 13709.50 | 11745.20 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 1236.30 | -1292.90 | 394.20 | -41.50 | -672.80 |
Raw Material Consumed | 10535.40 | 10174.90 | 5656.20 | 6961.00 | 5905.30 |
Opening Raw Materials | 1367.50 | 920.10 | 832.10 | 621.50 | 459.30 |
Purchases Raw Materials | 10361.50 | 10474.40 | 5744.20 | 7171.60 | 6067.50 |
Closing Raw Materials | 1205.60 | 1367.50 | 920.10 | 832.10 | 621.50 |
Other Direct Purchases / Brought in cost | 12.00 | 147.90 | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 309.10 | 260.10 | 190.70 | 235.90 | 241.30 |
Electricity & Power | 309.10 | 260.10 | 190.70 | 235.90 | 241.30 |
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 | 6193.20 | 5387.80 | 3715.60 | 4674.20 | 3949.60 |
Salaries, Wages & Bonus | 5040.00 | 4604.90 | 3227.70 | 3973.00 | 3386.80 |
Contributions to EPF & Pension Funds | 591.10 | 504.60 | 313.20 | 427.40 | 360.20 |
Workmen and Staff Welfare Expenses | 171.20 | 131.80 | 50.40 | 130.00 | 108.60 |
Other Employees Cost | 390.80 | 146.50 | 124.30 | 143.90 | 94.00 |
Other Manufacturing Expenses | 534.80 | 630.50 | 356.70 | 356.70 | 397.60 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 118.60 | 277.70 | 120.40 | 106.40 | 155.00 |
Repairs and Maintenance | 208.30 | 162.10 | 106.00 | 127.40 | 126.30 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 207.80 | 190.70 | 130.30 | 122.90 | 116.30 |
General and Administration Expenses | 429.20 | 420.60 | 369.60 | 337.50 | 679.50 |
Rent , Rates & Taxes | 158.70 | 175.10 | 182.80 | 69.90 | 430.40 |
Insurance | 45.00 | 52.70 | 51.50 | 42.80 | 41.00 |
Printing and stationery | | | | 40.30 | 39.30 |
Professional and legal fees | 128.90 | 113.00 | 74.50 | 97.90 | 91.10 |
Traveling and conveyance | 67.90 | 53.60 | 36.50 | 63.20 | 47.00 |
Other Administration | 96.60 | 79.90 | 60.70 | 86.50 | 77.80 |
Selling and Distribution Expenses | 204.30 | 320.80 | 165.20 | 190.00 | 226.00 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 204.30 | 320.80 | 165.20 | 190.00 | 226.00 |
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 | 138.80 | 157.30 | 244.20 | 266.80 | 400.60 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 2.80 | 0.80 | 81.40 | 51.40 | 35.80 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | 15.60 | | 156.60 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 136.00 | 156.50 | 147.20 | 215.40 | 208.30 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 19581.10 | 16059.10 | 11092.40 | 12980.60 | 11127.20 |
Operating Profit (Excl OI) | 2640.90 | 1844.10 | 1014.90 | 728.90 | 618.00 |
Other Income | 317.20 | 317.80 | 122.10 | 292.10 | 216.80 |
Interest Received | 33.80 | 64.60 | 94.10 | 120.90 | 126.90 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 1.90 | 6.10 | 6.10 | 4.30 | 5.90 |
Profits on sale of Investments | | | | | |
Provision Written Back | 19.10 | 6.20 | | 0.50 | 17.30 |
Foreign Exchange Gains | 66.80 | 210.90 | | 129.30 | |
Others | 195.50 | 30.00 | 21.90 | 37.00 | 66.60 |
Operating Profit | 2958.10 | 2161.90 | 1137.00 | 1020.90 | 834.80 |
Interest | 257.20 | 402.10 | 344.60 | 368.20 | 329.10 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 87.20 | 97.40 | 60.20 | 46.10 | 56.20 |
Other Interest | 169.90 | 304.60 | 284.40 | 322.20 | 272.90 |
PBDT | 2700.90 | 1759.80 | 792.30 | 652.70 | 505.70 |
Depreciation | 717.50 | 589.50 | 526.20 | 548.20 | 192.20 |
Profit Before Taxation & Exceptional Items | 1983.40 | 1170.30 | 266.20 | 104.50 | 313.40 |
Exceptional Income / Expenses | 60.50 | | | 199.40 | -62.70 |
Profit Before Tax | 2043.90 | 1170.30 | 266.20 | 303.90 | 250.80 |
Provision for Tax | 314.20 | -0.50 | 1.30 | | -5.00 |
Current Income Tax | 483.10 | 117.00 | 68.60 | 7.40 | |
Deferred Tax | -152.80 | -49.80 | -68.10 | -7.40 | |
Other taxes | -16.00 | -67.70 | 0.80 | 0.00 | -5.00 |
Profit After Tax | 1729.70 | 1170.80 | 264.90 | 303.90 | 255.80 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1729.70 | 1170.80 | 264.90 | 303.90 | 255.80 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 382.90 | -819.20 | -1100.60 | -1232.40 | -1470.70 |
Appropriations | 2112.60 | 351.70 | -835.70 | -928.60 | -1214.90 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -20.80 | -31.20 | -16.60 | 172.10 | 17.50 |
Equity Dividend % | 20.00 | | | | |
Earnings Per Share | 29.00 | 20.00 | 6.00 | 7.00 | 6.00 |
Adjusted EPS | 29.00 | 20.00 | 6.00 | 7.00 | 6.00 |