(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 49096.70 | 35717.10 | 28873.00 | 29843.50 | 30746.70 |
Sales | 48389.30 | 35196.30 | 28245.90 | 28877.30 | 29742.50 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 707.40 | 520.80 | 627.10 | 966.10 | 1004.20 |
Less: Excise Duty | | | | 109.00 | |
Net Sales | 49087.70 | 35665.50 | 28814.90 | 29699.70 | 30695.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 250.60 | -3712.80 | 75.50 | 575.70 | -1926.50 |
Raw Material Consumed | 20407.60 | 18423.70 | 11350.50 | 11159.00 | 14179.10 |
Opening Raw Materials | 1808.40 | 821.30 | 1206.60 | 819.50 | 736.70 |
Purchases Raw Materials | 20269.90 | 19410.80 | 10965.20 | 11295.60 | 14261.80 |
Closing Raw Materials | 1670.70 | 1808.40 | 821.30 | 956.10 | 819.50 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 3765.90 | 3285.20 | 2867.00 | 3009.50 | 3380.40 |
Electricity & Power | 3765.90 | 3285.20 | 2867.00 | 3009.50 | 3380.40 |
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 | 1519.00 | 1393.70 | 1335.00 | 1343.90 | 1263.90 |
Salaries, Wages & Bonus | 1361.10 | 1274.10 | 1209.90 | 1224.80 | 1146.70 |
Contributions to EPF & Pension Funds | 63.80 | 61.90 | 65.20 | 65.20 | 56.80 |
Workmen and Staff Welfare Expenses | 64.90 | 31.30 | 31.50 | 28.60 | 37.50 |
Other Employees Cost | 29.20 | 26.30 | 28.40 | 25.30 | 22.90 |
Other Manufacturing Expenses | 4214.10 | 3480.00 | 3091.20 | 3650.80 | 4085.70 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 760.20 | 699.60 | 699.40 | 765.40 | 805.80 |
Repairs and Maintenance | 230.30 | 210.40 | 194.60 | 173.90 | 163.20 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 3223.50 | 2569.90 | 2197.20 | 2711.60 | 3116.70 |
General and Administration Expenses | 958.80 | 701.50 | 629.10 | 743.10 | 782.20 |
Rent , Rates & Taxes | 38.20 | 28.50 | 24.10 | 29.50 | 52.20 |
Insurance | 102.80 | 100.00 | 94.30 | 74.80 | 69.20 |
Printing and stationery | 29.20 | 27.50 | 29.00 | 32.90 | 38.40 |
Professional and legal fees | 461.60 | 331.00 | 317.90 | 330.00 | 341.60 |
Traveling and conveyance | 251.00 | 145.50 | 93.70 | 215.10 | 225.90 |
Other Administration | 326.90 | 214.40 | 163.90 | 275.90 | 280.80 |
Selling and Distribution Expenses | 5309.70 | 4660.00 | 2694.00 | 2202.10 | 2068.50 |
Advertisement & Sales Promotion | 11.70 | 3.40 | 11.40 | 13.20 | 24.10 |
Sales Commissions & Incentives | 532.50 | 439.20 | 364.50 | 289.30 | 259.50 |
Freight and Forwarding | 4765.40 | 4217.40 | 2294.60 | 1875.40 | 1761.70 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 23.50 | 24.20 | 23.20 |
Miscellaneous Expenses | 208.30 | 178.20 | 181.10 | 168.10 | 227.20 |
Bad debts /advances written off | 8.30 | 0.90 | | 1.10 | 16.50 |
Provision for doubtful debts | | | 0.30 | 12.70 | 11.20 |
Losson disposal of fixed assets(net) | | 1.50 | 21.60 | | 3.20 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 200.00 | 175.70 | 159.20 | 154.30 | 196.30 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 36634.00 | 28409.50 | 22223.50 | 22852.10 | 24060.50 |
Operating Profit (Excl OI) | 12453.70 | 7256.00 | 6591.40 | 6847.60 | 6634.50 |
Other Income | 2345.40 | 1562.90 | 1722.00 | 1419.10 | 1209.20 |
Interest Received | 1070.90 | 786.30 | 500.40 | 213.20 | 162.40 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 1.70 | | | 5.70 | |
Profits on sale of Investments | | | | | 282.50 |
Provision Written Back | 27.50 | 31.00 | | | |
Foreign Exchange Gains | 997.40 | 589.30 | 715.00 | 369.90 | 296.80 |
Others | 247.90 | 156.20 | 506.50 | 830.20 | 467.50 |
Operating Profit | 14799.10 | 8818.90 | 8313.30 | 8266.70 | 7843.70 |
Interest | 248.40 | 85.00 | 81.90 | 100.70 | 111.30 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 47.30 | 46.50 | 38.90 | 44.80 | 35.80 |
Other Interest | 201.00 | 38.50 | 42.90 | 55.90 | 75.50 |
PBDT | 14550.80 | 8733.80 | 8231.50 | 8166.00 | 7732.50 |
Depreciation | 930.40 | 921.20 | 935.00 | 978.80 | 788.50 |
Profit Before Taxation & Exceptional Items | 13620.40 | 7812.70 | 7296.50 | 7187.20 | 6944.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 13620.40 | 7812.70 | 7296.50 | 7187.20 | 6944.00 |
Provision for Tax | 3055.40 | 1616.50 | 1639.40 | 1284.00 | 1829.60 |
Current Income Tax | 2987.30 | 1703.60 | 1868.30 | 1430.00 | 1736.90 |
Deferred Tax | 14.10 | -72.10 | -228.90 | -145.40 | 118.00 |
Other taxes | 54.00 | -15.00 | 0.00 | -0.50 | -25.30 |
Profit After Tax | 10565.00 | 6196.20 | 5657.10 | 5903.20 | 5114.40 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -5.70 | 0.60 | 4.20 | 0.40 | -6.10 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 10559.30 | 6196.80 | 5661.20 | 5903.60 | 5108.30 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 43484.40 | 38127.90 | 32450.40 | 30567.60 | 25460.30 |
Appropriations | 54043.60 | 44324.70 | 38111.60 | 36471.20 | 30568.70 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 444.40 | |
Other Appropriation | 837.10 | 840.40 | -16.30 | 1029.70 | 1.00 |
Equity Dividend % | 800.00 | 450.00 | 450.00 | 1350.00 | 450.00 |
Earnings Per Share | 112.00 | 66.00 | 60.00 | 63.00 | 54.00 |
Adjusted EPS | 112.00 | 66.00 | 60.00 | 63.00 | 54.00 |