(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 5109.70 | 4717.20 | 3733.50 | 3548.40 | 3467.90 |
Sales | 5018.90 | 4584.90 | 3679.20 | 3514.80 | 3419.60 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 50.80 | 86.80 | | | |
Revenue from property development | | | | | |
Other Operational Income | 40.00 | 45.50 | 54.40 | 33.60 | 48.30 |
Less: Excise Duty | | | | | |
Net Sales | 5109.70 | 4717.20 | 3733.50 | 3548.40 | 3467.90 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 31.50 | -23.70 | 30.60 | -64.00 | 6.60 |
Raw Material Consumed | 3469.50 | 3279.70 | 2620.10 | 2624.60 | 2493.00 |
Opening Raw Materials | 254.30 | 236.30 | 216.20 | 226.00 | 231.90 |
Purchases Raw Materials | 3521.70 | 3297.70 | 2640.10 | 2614.90 | 2481.30 |
Closing Raw Materials | 306.40 | 254.30 | 236.30 | 216.20 | 226.00 |
Other Direct Purchases / Brought in cost | | | | | 5.80 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 297.00 | 255.70 | 200.00 | 229.70 | 232.00 |
Electricity & Power | 297.00 | 255.70 | 200.00 | 229.70 | 232.00 |
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 | 300.70 | 301.90 | 276.10 | 252.00 | 239.80 |
Salaries, Wages & Bonus | 265.00 | 260.10 | 235.80 | 213.70 | 202.40 |
Contributions to EPF & Pension Funds | 21.80 | 28.30 | 27.80 | 25.50 | 25.10 |
Workmen and Staff Welfare Expenses | 13.90 | 13.60 | 12.60 | 12.80 | 12.30 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 123.90 | 131.10 | 104.20 | 111.90 | 117.90 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 3.70 | 3.50 | 3.50 | 4.60 | 8.50 |
Repairs and Maintenance | 25.60 | 22.00 | 14.70 | 16.30 | 19.40 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 94.60 | 105.50 | 86.10 | 90.90 | 90.00 |
General and Administration Expenses | 75.20 | 72.70 | 48.40 | 49.10 | 41.70 |
Rent , Rates & Taxes | 7.30 | 11.40 | 8.80 | 4.60 | 9.50 |
Insurance | 15.40 | 10.60 | 7.80 | 6.30 | 4.70 |
Printing and stationery | | | | | |
Professional and legal fees | 12.90 | 20.60 | 10.60 | 8.20 | 9.30 |
Traveling and conveyance | 21.20 | 15.10 | 7.60 | 17.30 | 11.00 |
Other Administration | 39.60 | 30.00 | 21.20 | 30.00 | 18.20 |
Selling and Distribution Expenses | 27.00 | 28.90 | 29.90 | 14.30 | 24.20 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | 5.40 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 27.00 | 28.90 | 29.90 | 14.30 | 18.80 |
Miscellaneous Expenses | 40.60 | 32.70 | 21.30 | 34.10 | 47.50 |
Bad debts /advances written off | | | | 7.80 | |
Provision for doubtful debts | | | | | 11.00 |
Losson disposal of fixed assets(net) | | 2.90 | 0.00 | 2.70 | 1.10 |
Losson foreign exchange fluctuations | | 2.30 | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 40.60 | 27.50 | 21.30 | 23.60 | 35.40 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 4365.40 | 4079.00 | 3330.50 | 3251.70 | 3202.70 |
Operating Profit (Excl OI) | 744.30 | 638.20 | 403.00 | 296.70 | 265.30 |
Other Income | 38.60 | 18.40 | 21.10 | 15.40 | 75.40 |
Interest Received | 15.60 | 5.10 | 4.70 | 4.50 | 6.20 |
Dividend Received | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit on sale of Fixed Assets | 8.00 | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | 0.00 | 5.00 | 8.70 | 8.00 | 61.50 |
Foreign Exchange Gains | 4.90 | | 4.10 | 0.00 | 1.50 |
Others | 10.00 | 8.40 | 3.60 | 2.90 | 6.20 |
Operating Profit | 782.80 | 656.60 | 424.10 | 312.10 | 340.70 |
Interest | 75.30 | 130.10 | 165.30 | 185.90 | 198.70 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 35.90 | 93.90 | 115.90 | 124.00 | 131.50 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 13.30 | 9.40 | 46.70 | 51.50 | 59.10 |
Other Interest | 26.10 | 26.70 | 2.70 | 10.30 | 8.10 |
PBDT | 707.50 | 526.60 | 258.80 | 126.20 | 142.00 |
Depreciation | 115.20 | 120.70 | 124.00 | 122.10 | 126.80 |
Profit Before Taxation & Exceptional Items | 592.30 | 405.90 | 134.80 | 4.10 | 15.10 |
Exceptional Income / Expenses | | | | | 8.50 |
Profit Before Tax | 592.30 | 405.90 | 134.80 | 4.10 | 23.60 |
Provision for Tax | 138.70 | -43.40 | 51.30 | 0.10 | 0.50 |
Current Income Tax | 0.80 | | | 2.60 | 4.00 |
Deferred Tax | 141.20 | -45.50 | 53.40 | -2.60 | -4.00 |
Other taxes | -3.30 | -43.40 | 51.30 | 0.10 | 0.40 |
Profit After Tax | 453.60 | 449.30 | 83.50 | 4.00 | 23.20 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 453.60 | 449.30 | 83.50 | 4.00 | 23.20 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 506.80 | 59.10 | -20.80 | -22.70 | -44.30 |
Appropriations | 960.50 | 508.40 | 62.80 | -18.70 | -21.10 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 23.60 | 1.50 | 3.70 | 2.00 | 1.60 |
Equity Dividend % | 20.00 | 20.00 | | | |
Earnings Per Share | 25.00 | 38.00 | 7.00 | 0.00 | 2.00 |
Adjusted EPS | 25.00 | 25.00 | 5.00 | 0.00 | 1.00 |