(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 34446.10 | 29987.80 | 19499.70 | 26321.60 | 29727.80 |
Revenue from property development | 22447.50 | 22027.70 | 14977.90 | 19140.00 | 23492.70 |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 11998.60 | 7960.10 | 4521.80 | 7181.60 | 6235.10 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 34446.10 | 29987.80 | 19499.70 | 26321.60 | 29727.80 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -11027.20 | -4262.20 | -6951.90 | -4015.20 | -6780.50 |
Cost of Construction and Development | 11685.90 | 6938.90 | 9170.10 | 9220.20 | 15397.00 |
Opening Raw Materials | 446.00 | 389.90 | 397.70 | 580.80 | 761.80 |
Cost of Land & Construction Materials | 11703.80 | 6995.00 | 9162.30 | 9037.10 | 15216.00 |
Closing Stock | 463.90 | 446.00 | 389.90 | 397.70 | 580.80 |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 540.60 | 593.70 | 323.80 | 429.10 | 336.80 |
Electricity & Power | 540.60 | 593.70 | 323.80 | 429.10 | 336.80 |
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 | 2682.80 | 2068.50 | 1508.80 | 2160.00 | 1879.00 |
Salaries, Wages & Bonus | 2404.70 | 1918.70 | 1387.90 | 1962.40 | 1719.50 |
Contributions to EPF & Pension Funds | 89.40 | 65.30 | 55.60 | 86.40 | 73.90 |
Workmen and Staff Welfare Expenses | 127.70 | 61.90 | 45.00 | 91.10 | 68.00 |
Other Employees Cost | 61.00 | 22.60 | 20.30 | 20.10 | 17.60 |
Operating Expenses | 17833.90 | 13697.30 | 8688.40 | 8528.40 | 7736.20 |
Sub-contracted / Out sourced services | 16969.90 | 13165.00 | 8311.40 | 7948.90 | 7330.80 |
Processing Charges | | | | | |
Repairs and Maintenance | 864.00 | 532.30 | 377.00 | 579.50 | 405.40 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 2583.70 | 2053.70 | 1341.50 | 1992.50 | 2042.40 |
Rent , Rates & Taxes | 798.80 | 720.50 | 306.80 | 363.00 | 412.70 |
Insurance | 54.50 | 53.70 | 43.80 | 49.80 | 38.80 |
Printing and stationery | 29.90 | 21.30 | 20.10 | 26.60 | 24.10 |
Professional and legal fees | 1097.70 | 858.60 | 632.00 | 1051.70 | 1052.80 |
Other Administration | 602.80 | 399.60 | 338.80 | 501.40 | 514.00 |
Selling and Distribution Expenses | 1133.00 | 962.10 | 452.10 | 885.00 | 806.20 |
Advertisement & Sales Promotion | 600.60 | 501.50 | 300.70 | 680.80 | 652.20 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 532.40 | 460.60 | 151.40 | 204.20 | 154.00 |
Miscellaneous Expenses | 423.30 | 272.50 | 247.60 | 489.30 | 414.00 |
Bad debts /advances written off | 5.60 | 1.10 | 4.10 | 5.50 | 3.00 |
Provision for doubtful debts | 26.00 | 27.80 | 30.40 | 16.20 | 23.50 |
Losson disposal of fixed assets(net) | 1.00 | | | | |
Losson foreign exchange fluctuations | 5.80 | 1.30 | 9.30 | 5.70 | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 384.90 | 242.30 | 203.80 | 461.90 | 387.50 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 25856.00 | 22324.50 | 14780.40 | 19689.30 | 21831.10 |
Operating Profit (Excl OI) | 8590.10 | 7663.30 | 4719.30 | 6632.30 | 7896.70 |
Other Income | 1186.00 | 667.30 | 604.20 | 494.00 | 544.80 |
Interest Received | 781.10 | 337.20 | 296.50 | 241.00 | 202.10 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 9.30 | 0.20 | 149.60 | 0.60 | 59.40 |
Profits on sale of Investments | | | | | |
Provision Written Back | 19.80 | 30.30 | | | 6.30 |
Foreign Exchange Gains | | | | | |
Others | 375.80 | 299.60 | 158.10 | 252.40 | 277.00 |
Operating Profit | 9776.10 | 8330.60 | 5323.50 | 7126.30 | 8441.50 |
Interest | 4341.50 | 4436.00 | 3468.10 | 3403.40 | 2785.00 |
InterestonDebenture / Bonds | 692.30 | 709.30 | 593.20 | 505.60 | 422.80 |
Interest on Term Loan | 3409.60 | 3424.80 | 3989.90 | 3669.30 | 2987.60 |
Intereston Fixed deposits | 180.20 | 182.70 | 119.60 | 80.80 | 50.00 |
Bank Charges etc | 170.20 | 130.50 | 91.80 | 223.70 | 127.70 |
Other Interest | -110.80 | -11.30 | -1326.40 | -1076.00 | -803.10 |
PBDT | 5434.60 | 3894.60 | 1855.40 | 3722.90 | 5656.50 |
Depreciation | 3145.80 | 3505.40 | 2369.30 | 1920.40 | 1400.00 |
Profit Before Taxation & Exceptional Items | 2288.80 | 389.20 | -513.90 | 1802.50 | 4256.50 |
Exceptional Income / Expenses | 450.10 | -566.60 | -762.80 | -205.00 | |
Profit Before Tax | 2779.90 | -150.40 | -1251.00 | 1613.50 | 4274.20 |
Provision for Tax | 558.20 | 497.20 | -286.90 | 473.50 | 1455.20 |
Current Income Tax | 1472.50 | 872.30 | 576.40 | 719.00 | 1028.70 |
Deferred Tax | -945.10 | -490.90 | -863.30 | -245.50 | 426.50 |
Other taxes | 30.80 | 115.80 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 2221.70 | -647.60 | -964.10 | 1140.00 | 2819.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | -2.70 |
Minority Interest | 692.40 | 1475.30 | 500.90 | 165.80 | -419.90 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | 6.70 |
Consolidated Net Profit | 2914.10 | 827.70 | -463.20 | 1305.80 | 2403.10 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 7671.20 | 7106.90 | 7570.30 | 6809.50 | 8077.80 |
Appropriations | 10585.30 | 7934.60 | 7107.10 | 8115.30 | 10480.90 |
General Reserve | 0.50 | 0.30 | -6.60 | 15.30 | 7.30 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 36.80 | |
Other Appropriation | 10584.80 | 7934.30 | 7113.70 | 8063.20 | 10473.60 |
Equity Dividend % | 20.00 | 15.00 | 12.00 | 10.00 | 20.00 |
Earnings Per Share | 13.00 | 4.00 | -2.00 | 6.00 | 18.00 |
Adjusted EPS | 13.00 | 4.00 | -2.00 | 6.00 | 12.00 |