(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 25169.90 | 20133.00 | 17299.60 | 23718.70 | 22389.90 |
Rooms / Restaurant / Banquets | 3960.90 | 3308.10 | 2386.20 | 3180.70 | 3117.10 |
Communication Services | | | | | |
Food & Beverages | 4695.10 | 3339.70 | 2011.90 | 3551.20 | 3581.90 |
Other Operational Income | 16513.90 | 13485.20 | 12901.60 | 16986.80 | 15690.90 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 25169.90 | 20133.00 | 17299.60 | 23718.70 | 22389.90 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -302.90 | -89.50 | -21.80 | 256.70 | -802.40 |
Foods, Beverages Consumed | 3818.30 | 2735.70 | 2773.20 | 4564.00 | 4965.40 |
Opening Raw Materials | 52.50 | 75.80 | 83.30 | 80.20 | 81.10 |
Purchases Raw Materials | 1536.40 | 959.20 | 682.50 | 1085.40 | 1077.00 |
Closing Raw Materials | 88.60 | 52.50 | 75.80 | 83.30 | 80.20 |
Other Direct Purchases / Brought in cost | 2318.00 | 1753.30 | 2083.30 | 3481.60 | 3887.40 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1229.30 | 776.10 | 583.30 | 779.00 | 830.70 |
Electricity & Power | 1229.30 | 776.10 | 583.30 | 779.00 | 830.70 |
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 | 6558.90 | 5571.90 | 5021.80 | 5848.50 | 5743.00 |
Salaries, Wages & Bonus | 5485.40 | 4665.90 | 4322.30 | 4901.70 | 4786.40 |
Contributions to EPF & Pension Funds | 604.60 | 525.60 | 434.70 | 535.50 | 541.30 |
Workmen and Staff Welfare Expenses | 425.00 | 336.10 | 252.00 | 390.40 | 400.60 |
Other Employees Cost | 43.90 | 44.30 | 12.80 | 21.00 | 14.80 |
Other Operating & Servicing Cost | 1786.90 | 2233.00 | 1942.50 | 2303.30 | 2279.50 |
Linen & Room Supplies | | | | | |
Catering Supplies | | | | | |
Repairs and Maintenance | 458.40 | 1289.20 | 1255.60 | 1291.00 | 1315.30 |
Laundry & Washing Expenses | 599.80 | 498.80 | 384.50 | 513.10 | 480.50 |
Music,Banquets and Restaurants | | | | | |
Other Operating Expenses | 728.70 | 445.00 | 302.30 | 499.10 | 483.70 |
Selling and Administration Expenses | 5717.60 | 4895.20 | 3927.00 | 5237.90 | 6881.10 |
Rent , Rates & Taxes | 1034.60 | 809.40 | 655.60 | 744.10 | 2708.50 |
Insurance | 88.40 | 85.00 | 79.10 | 73.00 | 60.90 |
Printing and stationery | 25.60 | 66.40 | 60.90 | 65.90 | 52.20 |
Professional and legal fees | 556.30 | 546.50 | 365.50 | 345.20 | 318.40 |
Freight outwards | | | | | |
Packing expenses | | | | | |
Commission, Brokerage & Discounts | 726.10 | 478.00 | 507.60 | 349.90 | 228.10 |
Advertisement & Sales Promotion | 2177.10 | 1997.50 | 1520.50 | 2326.40 | 2222.90 |
Other Selling & administrative Expenses | 1109.60 | 912.30 | 737.90 | 1333.40 | 1290.10 |
Miscellaneous Expenses | 1567.50 | 806.20 | 675.10 | 986.50 | 664.90 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 14.30 | 18.90 | 0.20 | 30.00 | 43.80 |
Losson disposal of fixed assets(net) | 17.80 | 22.20 | 12.30 | 10.90 | 16.70 |
Losson foreign exchange fluctuations | 118.30 | 25.00 | 195.90 | 251.40 | 25.40 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 1417.10 | 740.20 | 466.80 | 694.20 | 579.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 20375.60 | 16928.70 | 14901.10 | 19975.80 | 20562.30 |
Operating Profit (Excl OI) | 4794.30 | 3204.30 | 2398.50 | 3742.90 | 1827.70 |
Other Income | 1069.00 | 1655.50 | 1242.70 | 592.80 | 566.70 |
Interest Received | 465.90 | 556.40 | 562.80 | 304.10 | 172.70 |
Dividend Received | | | | | 3.20 |
Profit on sale of Fixed Assets | 0.00 | 40.10 | 0.30 | 6.80 | 27.50 |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | 290.70 | 84.30 | 47.00 | 2.20 | 44.60 |
Provision Written Back | | | | | |
Others | 312.40 | 974.70 | 632.50 | 279.70 | 318.70 |
Operating Profit | 5863.40 | 4859.80 | 3641.20 | 4335.70 | 2394.30 |
Interest | 1264.50 | 1046.90 | 976.80 | 851.30 | 401.30 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 423.10 | 297.40 | 260.10 | 226.40 | 285.40 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 78.30 | 53.10 | 85.00 | 56.60 | 165.40 |
Other Interest | 763.10 | 696.40 | 631.70 | 568.30 | -49.50 |
PBDT | 4598.90 | 3812.90 | 2664.40 | 3484.30 | 1993.10 |
Depreciation | 2900.00 | 2707.50 | 2640.00 | 2471.20 | 1013.40 |
Profit Before Taxation & Exceptional Items | 1699.00 | 1105.40 | 24.50 | 1013.10 | 979.60 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 1706.50 | 1105.60 | 24.70 | 1013.30 | 980.50 |
Provision for Tax | 568.20 | 429.20 | 164.80 | 2355.90 | 384.80 |
Current Income Tax | 682.80 | 269.20 | 1.50 | 253.40 | 245.50 |
Deferred Tax | -114.50 | 160.10 | 163.30 | 105.20 | 139.20 |
Other taxes | 0.00 | 0.00 | 0.00 | 1997.30 | 0.00 |
Profit After Tax | 1138.20 | 676.40 | -140.00 | -1342.60 | 595.70 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 13.00 | -1.30 | 9.30 | 22.00 | 8.50 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1151.20 | 675.10 | -130.80 | -1320.60 | 604.20 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 4565.40 | 3890.60 | 4021.40 | 3495.90 | 3545.90 |
Appropriations | 5716.60 | 4565.70 | 3890.60 | 2175.30 | 4150.10 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 5716.60 | 4565.70 | 3890.60 | 2175.30 | 4150.10 |
Equity Dividend % | | | | | |
Earnings Per Share | 6.00 | 3.00 | -1.00 | -10.00 | 5.00 |
Adjusted EPS | 6.00 | 3.00 | -1.00 | -7.00 | 3.00 |