(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 39627.00 | 35239.00 | 30337.00 | 27320.00 | 25073.00 |
Sales | 39250.00 | 34951.00 | 30121.00 | 26985.00 | 24741.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 3.00 | 6.00 | 9.00 | 7.00 | 2.00 |
Revenue from property development | | | | | |
Other Operational Income | 375.00 | 282.00 | 208.00 | 329.00 | 330.00 |
Less: Excise Duty | | | | | |
Net Sales | 35110.00 | 30612.00 | 26449.00 | 24247.00 | 22284.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 1464.00 | -1709.00 | -1181.00 | 1293.00 | -985.00 |
Raw Material Consumed | 19226.00 | 18969.00 | 16038.00 | 13394.00 | 13874.00 |
Opening Raw Materials | 2771.00 | 2652.00 | 2256.00 | 1889.00 | 2182.00 |
Purchases Raw Materials | 17516.00 | 16778.00 | 14346.00 | 11850.00 | 11294.00 |
Closing Raw Materials | 3736.00 | 2771.00 | 2652.00 | 2256.00 | 1889.00 |
Other Direct Purchases / Brought in cost | 2675.00 | 2310.00 | 2088.00 | 1911.00 | 2286.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 386.00 | 346.00 | 265.00 | 275.00 | 260.00 |
Electricity & Power | 386.00 | 346.00 | 265.00 | 275.00 | 260.00 |
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 | 2184.00 | 2020.00 | 1943.00 | 1793.00 | 1584.00 |
Salaries, Wages & Bonus | 1903.00 | 1759.00 | 1718.00 | 1574.00 | 1383.00 |
Contributions to EPF & Pension Funds | 107.00 | 95.00 | 92.00 | 93.00 | 85.00 |
Workmen and Staff Welfare Expenses | 132.00 | 102.00 | 84.00 | 92.00 | 92.00 |
Other Employees Cost | 42.00 | 63.00 | 50.00 | 34.00 | 24.00 |
Other Manufacturing Expenses | 2647.00 | 2471.00 | 2293.00 | 2002.00 | 2337.00 |
Sub-contracted / Out sourced services | 299.00 | 310.00 | 283.00 | 266.00 | 281.00 |
Processing Charges | 63.00 | 69.00 | 75.00 | 36.00 | 35.00 |
Repairs and Maintenance | 168.00 | 169.00 | 156.00 | 210.00 | 241.00 |
Packing Material Consumed | 2017.00 | 1820.00 | 1697.00 | 1388.00 | 1700.00 |
Other Mfg Exp | 100.00 | 104.00 | 83.00 | 101.00 | 81.00 |
General and Administration Expenses | 538.00 | 433.00 | 511.00 | 576.00 | 518.00 |
Rent , Rates & Taxes | 73.00 | 72.00 | 45.00 | 84.00 | 189.00 |
Insurance | 70.00 | 55.00 | 58.00 | 45.00 | 28.00 |
Printing and stationery | | | | | |
Professional and legal fees | 103.00 | 88.00 | 217.00 | 158.00 | 22.00 |
Traveling and conveyance | 251.00 | 181.00 | 153.00 | 243.00 | 249.00 |
Other Administration | 293.00 | 218.00 | 191.00 | 289.00 | 278.00 |
Selling and Distribution Expenses | 1437.00 | 1526.00 | 1115.00 | 1052.00 | 1088.00 |
Advertisement & Sales Promotion | 468.00 | 399.00 | 347.00 | 408.00 | 436.00 |
Sales Commissions & Incentives | | | 102.00 | 65.00 | 78.00 |
Freight and Forwarding | 968.00 | 1127.00 | 667.00 | 579.00 | 573.00 |
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 | 620.00 | 539.00 | 583.00 | 515.00 | 701.00 |
Bad debts /advances written off | 1.00 | | | | 12.00 |
Provision for doubtful debts | 209.00 | 230.00 | 205.00 | 85.00 | 73.00 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | 15.00 | 33.00 | 47.00 | 56.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 410.00 | 294.00 | 345.00 | 383.00 | 560.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 28501.00 | 24595.00 | 21567.00 | 20900.00 | 19377.00 |
Operating Profit (Excl OI) | 6608.00 | 6017.00 | 4882.00 | 3348.00 | 2908.00 |
Other Income | 514.00 | 268.00 | 186.00 | 107.00 | 76.00 |
Interest Received | 249.00 | 104.00 | 100.00 | 39.00 | 37.00 |
Dividend Received | | 0.00 | | 4.00 | 1.00 |
Profit on sale of Fixed Assets | | 4.00 | 0.00 | 1.00 | 2.00 |
Profits on sale of Investments | 232.00 | 67.00 | 74.00 | 15.00 | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 16.00 | | | | |
Others | 18.00 | 93.00 | 12.00 | 48.00 | 35.00 |
Operating Profit | 7123.00 | 6285.00 | 5068.00 | 3455.00 | 2983.00 |
Interest | 62.00 | 80.00 | 69.00 | 71.00 | 37.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 8.00 | 18.00 | 14.00 | 16.00 | 1.00 |
Other Interest | 54.00 | 62.00 | 56.00 | 55.00 | 37.00 |
PBDT | 7061.00 | 6205.00 | 4999.00 | 3384.00 | 2946.00 |
Depreciation | 519.00 | 448.00 | 466.00 | 410.00 | 278.00 |
Profit Before Taxation & Exceptional Items | 6542.00 | 5757.00 | 4533.00 | 2974.00 | 2668.00 |
Exceptional Income / Expenses | | | | -309.00 | -70.00 |
Profit Before Tax | 6542.00 | 5757.00 | 4533.00 | 2665.00 | 2598.00 |
Provision for Tax | 1520.00 | 1522.00 | 1079.00 | 618.00 | 940.00 |
Current Income Tax | 1673.00 | 1437.00 | 1075.00 | 788.00 | 946.00 |
Deferred Tax | 4.00 | 39.00 | 61.00 | -137.00 | -33.00 |
Other taxes | -158.00 | 46.00 | -57.00 | -33.00 | 28.00 |
Profit After Tax | 5022.00 | 4235.00 | 3454.00 | 2047.00 | 1658.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | 0.00 | -1.00 | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 5022.00 | 4236.00 | 3453.00 | 2047.00 | 1658.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1632.00 | 1518.00 | 1077.00 | 2602.00 | 2455.00 |
Appropriations | 6654.00 | 5753.00 | 4530.00 | 4649.00 | 4113.00 |
General Reserves | 4500.00 | 3750.00 | 2750.00 | 3250.00 | 800.00 |
Proposed Equity Dividend | | | | 60.00 | |
Corporate dividend tax | | | | 33.00 | 106.00 |
Other Appropriation | 479.00 | 372.00 | 262.00 | 129.00 | 92.00 |
Equity Dividend % | 12.00 | 10.00 | 8.00 | 6.00 | 23.00 |
Earnings Per Share | 10.00 | 8.00 | 7.00 | 4.00 | 6.00 |
Adjusted EPS | 10.00 | 8.00 | 7.00 | 4.00 | 6.00 |