(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 31929.00 | 26042.00 | 21843.00 | 20119.00 | 18256.00 |
Sales | | | | | |
Job Work/ Contract Receipts | 30802.00 | 25067.00 | 20891.00 | 18797.00 | 17156.00 |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 1127.00 | 975.00 | 952.00 | 1322.00 | 1100.00 |
Less: Excise Duty | | | | | |
Net Sales | 31929.00 | 26042.00 | 21843.00 | 20119.00 | 18256.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -420.00 | -216.00 | -252.00 | 8.00 | 260.00 |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 692.00 | 648.00 | 574.00 | 458.00 | 413.00 |
Electricity & Power | 692.00 | 648.00 | 574.00 | 458.00 | 413.00 |
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 | 8417.00 | 7181.00 | 6602.00 | 5804.00 | 4727.00 |
Salaries, Wages & Bonus | 7316.00 | 6052.00 | 5500.00 | 5059.00 | 4161.00 |
Contributions to EPF & Pension Funds | 318.00 | 275.00 | 241.00 | 219.00 | 184.00 |
Workmen and Staff Welfare Expenses | 439.00 | 358.00 | 256.00 | 254.00 | 231.00 |
Other Employees Cost | 344.00 | 496.00 | 605.00 | 272.00 | 151.00 |
Other Manufacturing Expenses | 10788.00 | 9137.00 | 6818.00 | 6223.00 | 5910.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 1766.00 | 1431.00 | 1301.00 | 1037.00 | 857.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 9022.00 | 7706.00 | 5517.00 | 5186.00 | 5053.00 |
General and Administration Expenses | 2199.00 | 1485.00 | 1205.00 | 1316.00 | 1374.00 |
Rent , Rates & Taxes | 175.00 | 101.00 | 96.00 | 94.00 | 282.00 |
Insurance | 254.00 | 178.00 | 162.00 | 158.00 | 170.00 |
Printing and stationery | 39.00 | 32.00 | 24.00 | 47.00 | 41.00 |
Professional and legal fees | 711.00 | 571.00 | 401.00 | 438.00 | 334.00 |
Traveling and conveyance | 461.00 | 283.00 | 274.00 | 345.00 | 279.00 |
Other Administration | 1020.00 | 603.00 | 522.00 | 579.00 | 547.00 |
Selling and Distribution Expenses | 185.00 | 117.00 | 64.00 | 111.00 | 77.00 |
Advertisement & Sales Promotion | 151.00 | 90.00 | 30.00 | 90.00 | 66.00 |
Sales Commissions & Incentives | | | | 2.00 | 8.00 |
Freight and Forwarding | 34.00 | 27.00 | 34.00 | 19.00 | 3.00 |
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 | 741.00 | 285.00 | 301.00 | 165.00 | 138.00 |
Bad debts /advances written off | 10.00 | 8.00 | 16.00 | 1.00 | 10.00 |
Provision for doubtful debts | | 46.00 | 16.00 | 10.00 | |
Losson disposal of fixed assets(net) | 75.00 | 20.00 | 59.00 | | |
Losson foreign exchange fluctuations | 418.00 | | | | 19.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 238.00 | 211.00 | 210.00 | 154.00 | 109.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 22602.00 | 18637.00 | 15312.00 | 14085.00 | 12899.00 |
Operating Profit (Excl OI) | 9327.00 | 7405.00 | 6531.00 | 6034.00 | 5357.00 |
Other Income | 726.00 | 1084.00 | 833.00 | 961.00 | 762.00 |
Interest Received | 603.00 | 465.00 | 623.00 | 787.00 | 707.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | 106.00 | 63.00 | 21.00 | 28.00 | 44.00 |
Provision Written Back | | | | | 1.00 |
Foreign Exchange Gains | | 548.00 | 171.00 | 144.00 | |
Others | 17.00 | 8.00 | 18.00 | 2.00 | 10.00 |
Operating Profit | 10053.00 | 8489.00 | 7364.00 | 6995.00 | 6119.00 |
Interest | 452.00 | 241.00 | 277.00 | 346.00 | 323.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 182.00 | 72.00 | 174.00 | 280.00 | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 270.00 | 169.00 | 103.00 | 66.00 | 323.00 |
PBDT | 9601.00 | 8248.00 | 7087.00 | 6649.00 | 5796.00 |
Depreciation | 3665.00 | 3097.00 | 2745.00 | 2193.00 | 1642.00 |
Profit Before Taxation & Exceptional Items | 5936.00 | 5151.00 | 4342.00 | 4456.00 | 4154.00 |
Exceptional Income / Expenses | | -307.00 | 350.00 | 713.00 | |
Profit Before Tax | 5936.00 | 4844.00 | 4692.00 | 5169.00 | 4154.00 |
Provision for Tax | 1292.00 | 886.00 | 643.00 | 1048.00 | 838.00 |
Current Income Tax | 1061.00 | 837.00 | 746.00 | 899.00 | 867.00 |
Deferred Tax | 122.00 | 2.00 | 165.00 | 530.00 | 15.00 |
Other taxes | 109.00 | 47.00 | -268.00 | -381.00 | -44.00 |
Profit After Tax | 4644.00 | 3958.00 | 4049.00 | 4121.00 | 3316.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 4644.00 | 3958.00 | 4049.00 | 4121.00 | 3316.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 25783.00 | 21825.00 | 17777.00 | 15914.00 | 12843.00 |
Appropriations | 30427.00 | 25783.00 | 21826.00 | 20035.00 | 16159.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 702.00 | | 1.00 | 2258.00 | 245.00 |
Equity Dividend % | 13.00 | 10.00 | | | 5.00 |
Earnings Per Share | 12.00 | 10.00 | 10.00 | 10.00 | 17.00 |
Adjusted EPS | 12.00 | 10.00 | 10.00 | 10.00 | 8.00 |