(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2016 | Mar 2015 |
INCOME : | | | | | |
Gross Sales | 7076.00 | 5527.00 | 4713.00 | 2859.97 | 2621.96 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 7076.00 | 5527.00 | 4713.00 | 2859.97 | 2621.96 |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 7076.00 | 5527.00 | 4713.00 | 2859.97 | 2621.96 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | | | | 198.12 | 180.57 |
Opening Raw Materials | | | | 3.53 | |
Purchases Raw Materials | | | | 198.68 | 184.10 |
Closing Raw Materials | | | | 4.09 | 3.53 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 15.00 | 12.00 | 14.00 | 6.56 | 5.21 |
Electricity & Power | 15.00 | 12.00 | 14.00 | 6.56 | 5.21 |
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 | 5919.00 | 4713.00 | 3999.00 | 2232.68 | 2031.19 |
Salaries, Wages & Bonus | 5267.00 | 4208.00 | 3591.00 | 1989.30 | 1666.65 |
Contributions to EPF & Pension Funds | 649.00 | 502.00 | 404.00 | 232.17 | 356.00 |
Workmen and Staff Welfare Expenses | 3.00 | 3.00 | 4.00 | 11.21 | 8.54 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 345.00 | 267.00 | 215.00 | 19.11 | 15.96 |
Sub-contracted / Out sourced services | | 0.00 | 0.00 | | |
Processing Charges | | | | | |
Repairs and Maintenance | 18.00 | 14.00 | 9.00 | 14.04 | 10.57 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 327.00 | 253.00 | 206.00 | 5.06 | 5.40 |
General and Administration Expenses | 139.00 | 75.00 | 79.00 | 99.98 | 108.14 |
Rent , Rates & Taxes | 30.00 | 6.00 | 8.00 | 20.93 | 20.27 |
Insurance | 11.00 | 5.00 | 15.00 | 13.41 | 18.03 |
Printing and stationery | 3.00 | 2.00 | 2.00 | 3.53 | 2.77 |
Professional and legal fees | 44.00 | 35.00 | 30.00 | 28.45 | 35.37 |
Traveling and conveyance | 29.00 | 10.00 | 8.00 | 24.15 | 22.54 |
Other Administration | 51.00 | 27.00 | 24.00 | 33.66 | 31.70 |
Selling and Distribution Expenses | 46.00 | 44.00 | 36.00 | 1.20 | 2.05 |
Advertisement & Sales Promotion | 2.00 | 14.00 | 1.00 | 1.20 | 2.05 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 44.00 | 30.00 | 35.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 31.00 | 23.00 | 164.00 | 54.46 | 47.32 |
Bad debts /advances written off | | | | 7.52 | 11.80 |
Provision for doubtful debts | 1.00 | 4.00 | 99.00 | 3.64 | |
Losson disposal of fixed assets(net) | | | 3.00 | 0.11 | 0.81 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 30.00 | 20.00 | 61.00 | 43.19 | 34.72 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 6495.00 | 5134.00 | 4507.00 | 2612.10 | 2390.44 |
Operating Profit (Excl OI) | 581.00 | 393.00 | 206.00 | 247.87 | 231.53 |
Other Income | 33.00 | 22.00 | 30.00 | 26.61 | 14.72 |
Interest Received | 20.00 | 16.00 | 19.00 | 15.53 | 11.94 |
Dividend Received | | | | 0.00 | 0.00 |
Profit on sale of Fixed Assets | | 0.00 | 0.00 | | |
Profits on sale of Investments | | | | 0.31 | |
Provision Written Back | 12.00 | 6.00 | 11.00 | | |
Foreign Exchange Gains | | | | | |
Others | 2.00 | 0.00 | 1.00 | 10.77 | 2.78 |
Operating Profit | 614.00 | 415.00 | 237.00 | 274.48 | 246.25 |
Interest | 178.00 | 101.00 | 95.00 | 56.75 | 61.80 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 16.00 | 2.00 | 14.00 | 9.42 | 15.65 |
Other Interest | 162.00 | 99.00 | 82.00 | 47.33 | 46.14 |
PBDT | 437.00 | 314.00 | 141.00 | 217.73 | 184.45 |
Depreciation | 47.00 | 43.00 | 47.00 | 35.01 | 34.28 |
Profit Before Taxation & Exceptional Items | 390.00 | 271.00 | 94.00 | 182.71 | 150.18 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 390.00 | 271.00 | 94.00 | 182.71 | 150.18 |
Provision for Tax | 52.00 | 63.00 | -3.00 | 67.75 | 52.06 |
Current Income Tax | 72.00 | 45.00 | 22.00 | 45.81 | 48.16 |
Deferred Tax | -20.00 | 18.00 | -25.00 | 21.94 | 3.90 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 338.00 | 208.00 | 97.00 | 114.96 | 98.11 |
Extra items | 46.00 | 53.00 | 70.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | 0.00 | 1.00 | 2.00 | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 384.00 | 263.00 | 168.00 | 114.96 | 98.11 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1551.00 | 1288.00 | 1120.00 | 364.02 | 269.44 |
Appropriations | 1935.00 | 1551.00 | 1288.00 | 478.99 | 367.55 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 392.00 | | | | 3.53 |
Equity Dividend % | | | | | |
Earnings Per Share | 67.00 | 46.00 | 29.00 | 20.00 | 17.00 |
Adjusted EPS | 33.00 | 23.00 | 15.00 | 10.00 | 9.00 |