(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 12476.00 | 8522.00 | 7026.00 | 8179.00 | 8400.00 |
Sales | 9699.00 | 7389.00 | 6184.00 | 7226.00 | 7325.00 |
Job Work/ Contract Receipts | | 98.00 | 3.00 | 1.00 | 43.00 |
Processing Charges / Service Income | 2666.00 | 922.00 | 766.00 | 821.00 | 862.00 |
Revenue from property development | | | | | |
Other Operational Income | 111.00 | 114.00 | 73.00 | 130.00 | 170.00 |
Less: Excise Duty | | | | | |
Net Sales | 12476.00 | 8522.00 | 7026.00 | 8179.00 | 8400.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -280.00 | 373.00 | -20.00 | 179.00 | -412.00 |
Raw Material Consumed | 6751.00 | 4330.00 | 3582.00 | 4232.00 | 5103.00 |
Opening Raw Materials | 755.00 | 654.00 | 783.00 | 1038.00 | 1082.00 |
Purchases Raw Materials | 6858.00 | 4431.00 | 3453.00 | 3978.00 | 5059.00 |
Closing Raw Materials | 862.00 | 755.00 | 654.00 | 783.00 | 1038.00 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 49.00 | 39.00 | 34.00 | 34.00 | 41.00 |
Electricity & Power | 49.00 | 39.00 | 34.00 | 34.00 | 41.00 |
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 | 1285.00 | 1029.00 | 870.00 | 1016.00 | 991.00 |
Salaries, Wages & Bonus | 1172.00 | 940.00 | 787.00 | 919.00 | 893.00 |
Contributions to EPF & Pension Funds | 69.00 | 53.00 | 51.00 | 59.00 | 57.00 |
Workmen and Staff Welfare Expenses | 44.00 | 36.00 | 32.00 | 37.00 | 42.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 1170.00 | 251.00 | 181.00 | 206.00 | 306.00 |
Sub-contracted / Out sourced services | 889.00 | 25.00 | 36.00 | 42.00 | 38.00 |
Processing Charges | 60.00 | 32.00 | 10.00 | 11.00 | 13.00 |
Repairs and Maintenance | 82.00 | 66.00 | 49.00 | 50.00 | 72.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 140.00 | 128.00 | 85.00 | 104.00 | 183.00 |
General and Administration Expenses | 439.00 | 344.00 | 298.00 | 370.00 | 376.00 |
Rent , Rates & Taxes | 25.00 | 28.00 | 17.00 | 15.00 | 24.00 |
Insurance | 14.00 | 10.00 | 9.00 | 8.00 | 9.00 |
Printing and stationery | | | | | |
Professional and legal fees | 95.00 | 114.00 | 124.00 | 112.00 | 83.00 |
Traveling and conveyance | 249.00 | 150.00 | 105.00 | 190.00 | 196.00 |
Other Administration | 304.00 | 192.00 | 148.00 | 235.00 | 259.00 |
Selling and Distribution Expenses | 443.00 | 306.00 | 336.00 | 333.00 | 264.00 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | 130.00 | 65.00 | 90.00 | 57.00 | 87.00 |
Freight and Forwarding | 218.00 | 173.00 | 198.00 | 193.00 | 153.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 94.00 | 68.00 | 48.00 | 83.00 | 25.00 |
Miscellaneous Expenses | 265.00 | 206.00 | 253.00 | 232.00 | 199.00 |
Bad debts /advances written off | 4.00 | 0.00 | 40.00 | 22.00 | 1.00 |
Provision for doubtful debts | 33.00 | 13.00 | 34.00 | 27.00 | 5.00 |
Losson disposal of fixed assets(net) | | 4.00 | | 0.00 | 2.00 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 228.00 | 187.00 | 179.00 | 183.00 | 192.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 10122.00 | 6877.00 | 5533.00 | 6602.00 | 6867.00 |
Operating Profit (Excl OI) | 2353.00 | 1645.00 | 1493.00 | 1577.00 | 1533.00 |
Other Income | 426.00 | 295.00 | 191.00 | 146.00 | 162.00 |
Interest Received | 168.00 | 86.00 | 17.00 | 2.00 | 1.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 1.00 | | 1.00 | | |
Profits on sale of Investments | 147.00 | 55.00 | 88.00 | 70.00 | 30.00 |
Provision Written Back | 3.00 | 25.00 | 6.00 | 8.00 | 28.00 |
Foreign Exchange Gains | 5.00 | 17.00 | 27.00 | 36.00 | 88.00 |
Others | 103.00 | 113.00 | 52.00 | 30.00 | 15.00 |
Operating Profit | 2779.00 | 1940.00 | 1684.00 | 1723.00 | 1694.00 |
Interest | 25.00 | 29.00 | 28.00 | 53.00 | 31.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 4.00 | 2.00 | 7.00 | 29.00 | 4.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 17.00 | 20.00 | 18.00 | 21.00 | 21.00 |
Other Interest | 4.00 | 8.00 | 3.00 | 4.00 | 6.00 |
PBDT | 2754.00 | 1911.00 | 1656.00 | 1670.00 | 1663.00 |
Depreciation | 199.00 | 203.00 | 202.00 | 201.00 | 201.00 |
Profit Before Taxation & Exceptional Items | 2555.00 | 1708.00 | 1454.00 | 1468.00 | 1462.00 |
Exceptional Income / Expenses | | 1982.00 | -185.00 | | |
Profit Before Tax | 2555.00 | 3648.00 | 1321.00 | 1559.00 | 1494.00 |
Provision for Tax | 626.00 | 946.00 | 296.00 | 342.00 | 492.00 |
Current Income Tax | 600.00 | 989.00 | 330.00 | 382.00 | 452.00 |
Deferred Tax | 28.00 | -42.00 | -33.00 | -37.00 | 40.00 |
Other taxes | -2.00 | -1.00 | -1.00 | -3.00 | 0.00 |
Profit After Tax | 1929.00 | 2702.00 | 1025.00 | 1218.00 | 1002.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -3.00 | 0.00 | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1926.00 | 2702.00 | 1025.00 | 1218.00 | 1002.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 7988.00 | 6000.00 | 4964.00 | 3933.00 | 3322.00 |
Appropriations | 9913.00 | 8702.00 | 5989.00 | 5151.00 | 4324.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 20.00 | 37.00 |
Other Appropriation | 2868.00 | 585.00 | -11.00 | 5.00 | 347.00 |
Equity Dividend % | | 255.00 | 120.00 | 50.00 | |
Earnings Per Share | 6.00 | 8.00 | 3.00 | 4.00 | 3.00 |
Adjusted EPS | 6.00 | 8.00 | 3.00 | 4.00 | 3.00 |