(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 7101.80 | 7338.20 | 4930.90 | 4949.10 | 5013.80 |
Sales | 6979.60 | 7296.50 | 4873.90 | 4860.50 | 4911.80 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 122.20 | 41.70 | 56.90 | 88.50 | 102.10 |
Less: Excise Duty | | | | | |
Net Sales | 7101.80 | 7338.20 | 4930.90 | 4949.10 | 5013.80 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -17.60 | 19.30 | -273.90 | -155.70 | 59.00 |
Raw Material Consumed | 3923.50 | 4071.80 | 2790.70 | 2620.40 | 2393.10 |
Opening Raw Materials | 550.60 | 640.70 | 576.80 | 526.10 | 405.70 |
Purchases Raw Materials | 3964.60 | 3981.80 | 2854.60 | 2671.00 | 2513.50 |
Closing Raw Materials | 591.80 | 550.60 | 640.70 | 576.80 | 526.10 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 195.20 | 192.20 | 168.40 | 204.80 | 210.30 |
Electricity & Power | 195.20 | 192.20 | 168.40 | 204.80 | 210.30 |
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 | 1150.60 | 1096.90 | 871.80 | 895.90 | 864.10 |
Salaries, Wages & Bonus | 1002.40 | 941.30 | 735.20 | 753.40 | 727.20 |
Contributions to EPF & Pension Funds | 141.20 | 148.10 | 134.60 | 136.60 | 130.00 |
Workmen and Staff Welfare Expenses | 7.00 | 7.50 | 2.10 | 6.00 | 6.90 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 627.90 | 608.00 | 405.40 | 453.40 | 421.50 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 99.30 | 98.20 | 113.40 | 125.40 | 118.30 |
Repairs and Maintenance | 43.80 | 119.20 | 34.90 | 10.80 | 5.60 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 484.80 | 390.60 | 257.10 | 317.10 | 297.70 |
General and Administration Expenses | 42.60 | 37.20 | 44.80 | 39.30 | 41.00 |
Rent , Rates & Taxes | 19.60 | 17.70 | 16.80 | 13.80 | 16.30 |
Insurance | 17.60 | 15.10 | 24.00 | 22.10 | 21.70 |
Printing and stationery | | | | | |
Professional and legal fees | | | | | |
Traveling and conveyance | | | | | |
Other Administration | 5.30 | 4.40 | 3.90 | 3.40 | 3.00 |
Selling and Distribution Expenses | 140.70 | 220.30 | 111.60 | 86.30 | 84.50 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 100.40 | 166.40 | 57.40 | 33.40 | 41.80 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 40.30 | 53.80 | 54.20 | 52.90 | 42.60 |
Miscellaneous Expenses | 207.20 | 135.40 | 128.40 | 138.70 | 102.40 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | 1.60 | | | 5.50 |
Losson disposal of fixed assets(net) | 3.10 | 0.20 | | | |
Losson foreign exchange fluctuations | | | | 6.40 | |
Losson sale of non-trade current investments | 5.90 | 2.10 | 3.80 | 8.10 | |
Other Miscellaneous Expenses | 198.20 | 131.60 | 124.50 | 124.10 | 96.90 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 6269.90 | 6381.20 | 4247.10 | 4283.10 | 4175.90 |
Operating Profit (Excl OI) | 831.90 | 957.00 | 683.70 | 666.00 | 837.90 |
Other Income | 259.10 | 370.60 | 240.80 | 111.10 | 170.70 |
Interest Received | 154.40 | 130.50 | 74.70 | 61.20 | 82.50 |
Dividend Received | 1.70 | 1.70 | 1.70 | 10.70 | 6.20 |
Profit on sale of Fixed Assets | | | 0.50 | 3.80 | 1.40 |
Profits on sale of Investments | | | 3.10 | 21.20 | 17.80 |
Provision Written Back | 2.00 | 2.40 | 14.80 | 1.20 | 12.50 |
Foreign Exchange Gains | 29.60 | 51.00 | 49.60 | | 11.70 |
Others | 71.50 | 185.00 | 96.50 | 13.10 | 38.70 |
Operating Profit | 1090.90 | 1327.60 | 924.60 | 777.10 | 1008.70 |
Interest | 21.00 | 13.40 | 19.90 | 28.90 | 14.10 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 2.30 | 5.40 | 3.60 | 5.30 | 5.20 |
Other Interest | 18.70 | 8.00 | 16.30 | 23.50 | 8.90 |
PBDT | 1069.90 | 1314.20 | 904.60 | 748.20 | 994.60 |
Depreciation | 356.10 | 343.60 | 326.60 | 312.10 | 309.20 |
Profit Before Taxation & Exceptional Items | 713.90 | 970.60 | 578.00 | 436.20 | 685.40 |
Exceptional Income / Expenses | | 115.00 | 35.00 | -150.00 | |
Profit Before Tax | 713.90 | 1085.60 | 613.00 | 286.20 | 685.40 |
Provision for Tax | 170.00 | 432.80 | 200.40 | 90.40 | 235.80 |
Current Income Tax | 271.90 | 222.50 | 126.20 | 40.60 | 150.10 |
Deferred Tax | -101.70 | 210.10 | 74.10 | 49.90 | 85.80 |
Other taxes | -0.20 | 0.20 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 543.90 | 652.80 | 412.60 | 195.70 | 449.50 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 543.90 | 652.80 | 412.60 | 195.70 | 449.50 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1291.50 | 874.30 | 586.20 | 664.30 | 463.10 |
Appropriations | 1835.40 | 1527.10 | 998.80 | 860.00 | 912.60 |
General Reserves | 206.90 | 205.20 | 205.50 | 152.90 | 200.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 203.10 | 30.40 | -81.00 | 121.00 | 48.30 |
Equity Dividend % | 700.00 | 350.00 | 250.00 | 150.00 | 100.00 |
Earnings Per Share | 50.00 | 119.00 | 75.00 | 36.00 | 82.00 |
Adjusted EPS | 50.00 | 60.00 | 38.00 | 18.00 | 41.00 |