(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 5131.00 | 4659.00 | 4276.00 | 3289.00 | 3073.00 |
Sales | 5086.00 | 4614.00 | 4247.00 | 3282.00 | 3027.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 20.00 | 19.00 | 20.00 | 2.00 | 26.00 |
Revenue from property development | | | | | |
Other Operational Income | 25.00 | 26.00 | 9.00 | 4.00 | 20.00 |
Less: Excise Duty | | | | | |
Net Sales | 5131.00 | 4659.00 | 4276.00 | 3289.00 | 3073.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -153.00 | -47.00 | 37.00 | -128.00 | 37.00 |
Raw Material Consumed | 3142.00 | 2954.00 | 2577.00 | 2243.00 | 1840.00 |
Opening Raw Materials | 349.00 | 250.00 | 309.00 | 132.00 | 226.00 |
Purchases Raw Materials | 3175.00 | 3053.00 | 2518.00 | 2421.00 | 1747.00 |
Closing Raw Materials | 382.00 | 349.00 | 250.00 | 309.00 | 132.00 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 129.00 | 110.00 | 115.00 | 80.00 | 73.00 |
Electricity & Power | 129.00 | 110.00 | 115.00 | 80.00 | 73.00 |
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 | 703.00 | 634.00 | 583.00 | 436.00 | 430.00 |
Salaries, Wages & Bonus | 657.00 | 582.00 | 554.00 | 404.00 | 400.00 |
Contributions to EPF & Pension Funds | 25.00 | 25.00 | 21.00 | 25.00 | 23.00 |
Workmen and Staff Welfare Expenses | 5.00 | 4.00 | 4.00 | 3.00 | 3.00 |
Other Employees Cost | 16.00 | 24.00 | 4.00 | 3.00 | 3.00 |
Other Manufacturing Expenses | 413.00 | 248.00 | 225.00 | 72.00 | 122.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | 1.00 | | 4.00 |
Repairs and Maintenance | 41.00 | 51.00 | 47.00 | 21.00 | 30.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 371.00 | 197.00 | 176.00 | 51.00 | 89.00 |
General and Administration Expenses | 97.00 | 94.00 | 57.00 | 52.00 | 106.00 |
Rent , Rates & Taxes | 15.00 | 16.00 | 4.00 | 1.00 | 3.00 |
Insurance | 8.00 | 10.00 | 6.00 | 4.00 | 3.00 |
Printing and stationery | 10.00 | 7.00 | 5.00 | 5.00 | 5.00 |
Professional and legal fees | 29.00 | 34.00 | 27.00 | 19.00 | 74.00 |
Traveling and conveyance | 18.00 | 10.00 | 5.00 | 14.00 | 13.00 |
Other Administration | 36.00 | 27.00 | 15.00 | 24.00 | 21.00 |
Selling and Distribution Expenses | 146.00 | 107.00 | 84.00 | 88.00 | 53.00 |
Advertisement & Sales Promotion | 30.00 | 18.00 | 13.00 | 9.00 | 1.00 |
Sales Commissions & Incentives | 71.00 | 49.00 | 35.00 | 52.00 | 30.00 |
Freight and Forwarding | 45.00 | 39.00 | 36.00 | 27.00 | 22.00 |
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 | 51.00 | 35.00 | 50.00 | 30.00 | 28.00 |
Bad debts /advances written off | | | | | 2.00 |
Provision for doubtful debts | 23.00 | 3.00 | 2.00 | 1.00 | |
Losson disposal of fixed assets(net) | | | | 0.00 | |
Losson foreign exchange fluctuations | | | | 0.00 | 5.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 28.00 | 32.00 | 49.00 | 28.00 | 21.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 4529.00 | 4135.00 | 3729.00 | 2874.00 | 2688.00 |
Operating Profit (Excl OI) | 602.00 | 524.00 | 547.00 | 415.00 | 385.00 |
Other Income | 100.00 | 67.00 | 31.00 | 25.00 | 43.00 |
Interest Received | 35.00 | 43.00 | 19.00 | 11.00 | 8.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 9.00 | 0.00 | 0.00 | | 0.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | | | 3.00 | | 17.00 |
Foreign Exchange Gains | 4.00 | 5.00 | 1.00 | | |
Others | 52.00 | 19.00 | 8.00 | 14.00 | 17.00 |
Operating Profit | 702.00 | 591.00 | 578.00 | 440.00 | 428.00 |
Interest | 8.00 | 14.00 | 13.00 | 25.00 | 48.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 0.00 | 7.00 | 3.00 | 8.00 | 21.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.00 | 1.00 | 0.00 | 4.00 | 8.00 |
Other Interest | 7.00 | 6.00 | 9.00 | 14.00 | 19.00 |
PBDT | 694.00 | 577.00 | 565.00 | 414.00 | 379.00 |
Depreciation | 124.00 | 121.00 | 130.00 | 93.00 | 106.00 |
Profit Before Taxation & Exceptional Items | 570.00 | 456.00 | 435.00 | 321.00 | 273.00 |
Exceptional Income / Expenses | | | -216.00 | | 495.00 |
Profit Before Tax | 570.00 | 456.00 | 217.00 | 247.00 | 761.00 |
Provision for Tax | 144.00 | 75.00 | 62.00 | 85.00 | 123.00 |
Current Income Tax | 144.00 | 101.00 | 48.00 | 86.00 | 120.00 |
Deferred Tax | 1.00 | -27.00 | 13.00 | -1.00 | 3.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 426.00 | 381.00 | 156.00 | 162.00 | 638.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | 3.00 | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 426.00 | 381.00 | 158.00 | 162.00 | 638.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1415.00 | 1036.00 | 1141.00 | 981.00 | 340.00 |
Appropriations | 1841.00 | 1417.00 | 1300.00 | 1143.00 | 979.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 78.00 | 2.00 | 264.00 | 1.00 | -2.00 |
Equity Dividend % | 80.00 | 70.00 | | | |
Earnings Per Share | 20.00 | 17.00 | 25.00 | 25.00 | 100.00 |
Adjusted EPS | 20.00 | 17.00 | 9.00 | 9.00 | 35.00 |