(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 171584.00 | 136918.00 | 108369.00 | 109915.00 | 85270.00 |
Software Services & Operating Revenues | 27059.00 | 21063.00 | 19896.00 | 21033.00 | 17896.00 |
Job Work/ Contract Receipts | | | | | |
Sale of Equipments & licenses | | | | | |
Processing Charges / ServiceIncome | 144525.00 | 115855.00 | 88473.00 | 88882.00 | 67374.00 |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 171584.00 | 136918.00 | 108369.00 | 109915.00 | 85270.00 |
EXPENDITURE : | | | | | |
Stock Adjustments | | | | | |
Raw Material Consumed | 4794.00 | 2787.00 | 2007.00 | 2671.00 | 2624.00 |
Opening Raw Materials | 48.00 | 43.00 | 68.00 | 66.00 | 48.00 |
Purchases Raw Materials | 4799.00 | 2792.00 | 1982.00 | 2673.00 | 2642.00 |
Closing Raw Materials | 52.00 | 48.00 | 43.00 | 68.00 | 66.00 |
Other Direct Purchases / Brought in cost | | | | | |
Others raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 386.00 | 287.00 | 261.00 | 426.00 | 335.00 |
Electricity & Power | 386.00 | 287.00 | 261.00 | 426.00 | 335.00 |
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 | 146596.00 | 116870.00 | 92968.00 | 90634.00 | 67132.00 |
Salaries, Wages & Bonus | 134072.00 | 106770.00 | 84788.00 | 82354.00 | 61067.00 |
Contributions to EPF & Pension Funds | 10360.00 | 8696.00 | 7068.00 | 7403.00 | 5162.00 |
Wheeling & Transmission Charges recoverable | 1205.00 | 686.00 | 523.00 | 597.00 | 554.00 |
Other Employees Cost | 959.00 | 718.00 | 589.00 | 281.00 | 349.00 |
Cost of Software developments | 5956.00 | 4293.00 | 2617.00 | 3089.00 | 3435.00 |
Software Purchase | | | | | |
Technical sub-contractors | 5470.00 | 3918.00 | 2050.00 | 2147.00 | 2599.00 |
Training Expenses | 371.00 | 323.00 | 511.00 | 866.00 | 763.00 |
Software License cost | | | | | |
Other software development expenses | 115.00 | 52.00 | 57.00 | 76.00 | 73.00 |
Operating Expenses | 2221.00 | 2417.00 | 1711.00 | 1868.00 | 2014.00 |
Repairs and Maintenance | 1789.00 | 1980.00 | 1320.00 | 1409.00 | 1223.00 |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 432.00 | 437.00 | 391.00 | 459.00 | 790.00 |
General and Administration Expenses | 3846.00 | 2996.00 | 2238.00 | 2862.00 | 3365.00 |
Rates & Taxes | 170.00 | 121.00 | 139.00 | 186.00 | 90.00 |
Insurance | 523.00 | 468.00 | 216.00 | 323.00 | 141.00 |
Printing and stationery | 91.00 | 74.00 | 51.00 | 106.00 | 109.00 |
Professional and legal fees | 1117.00 | 651.00 | 618.00 | 568.00 | 598.00 |
Other Administration | 1437.00 | 1099.00 | 917.00 | 1389.00 | 1389.00 |
Selling and Marketing Expenses | 982.00 | 543.00 | 513.00 | 1298.00 | 1365.00 |
Advertisement & Sales Promotion | 982.00 | 543.00 | 381.00 | 716.00 | 823.00 |
Commission, Brokerage & Discounts | | | | | |
Freight outwards | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 132.00 | 582.00 | 542.00 |
Miscellaneous Expenses | 916.00 | 465.00 | 1445.00 | 463.00 | 324.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 704.00 | 273.00 | 1225.00 | 236.00 | 214.00 |
Losson disposal of fixed assets(net) | | | 1.00 | 38.00 | 3.00 |
Losson foreign exchange fluctuations | | 0.00 | 100.00 | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 211.00 | 192.00 | 120.00 | 189.00 | 108.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 165696.00 | 130658.00 | 103761.00 | 103312.00 | 80594.00 |
Operating Profit (Excl OI) | 5888.00 | 6260.00 | 4608.00 | 6603.00 | 4676.00 |
Other Income | 263.00 | 198.00 | 451.00 | 511.00 | 712.00 |
Interest Received | 139.00 | 148.00 | 402.00 | 349.00 | 407.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 2.00 | 1.00 | | 7.00 | |
Profits on sale of Investments | | | | | |
Provision Written Back | 0.00 | 0.00 | 0.00 | 16.00 | 5.00 |
Foreign Exchange Gains | 62.00 | 4.00 | | 64.00 | 26.00 |
Others | 61.00 | 45.00 | 48.00 | 74.00 | 274.00 |
Operating Profit | 6151.00 | 6458.00 | 5059.00 | 7114.00 | 5388.00 |
Interest | 1097.00 | 817.00 | 1140.00 | 1693.00 | 1174.00 |
InterestonDebenture / Bonds | | | 54.00 | 121.00 | 191.00 |
Intereston Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 48.00 | 48.00 | 67.00 | 69.00 | 82.00 |
Other Interest | 1049.00 | 769.00 | 1019.00 | 1503.00 | 900.00 |
PBDT | 5054.00 | 5641.00 | 3919.00 | 5421.00 | 4214.00 |
Depreciation | 2746.00 | 2120.00 | 2285.00 | 2486.00 | 1232.00 |
Profit Before Taxation & Exceptional Items | 2308.00 | 3520.00 | 1634.00 | 2935.00 | 2983.00 |
Exceptional Income / Expenses | 535.00 | 72.00 | 327.00 | -6641.00 | |
Profit Before Tax | 2844.00 | 3576.00 | 1846.00 | -3844.00 | 2894.00 |
Provision for Tax | 615.00 | 1066.00 | 1110.00 | 475.00 | 329.00 |
Current Income Tax | 843.00 | 644.00 | 423.00 | 335.00 | 807.00 |
Deferred Tax | -173.00 | 386.00 | 618.00 | 137.00 | -516.00 |
Other taxes | -56.00 | 35.00 | 68.00 | 3.00 | 38.00 |
Profit After Tax | 2229.00 | 2510.00 | 737.00 | -4319.00 | 2565.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 15.00 | -98.00 | -158.00 | -128.00 | 2.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 2244.00 | 2412.00 | 579.00 | -4447.00 | 2567.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 5268.00 | 4481.00 | 3799.00 | 8471.00 | 6014.00 |
Appropriations | 7513.00 | 6893.00 | 4378.00 | 4024.00 | 8581.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 7513.00 | 6893.00 | 4378.00 | 4024.00 | 8581.00 |
Equity Dividend % | 120.00 | 40.00 | 70.00 | | |
Earnings Per Share | 15.00 | 16.00 | 4.00 | -30.00 | 18.00 |
Adjusted EPS | 15.00 | 16.00 | 4.00 | -30.00 | 18.00 |