(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 18701.70 | 17036.40 | 10816.30 | 9343.50 | 6411.50 |
Sales | 18658.60 | 16643.50 | 10618.70 | 9048.90 | 6246.70 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 43.10 | 393.00 | 197.60 | 294.70 | 164.90 |
Less: Excise Duty | | | | | |
Net Sales | 17828.60 | 16250.40 | 10207.60 | 8765.70 | 5991.10 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -55.80 | -10.60 | 251.40 | -71.10 | -421.00 |
Raw Material Consumed | 7513.70 | 6719.70 | 4377.30 | 3990.10 | 2975.40 |
Opening Raw Materials | 746.00 | 638.90 | 474.00 | 369.50 | |
Purchases Raw Materials | 6968.40 | 6712.90 | 4428.70 | 3991.60 | 3257.30 |
Closing Raw Materials | 347.50 | 746.00 | 638.90 | 474.00 | 369.50 |
Other Direct Purchases / Brought in cost | 146.80 | 113.80 | 113.50 | 103.10 | 87.60 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1919.70 | 1422.90 | 992.30 | 1008.70 | 674.80 |
Electricity & Power | 1919.70 | 1422.90 | 992.30 | 1008.70 | 674.80 |
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 | 1397.20 | 1284.30 | 979.00 | 988.90 | 807.60 |
Salaries, Wages & Bonus | 1245.70 | 1154.30 | 878.40 | 886.90 | 720.80 |
Contributions to EPF & Pension Funds | 76.00 | 65.80 | 53.60 | 56.40 | 45.20 |
Workmen and Staff Welfare Expenses | 17.20 | 14.10 | 7.90 | 13.50 | 10.30 |
Other Employees Cost | 58.40 | 50.10 | 39.10 | 32.00 | 31.20 |
Other Manufacturing Expenses | 472.80 | 455.20 | 260.30 | 267.80 | 233.60 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 233.50 | 251.60 | 145.10 | 150.00 | 139.10 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 239.30 | 203.60 | 115.10 | 117.80 | 94.60 |
General and Administration Expenses | 359.70 | 206.10 | 147.30 | 183.40 | 181.90 |
Rent , Rates & Taxes | 58.30 | 41.90 | 28.20 | 29.40 | 76.60 |
Insurance | 87.90 | 74.60 | 63.30 | 28.50 | 21.40 |
Printing and stationery | | | | | |
Professional and legal fees | | | | | |
Traveling and conveyance | 202.40 | 83.50 | 49.50 | 120.20 | 80.70 |
Other Administration | 213.50 | 89.50 | 55.90 | 125.40 | 83.80 |
Selling and Distribution Expenses | 1612.20 | 1493.50 | 899.10 | 710.90 | 562.10 |
Advertisement & Sales Promotion | 239.20 | 182.30 | 106.60 | 88.50 | 110.70 |
Sales Commissions & Incentives | 11.40 | 18.50 | 4.60 | 4.10 | 3.30 |
Freight and Forwarding | 844.40 | 800.30 | 552.00 | 418.60 | 345.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 517.20 | 492.40 | 235.80 | 199.70 | 103.00 |
Miscellaneous Expenses | 444.00 | 375.00 | 267.20 | 309.40 | 203.30 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 8.40 | 3.80 | | 10.00 | 8.50 |
Losson disposal of fixed assets(net) | 25.40 | 29.30 | 36.90 | 3.20 | 0.90 |
Losson foreign exchange fluctuations | | | 6.90 | 50.60 | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 410.10 | 341.90 | 223.50 | 245.50 | 194.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 13663.50 | 11946.10 | 8173.90 | 7388.00 | 5217.60 |
Operating Profit (Excl OI) | 4165.10 | 4304.30 | 2033.70 | 1377.70 | 773.60 |
Other Income | 193.60 | 89.60 | 34.50 | 22.30 | 127.00 |
Interest Received | 164.50 | 48.10 | 22.30 | 20.30 | 6.90 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 12.30 | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | 16.60 |
Foreign Exchange Gains | 3.00 | 37.90 | 3.40 | | 102.20 |
Others | 13.80 | 3.50 | 8.80 | 2.10 | 1.30 |
Operating Profit | 4358.70 | 4393.90 | 2068.10 | 1400.00 | 900.50 |
Interest | 190.40 | 171.00 | 372.10 | 482.90 | 246.30 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 17.80 | 43.00 | 34.60 | 34.10 | 27.30 |
Other Interest | 172.60 | 128.00 | 337.50 | 448.80 | 219.10 |
PBDT | 4168.30 | 4222.90 | 1696.00 | 917.10 | 654.20 |
Depreciation | 719.70 | 733.60 | 686.30 | 691.70 | 530.30 |
Profit Before Taxation & Exceptional Items | 3448.60 | 3489.40 | 1009.70 | 225.50 | 123.80 |
Exceptional Income / Expenses | 61.00 | | | -108.40 | |
Profit Before Tax | 3509.60 | 3489.40 | 1009.70 | 117.10 | 123.80 |
Provision for Tax | 944.40 | 1084.70 | 321.60 | -27.50 | -221.90 |
Current Income Tax | 614.10 | 590.20 | 190.90 | 25.90 | 49.90 |
Deferred Tax | -347.30 | 896.40 | 321.60 | -27.50 | -221.90 |
Other taxes | 677.60 | -401.90 | -190.90 | -25.90 | -49.90 |
Profit After Tax | 2565.10 | 2404.70 | 688.10 | 144.60 | 345.70 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 2565.10 | 2404.70 | 688.10 | 144.60 | 345.70 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 3395.30 | 1187.40 | 495.40 | 345.20 | -0.50 |
Appropriations | 5960.50 | 3592.00 | 1183.40 | 489.80 | 345.20 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -26.40 | 12.80 | -3.90 | | |
Equity Dividend % | 150.00 | 150.00 | | | |
Earnings Per Share | 21.00 | 20.00 | 6.00 | 1.00 | |
Adjusted EPS | 21.00 | 20.00 | 6.00 | 1.00 | 0.00 |