(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 57740.00 | 44460.00 | 26600.00 | 32440.00 | 35285.60 |
Sales | 56100.00 | 43320.00 | 25870.00 | 31360.00 | 34060.30 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 1650.00 | 1140.00 | 730.00 | 1080.00 | 1225.20 |
Less: Excise Duty | | | | | |
Net Sales | 57740.00 | 44460.00 | 26600.00 | 32440.00 | 35285.60 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -40.00 | -350.00 | 260.00 | 40.00 | -554.00 |
Raw Material Consumed | 43560.00 | 31690.00 | 15830.00 | 21860.00 | 23519.60 |
Opening Raw Materials | 4640.00 | 3490.00 | 1990.00 | 3090.00 | 2315.80 |
Purchases Raw Materials | 43110.00 | 32840.00 | 17330.00 | 20760.00 | 24293.80 |
Closing Raw Materials | 4190.00 | 4640.00 | 3490.00 | 1990.00 | 3090.00 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 260.00 | 260.00 | 280.00 | 230.00 | 284.40 |
Electricity & Power | 200.00 | 200.00 | 240.00 | 170.00 | 228.50 |
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 | 70.00 | 60.00 | 40.00 | 60.00 | 55.90 |
Employee Cost | 1900.00 | 1590.00 | 1320.00 | 1350.00 | 1111.20 |
Salaries, Wages & Bonus | 1580.00 | 1280.00 | 1070.00 | 1100.00 | 907.30 |
Contributions to EPF & Pension Funds | 170.00 | 180.00 | 150.00 | 140.00 | 104.80 |
Workmen and Staff Welfare Expenses | 150.00 | 130.00 | 100.00 | 110.00 | 99.10 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 1620.00 | 1610.00 | 1280.00 | 1330.00 | 1617.60 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 340.00 | 330.00 | 230.00 | 240.00 | 450.20 |
Packing Material Consumed | 760.00 | 740.00 | 550.00 | 640.00 | 591.80 |
Other Mfg Exp | 520.00 | 550.00 | 500.00 | 440.00 | 575.60 |
General and Administration Expenses | 530.00 | 440.00 | 320.00 | 390.00 | 674.70 |
Rent , Rates & Taxes | 130.00 | 120.00 | 90.00 | 130.00 | 355.90 |
Insurance | 80.00 | 70.00 | 60.00 | 30.00 | 22.00 |
Printing and stationery | | | | | |
Professional and legal fees | | | | | |
Traveling and conveyance | 110.00 | 70.00 | 40.00 | 110.00 | 123.60 |
Other Administration | 310.00 | 250.00 | 170.00 | 230.00 | 296.80 |
Selling and Distribution Expenses | 1230.00 | 1560.00 | 1250.00 | 1240.00 | 1148.80 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | 360.00 | 360.00 | 270.00 | 320.00 | 323.80 |
Freight and Forwarding | 870.00 | 1200.00 | 970.00 | 910.00 | 825.00 |
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 | 1530.00 | 1460.00 | 1000.00 | 1420.00 | 1342.00 |
Bad debts /advances written off | | 90.00 | | | |
Provision for doubtful debts | 0.00 | | 10.00 | | 50.10 |
Losson disposal of fixed assets(net) | 0.00 | 0.00 | | 10.00 | 1.60 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 1530.00 | 1360.00 | 990.00 | 1410.00 | 1290.30 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 50590.00 | 38250.00 | 21530.00 | 27840.00 | 29144.40 |
Operating Profit (Excl OI) | 7150.00 | 6210.00 | 5060.00 | 4590.00 | 6141.20 |
Other Income | 570.00 | 600.00 | 300.00 | 340.00 | 219.80 |
Interest Received | 30.00 | 70.00 | 60.00 | 40.00 | 13.40 |
Dividend Received | 100.00 | 80.00 | 80.00 | 50.00 | 39.10 |
Profit on sale of Fixed Assets | | | 10.00 | | |
Profits on sale of Investments | | | | | |
Provision Written Back | 70.00 | | 0.00 | 110.00 | 27.10 |
Foreign Exchange Gains | 160.00 | 220.00 | 100.00 | 10.00 | 20.50 |
Others | 210.00 | 240.00 | 50.00 | 130.00 | 119.80 |
Operating Profit | 7720.00 | 6820.00 | 5360.00 | 4930.00 | 6361.00 |
Interest | 530.00 | 290.00 | 340.00 | 460.00 | 367.80 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 450.00 | 190.00 | 220.00 | 370.00 | 356.60 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.00 | 10.00 | 10.00 | 0.00 | 11.20 |
Other Interest | 90.00 | 100.00 | 110.00 | 90.00 | 0.00 |
PBDT | 7180.00 | 6520.00 | 5020.00 | 4470.00 | 5993.20 |
Depreciation | 1370.00 | 1210.00 | 1100.00 | 920.00 | 663.80 |
Profit Before Taxation & Exceptional Items | 5820.00 | 5320.00 | 3920.00 | 3550.00 | 5329.40 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 5820.00 | 5320.00 | 3920.00 | 3550.00 | 5329.40 |
Provision for Tax | 1390.00 | 1050.00 | 780.00 | 670.00 | 1502.70 |
Current Income Tax | 1490.00 | 1100.00 | 690.00 | 570.00 | 1508.70 |
Deferred Tax | -170.00 | -50.00 | 90.00 | 100.00 | -6.00 |
Other taxes | 80.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 4420.00 | 4260.00 | 3140.00 | 2880.00 | 3826.70 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | 0.00 | 0.00 | -10.00 | 10.30 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 4420.00 | 4260.00 | 3140.00 | 2870.00 | 3837.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 17140.00 | 14790.00 | 12860.00 | 11630.00 | 8894.40 |
Appropriations | 21560.00 | 19050.00 | 16000.00 | 14490.00 | 12731.40 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 250.00 | 124.00 |
Other Appropriation | -20.00 | 20.00 | 0.00 | 180.00 | 376.30 |
Equity Dividend % | 550.00 | 500.00 | 350.00 | 350.00 | 175.00 |
Earnings Per Share | 12.00 | 23.00 | 18.00 | 17.00 | 22.00 |
Adjusted EPS | 12.00 | 11.00 | 9.00 | 8.00 | 11.00 |