(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 60424.70 | 60084.70 | 48720.50 | 41152.90 | 34877.80 |
Sales | 59907.30 | 59502.60 | 48342.00 | 40357.50 | 34245.80 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | 12.00 | 61.30 | | |
Revenue from property development | | | | | |
Other Operational Income | 517.40 | 570.10 | 317.20 | 795.40 | 632.00 |
Less: Excise Duty | | | | | |
Net Sales | 50869.90 | 50359.60 | 41005.60 | 41152.90 | 34877.80 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 4.40 | -100.00 | -590.40 | -352.00 | -32.50 |
Raw Material Consumed | 41180.10 | 42478.30 | 32640.20 | 32993.70 | 27401.80 |
Opening Raw Materials | 6126.50 | 2439.00 | 2948.20 | 1637.30 | 3194.60 |
Purchases Raw Materials | 39757.70 | 46153.50 | 32120.20 | 34304.60 | 25844.40 |
Closing Raw Materials | 4722.30 | 6126.50 | 2439.00 | 2948.20 | 1637.30 |
Other Direct Purchases / Brought in cost | 18.20 | 12.30 | 10.80 | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 903.60 | 722.40 | 615.80 | 593.10 | 536.10 |
Electricity & Power | 903.60 | 722.40 | 615.80 | 593.10 | 536.10 |
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 | 1668.40 | 1262.60 | 1262.40 | 1135.10 | 1003.20 |
Salaries, Wages & Bonus | 1500.80 | 1113.70 | 1125.80 | 1042.00 | 923.20 |
Contributions to EPF & Pension Funds | 101.90 | 93.30 | 62.00 | 58.30 | 50.20 |
Workmen and Staff Welfare Expenses | 41.80 | 34.10 | 25.40 | 21.60 | 18.90 |
Other Employees Cost | 23.90 | 21.50 | 49.20 | 13.30 | 11.00 |
Other Manufacturing Expenses | 1440.50 | 1227.30 | 1098.30 | 1030.90 | 921.20 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 79.80 | 46.20 | 50.30 | 57.00 | 69.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1360.60 | 1181.20 | 1048.00 | 974.00 | 852.20 |
General and Administration Expenses | 451.30 | 415.30 | 302.30 | 275.20 | 250.90 |
Rent , Rates & Taxes | 108.60 | 100.10 | 68.80 | 50.50 | 51.70 |
Insurance | 95.70 | 82.30 | 72.50 | 45.70 | 42.10 |
Printing and stationery | 7.10 | 6.20 | 4.70 | 5.50 | 5.20 |
Professional and legal fees | 29.50 | 70.40 | 42.30 | 16.60 | 20.20 |
Traveling and conveyance | 102.80 | 70.10 | 45.70 | 67.80 | 61.80 |
Other Administration | 210.40 | 156.20 | 114.00 | 156.80 | 131.70 |
Selling and Distribution Expenses | 1189.00 | 1026.50 | 951.40 | 737.90 | 567.90 |
Advertisement & Sales Promotion | 350.30 | 192.10 | 479.60 | 287.00 | 217.20 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 838.70 | 834.40 | 471.80 | 451.00 | 350.70 |
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 | 83.70 | 90.30 | 110.40 | 277.20 | 136.30 |
Bad debts /advances written off | | | | 1.70 | 15.60 |
Provision for doubtful debts | | | 1.60 | | |
Losson disposal of fixed assets(net) | 0.10 | 0.00 | 0.40 | 0.70 | 2.60 |
Losson foreign exchange fluctuations | | | | | 63.40 |
Losson sale of non-trade current investments | | | | 101.40 | |
Other Miscellaneous Expenses | 83.60 | 90.30 | 108.40 | 173.50 | 54.80 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 46920.90 | 47122.70 | 36390.60 | 36691.30 | 30785.00 |
Operating Profit (Excl OI) | 3948.90 | 3236.80 | 4615.00 | 4461.60 | 4092.80 |
Other Income | 920.20 | 816.70 | 925.80 | 803.70 | 540.90 |
Interest Received | 269.70 | 87.60 | 67.70 | 98.70 | 53.40 |
Dividend Received | | 0.20 | | 235.30 | 153.70 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | 147.60 | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 226.50 | 194.80 | 150.10 | 169.00 | |
Others | 424.00 | 534.20 | 560.40 | 300.70 | 333.70 |
Operating Profit | 4869.10 | 4053.60 | 5540.80 | 5265.40 | 4633.60 |
Interest | 38.90 | 36.90 | 30.50 | 43.80 | 49.10 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 35.60 | 30.20 | 21.60 | 34.00 | 34.90 |
Other Interest | 3.30 | 6.70 | 8.90 | 9.90 | 14.20 |
PBDT | 4830.20 | 4016.70 | 5510.30 | 5221.50 | 4584.50 |
Depreciation | 425.90 | 407.90 | 409.30 | 377.10 | 358.40 |
Profit Before Taxation & Exceptional Items | 4404.20 | 3608.80 | 5101.00 | 4844.50 | 4226.10 |
Exceptional Income / Expenses | -133.10 | -275.00 | | | 51.90 |
Profit Before Tax | 4267.80 | 3238.90 | 5096.70 | 4848.60 | 4280.50 |
Provision for Tax | 1145.30 | 786.70 | 1122.90 | 985.70 | 1214.30 |
Current Income Tax | 970.70 | 777.00 | 1196.40 | 1074.70 | 1317.00 |
Deferred Tax | 192.30 | 9.60 | -71.60 | -132.00 | -83.70 |
Other taxes | -17.70 | 0.00 | -1.90 | 43.00 | -19.00 |
Profit After Tax | 3122.50 | 2452.30 | 3973.70 | 3862.90 | 3066.20 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -335.80 | -236.50 | -373.00 | -398.00 | -329.90 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 2786.70 | 2215.70 | 3600.70 | 3464.90 | 2736.30 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 16616.40 | 15369.40 | 12144.00 | 10410.70 | 8865.90 |
Appropriations | 19403.10 | 17585.10 | 15744.80 | 13875.60 | 11602.20 |
General Reserves | 309.00 | 95.00 | 350.00 | 250.00 | 200.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 140.00 | |
Other Appropriation | 786.10 | 873.70 | 25.40 | 660.30 | 991.40 |
Equity Dividend % | 625.00 | 625.00 | 625.00 | 510.00 | 400.00 |
Earnings Per Share | 20.00 | 16.00 | 26.00 | 25.00 | 20.00 |
Adjusted EPS | 20.00 | 16.00 | 26.00 | 25.00 | 20.00 |