(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | |
Gross Sales | 20847.10 | 16155.10 | 9542.60 | 10288.70 |
Sales | 20770.40 | 16126.30 | 9421.80 | 10105.20 |
Job Work/ Contract Receipts | | | | |
Processing Charges / Service Income | | | | |
Revenue from property development | | | | |
Other Operational Income | 76.70 | 28.80 | 120.80 | 183.50 |
Less: Excise Duty | 65.00 | | | |
Net Sales | 20782.10 | 16155.10 | 9542.60 | 10288.70 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | -50.80 | -4.10 | -282.00 | -27.90 |
Raw Material Consumed | 10885.60 | 8611.30 | 4158.60 | 4315.00 |
Opening Raw Materials | 629.80 | 324.40 | 276.00 | 276.00 |
Purchases Raw Materials | 10940.30 | 8858.60 | 4207.00 | 4315.00 |
Closing Raw Materials | 684.50 | 629.80 | 324.40 | 276.00 |
Other Direct Purchases / Brought in cost | | 58.10 | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1603.80 | 1202.60 | 633.80 | 525.90 |
Electricity & Power | 1576.10 | 1174.50 | 610.50 | 501.50 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 27.70 | 28.00 | 23.20 | 24.40 |
Employee Cost | 932.20 | 839.90 | 726.40 | 642.80 |
Salaries, Wages & Bonus | 826.30 | 745.30 | 650.10 | 573.60 |
Contributions to EPF & Pension Funds | 76.80 | 68.00 | 58.60 | 51.40 |
Workmen and Staff Welfare Expenses | 29.00 | 26.50 | 17.70 | 17.70 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 1070.70 | 854.70 | 526.60 | 504.20 |
Sub-contracted / Out sourced services | | | | |
Processing Charges | 254.20 | 227.50 | 153.60 | 138.00 |
Repairs and Maintenance | 186.20 | 91.60 | 66.60 | 58.40 |
Packing Material Consumed | | | | |
Other Mfg Exp | 630.30 | 535.60 | 306.40 | 307.80 |
General and Administration Expenses | 155.40 | 111.80 | 101.70 | 80.50 |
Rent , Rates & Taxes | 18.80 | 13.00 | 10.90 | 10.70 |
Insurance | 72.70 | 41.50 | 44.30 | 26.50 |
Printing and stationery | 4.40 | 3.00 | 2.20 | 2.50 |
Professional and legal fees | | | | |
Traveling and conveyance | 29.50 | 28.40 | 22.90 | 21.10 |
Other Administration | 59.40 | 54.20 | 44.40 | 40.90 |
Selling and Distribution Expenses | 33.30 | 24.80 | 30.00 | 25.80 |
Advertisement & Sales Promotion | | | | |
Sales Commissions & Incentives | 26.50 | 19.00 | 24.40 | 20.00 |
Freight and Forwarding | 6.80 | 5.90 | 5.60 | 5.70 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 186.90 | 159.40 | 114.90 | 73.80 |
Bad debts /advances written off | | | | |
Provision for doubtful debts | | 11.00 | | |
Losson disposal of fixed assets(net) | | | | |
Losson foreign exchange fluctuations | | | | |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 186.90 | 148.30 | 114.90 | 73.80 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 14817.10 | 11800.40 | 6010.00 | 6139.90 |
Operating Profit (Excl OI) | 5964.90 | 4354.80 | 3532.60 | 4148.80 |
Other Income | 724.30 | 609.10 | 258.40 | 449.90 |
Interest Received | 222.00 | 136.60 | 21.20 | 23.90 |
Dividend Received | 3.70 | 3.10 | | 71.30 |
Profit on sale of Fixed Assets | | | | |
Profits on sale of Investments | 55.50 | 69.50 | 77.60 | 19.10 |
Provision Written Back | | | | |
Foreign Exchange Gains | 380.40 | 274.40 | 40.90 | 204.90 |
Others | 62.70 | 125.40 | 118.80 | 130.70 |
Operating Profit | 6689.20 | 4963.90 | 3791.00 | 4598.70 |
Interest | 17.00 | 16.50 | 9.50 | 20.40 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | | | | |
Intereston Fixed deposits | | | | |
Bank Charges etc | 15.00 | 15.50 | 8.60 | 10.70 |
Other Interest | 2.00 | 1.00 | 0.90 | 9.70 |
PBDT | 6672.20 | 4947.40 | 3781.50 | 4578.30 |
Depreciation | 519.40 | 454.90 | 429.10 | 331.60 |
Profit Before Taxation & Exceptional Items | 6152.80 | 4492.50 | 3352.40 | 4246.70 |
Exceptional Income / Expenses | | | | |
Profit Before Tax | 6152.80 | 4492.50 | 3352.40 | 4246.70 |
Provision for Tax | 1573.10 | 1026.30 | 659.20 | 908.50 |
Current Income Tax | 1455.60 | 1014.60 | 757.40 | 956.00 |
Deferred Tax | 120.60 | 120.90 | 74.40 | -140.90 |
Other taxes | -3.10 | -109.20 | -172.70 | 93.40 |
Profit After Tax | 4579.70 | 3466.20 | 2693.20 | 3338.20 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | |
Share of Associate | | | | |
Other Consolidated Items | | | | |
Consolidated Net Profit | 4579.70 | 3466.20 | 2693.20 | 3338.20 |
Adjustments to PAT | | | | |
Profit Balance B/F | 17539.10 | 14690.70 | 12048.90 | 9763.90 |
Appropriations | 22118.90 | 18156.90 | 14742.10 | 13102.10 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | 105.60 |
Other Appropriation | 671.90 | 617.80 | 51.40 | 433.70 |
Equity Dividend % | 700.00 | 650.00 | 600.00 | 550.00 |
Earnings Per Share | 45.00 | 34.00 | 26.00 | 32.00 |
Adjusted EPS | 45.00 | 34.00 | 26.00 | 32.00 |