(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 31751.40 | 28682.90 | 13286.80 | 25636.20 | 43655.20 |
Sales | 31687.80 | 28628.00 | 13272.60 | 25625.80 | 43653.30 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 63.50 | 54.90 | 14.20 | 10.40 | 1.90 |
Less: Excise Duty | | | | | |
Net Sales | 31731.50 | 28534.40 | 13284.10 | 25460.40 | 43630.90 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -305.60 | -348.30 | -124.10 | 19.60 | 1017.50 |
Raw Material Consumed | 28465.20 | 25545.30 | 11733.10 | 24065.10 | 39575.20 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 28465.20 | 25545.30 | 11733.10 | 24065.10 | 39575.20 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 0.40 | 0.40 | 0.50 | 0.50 | 0.80 |
Electricity & Power | 0.40 | 0.40 | 0.50 | 0.50 | 0.80 |
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 | 56.50 | 45.50 | 46.70 | 62.90 | 93.90 |
Salaries, Wages & Bonus | 50.00 | 41.10 | 43.60 | 56.80 | 84.00 |
Contributions to EPF & Pension Funds | 1.50 | 1.00 | 0.80 | 0.80 | 1.00 |
Workmen and Staff Welfare Expenses | 0.90 | 0.90 | 0.90 | 4.00 | 7.70 |
Other Employees Cost | 4.10 | 2.60 | 1.40 | 1.30 | 1.20 |
Other Manufacturing Expenses | 1289.20 | 1143.70 | 426.00 | 500.10 | 1146.30 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 3.40 | 6.20 | 3.10 | 3.30 | 3.30 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1285.80 | 1137.40 | 422.90 | 496.70 | 1143.00 |
General and Administration Expenses | 72.50 | 72.00 | 63.60 | 42.80 | 78.60 |
Rent , Rates & Taxes | 18.80 | 26.80 | 20.50 | 8.20 | 26.40 |
Insurance | 6.80 | 8.20 | 7.10 | 4.50 | 3.40 |
Printing and stationery | | | | | |
Professional and legal fees | 22.40 | 17.10 | 16.40 | 6.10 | 22.70 |
Traveling and conveyance | 8.00 | 4.60 | 3.20 | 8.20 | 11.50 |
Other Administration | 24.60 | 20.00 | 19.70 | 24.10 | 26.10 |
Selling and Distribution Expenses | 1684.10 | 1726.80 | 918.00 | 530.10 | 761.80 |
Advertisement & Sales Promotion | 1.00 | 15.40 | 0.30 | 1.10 | 1.70 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 1443.30 | 1490.60 | 766.70 | 444.90 | 599.40 |
Handling and Clearing Charges | 204.40 | 152.90 | 119.00 | 45.60 | 57.30 |
Other Selling Expenses | 35.40 | 67.90 | 32.10 | 38.50 | 103.40 |
Miscellaneous Expenses | 79.00 | 22.20 | 58.80 | 61.60 | 46.70 |
Bad debts /advances written off | | | | 10.90 | |
Provision for doubtful debts | | 0.80 | 15.20 | 6.70 | 6.00 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 79.00 | 21.50 | 43.60 | 44.10 | 40.70 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 31341.30 | 28207.70 | 13122.70 | 25282.60 | 42720.90 |
Operating Profit (Excl OI) | 390.20 | 326.70 | 161.40 | 177.80 | 910.10 |
Other Income | 72.50 | 68.80 | 50.70 | 104.00 | 71.30 |
Interest Received | 1.40 | 4.00 | 7.20 | 18.30 | 16.30 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | 41.50 | 5.50 | 12.50 | 13.60 | 13.40 |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | 3.20 |
Others | 29.50 | 59.40 | 31.00 | 72.20 | 38.40 |
Operating Profit | 462.70 | 395.60 | 212.10 | 281.80 | 981.40 |
Interest | 67.80 | 37.10 | 47.50 | 24.20 | 91.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 46.50 | 22.40 | 11.10 | 11.70 | 43.10 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 21.30 | 14.70 | 36.40 | 12.50 | 47.90 |
Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
PBDT | 394.90 | 358.40 | 164.60 | 257.60 | 890.40 |
Depreciation | 14.50 | 19.00 | 24.10 | 13.20 | 6.00 |
Profit Before Taxation & Exceptional Items | 380.40 | 339.40 | 140.50 | 244.40 | 884.40 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 380.40 | 339.40 | 140.50 | 244.40 | 884.40 |
Provision for Tax | 96.00 | 65.00 | 30.20 | 61.60 | 186.10 |
Current Income Tax | 88.60 | 79.80 | 34.80 | 47.10 | 193.40 |
Deferred Tax | 7.20 | -12.70 | -4.60 | -2.40 | -7.30 |
Other taxes | 0.20 | -2.20 | 0.00 | 16.90 | 0.00 |
Profit After Tax | 284.50 | 274.40 | 110.30 | 182.90 | 698.30 |
Extra items | 0.00 | 0.00 | 0.00 | -0.50 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | 0.80 | | |
Consolidated Net Profit | 284.50 | 274.40 | 111.10 | 182.40 | 698.30 |
Adjustments to PAT | | | | | 0.10 |
Profit Balance B/F | 2503.00 | 2249.20 | 2166.10 | 2021.90 | 1407.50 |
Appropriations | 2787.40 | 2523.70 | 2277.10 | 2204.20 | 2105.90 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 67.00 | 20.70 | 26.10 | 38.20 | 84.10 |
Equity Dividend % | 5.00 | 5.00 | 5.00 | 10.00 | 10.00 |
Earnings Per Share | 1.00 | 1.00 | 0.00 | 1.00 | 3.00 |
Adjusted EPS | 1.00 | 1.00 | 0.00 | 1.00 | 3.00 |