(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 23399.80 | 23168.40 | 21029.60 | 27102.20 | 26927.60 |
Sales | 23348.50 | 23114.00 | 20978.80 | 27077.60 | 26752.60 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 23.80 | 33.00 | 25.60 | 9.30 | 157.50 |
Revenue from property development | | | | | |
Other Operational Income | 27.50 | 21.40 | 25.10 | 15.30 | 17.60 |
Less: Excise Duty | | | | | |
Net Sales | 22365.60 | 21898.10 | 20312.40 | 25018.50 | 25906.30 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 697.60 | -57.60 | -94.20 | 2119.90 | -4246.00 |
Raw Material Consumed | 15368.80 | 16276.10 | 16532.00 | 18163.40 | 25584.90 |
Opening Raw Materials | 2153.50 | 1259.30 | 1105.10 | 963.00 | 1152.40 |
Purchases Raw Materials | 9848.90 | 12585.30 | 12618.30 | 13476.30 | 14933.50 |
Closing Raw Materials | 2067.40 | 2153.50 | 1259.30 | 1105.10 | 1178.50 |
Other Direct Purchases / Brought in cost | 5433.80 | 4584.90 | 4067.90 | 4829.10 | 10677.50 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 97.90 | 93.00 | 66.80 | 93.60 | 87.90 |
Electricity & Power | 89.30 | 82.40 | 60.50 | 86.20 | 81.10 |
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 | 8.70 | 10.60 | 6.30 | 7.40 | 6.80 |
Employee Cost | 1136.50 | 1006.90 | 698.60 | 959.70 | 927.50 |
Salaries, Wages & Bonus | 990.70 | 880.20 | 635.40 | 867.70 | 840.80 |
Contributions to EPF & Pension Funds | 21.40 | 17.90 | 14.00 | 18.70 | 19.50 |
Workmen and Staff Welfare Expenses | 61.00 | 60.80 | 37.70 | 43.50 | 48.60 |
Other Employees Cost | 63.40 | 48.00 | 11.40 | 29.90 | 18.60 |
Other Manufacturing Expenses | 1321.70 | 1337.90 | 933.80 | 1107.10 | 1021.60 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 934.70 | 922.60 | 638.40 | 862.20 | 764.40 |
Repairs and Maintenance | 42.40 | 41.30 | 27.60 | 33.20 | 27.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 344.70 | 374.00 | 267.80 | 211.70 | 230.20 |
General and Administration Expenses | 131.50 | 110.50 | 106.80 | 128.60 | 174.20 |
Rent , Rates & Taxes | 62.10 | 41.70 | 36.00 | 40.30 | 106.90 |
Insurance | 61.90 | 60.90 | 63.70 | 76.90 | 54.10 |
Printing and stationery | | | | | |
Professional and legal fees | | | | | |
Traveling and conveyance | | | | | |
Other Administration | 7.50 | 7.90 | 7.20 | 11.30 | 13.30 |
Selling and Distribution Expenses | 1020.10 | 817.60 | 498.30 | 318.10 | 294.60 |
Advertisement & Sales Promotion | 1020.10 | 817.60 | 498.30 | 318.10 | 294.60 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
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 | 873.30 | 554.00 | 575.80 | 590.80 | 846.70 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | 14.60 | 0.90 | | | 4.70 |
Losson foreign exchange fluctuations | 255.50 | 9.00 | 147.00 | | 102.70 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 603.30 | 544.10 | 428.80 | 590.80 | 739.30 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 20647.60 | 20138.40 | 19317.80 | 23481.00 | 24691.40 |
Operating Profit (Excl OI) | 1718.00 | 1759.70 | 994.50 | 1537.50 | 1214.90 |
Other Income | 61.20 | 305.00 | 161.20 | 166.90 | 23.00 |
Interest Received | 13.40 | 16.70 | 17.30 | 10.30 | 9.30 |
Dividend Received | 5.10 | 2.30 | 1.00 | 1.90 | 0.70 |
Profit on sale of Fixed Assets | 0.00 | | 0.30 | 1.50 | |
Profits on sale of Investments | | 128.10 | 52.90 | | |
Provision Written Back | 0.60 | 0.50 | | 27.80 | |
Foreign Exchange Gains | | 115.80 | | 78.50 | |
Others | 42.20 | 41.60 | 89.70 | 47.00 | 13.10 |
Operating Profit | 1779.20 | 2064.70 | 1155.70 | 1704.40 | 1237.90 |
Interest | 511.00 | 349.40 | 249.80 | 297.50 | 249.60 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 98.50 | 59.90 | | | |
Other Interest | 412.50 | 289.50 | 249.80 | 297.50 | 249.60 |
PBDT | 1268.20 | 1715.30 | 905.90 | 1406.80 | 988.30 |
Depreciation | 320.50 | 350.60 | 313.60 | 351.50 | 181.00 |
Profit Before Taxation & Exceptional Items | 947.70 | 1364.70 | 592.30 | 1055.30 | 807.30 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 947.70 | 1364.70 | 592.30 | 1055.30 | 807.30 |
Provision for Tax | 69.70 | 300.20 | 129.80 | 177.80 | 35.70 |
Current Income Tax | 122.70 | 159.80 | 166.60 | 182.10 | 136.00 |
Deferred Tax | -53.10 | 106.00 | -15.90 | -2.00 | -100.30 |
Other taxes | 0.00 | 34.40 | -21.00 | -2.30 | 0.00 |
Profit After Tax | 878.10 | 1064.50 | 462.60 | 877.50 | 771.60 |
Extra items | -5.00 | 0.00 | -39.80 | 0.00 | 0.00 |
Minority Interest | -2.50 | -6.80 | 2.20 | 2.40 | -4.40 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 870.60 | 1057.80 | 424.90 | 879.90 | 767.30 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 8060.10 | 7035.70 | 6262.80 | 5426.70 | 4548.10 |
Appropriations | 8930.70 | 8093.50 | 6687.70 | 6306.60 | 5315.30 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 214.70 | -70.50 | -432.90 | 43.80 | -111.40 |
Equity Dividend % | | 85.00 | 45.00 | | |
Earnings Per Share | 9.00 | 56.00 | 23.00 | 47.00 | 41.00 |
Adjusted EPS | 9.00 | 11.00 | 5.00 | 9.00 | 8.00 |