(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 63990.40 | 54993.40 | 54255.70 | 58820.60 | 50506.60 |
Sales | 57915.90 | 49894.70 | 47573.80 | 50526.40 | 44919.40 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 5193.50 | 4383.00 | 4882.90 | 6525.10 | 4590.30 |
Revenue from property development | | | | | |
Other Operational Income | 881.00 | 715.70 | 1798.90 | 1769.10 | 996.90 |
Less: Excise Duty | | | | | |
Net Sales | 63990.40 | 54993.40 | 54255.70 | 58820.60 | 50506.60 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 2840.10 | -1984.40 | 1092.40 | -608.40 | -2037.90 |
Raw Material Consumed | 35910.10 | 35521.90 | 31516.50 | 35061.50 | 32802.00 |
Opening Raw Materials | 2401.40 | 1578.80 | 1744.40 | 2166.50 | 1779.30 |
Purchases Raw Materials | 17794.90 | 16330.30 | 11730.10 | 13139.50 | 15073.30 |
Closing Raw Materials | 2355.90 | 2401.40 | 1578.80 | 1744.40 | 2166.50 |
Other Direct Purchases / Brought in cost | 18069.70 | 20014.30 | 19620.80 | 21500.00 | 18115.80 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 619.50 | 484.20 | 451.40 | 459.80 | 423.00 |
Electricity & Power | 619.50 | 484.20 | 451.40 | 459.80 | 423.00 |
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 | 4625.50 | 4330.30 | 3840.40 | 4219.70 | 3754.90 |
Salaries, Wages & Bonus | 4231.90 | 4021.70 | 3480.80 | 3933.30 | 3438.10 |
Contributions to EPF & Pension Funds | 300.80 | 233.00 | 283.40 | 219.70 | 256.60 |
Workmen and Staff Welfare Expenses | 92.90 | 75.70 | 76.30 | 66.70 | 60.20 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 11157.70 | 10053.70 | 9219.80 | 11388.10 | 7846.30 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 900.90 | 511.30 | 524.80 | 545.80 | 556.90 |
Repairs and Maintenance | 430.30 | 346.10 | 258.50 | 270.90 | 288.60 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 9826.60 | 9196.20 | 8436.50 | 10571.40 | 7000.80 |
General and Administration Expenses | 2093.10 | 1775.90 | 1669.00 | 2439.60 | 2417.80 |
Rent , Rates & Taxes | 104.60 | 104.50 | 110.60 | 86.20 | 85.70 |
Insurance | 161.30 | 156.00 | 135.90 | 143.00 | 74.40 |
Printing and stationery | | | | | |
Professional and legal fees | 114.30 | 77.30 | 122.50 | 482.90 | 476.70 |
Traveling and conveyance | 488.50 | 368.60 | 288.90 | 547.60 | 537.80 |
Other Administration | 1713.00 | 1438.10 | 1300.00 | 1727.40 | 1780.90 |
Selling and Distribution Expenses | 1553.70 | 1255.00 | 1480.30 | 2210.20 | 2099.80 |
Advertisement & Sales Promotion | 12.30 | 6.10 | 3.20 | 20.30 | 15.50 |
Sales Commissions & Incentives | 141.80 | 80.40 | 79.50 | 355.00 | 205.00 |
Freight and Forwarding | 1399.60 | 1168.50 | 1408.70 | 1833.60 | 1868.70 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | -11.20 | 1.30 | 10.70 |
Miscellaneous Expenses | 466.60 | 216.50 | 295.90 | 207.50 | 345.70 |
Bad debts /advances written off | 0.00 | 0.30 | | | 0.00 |
Provision for doubtful debts | 63.20 | | 70.70 | 2.40 | 111.10 |
Losson disposal of fixed assets(net) | 5.00 | 5.60 | 2.40 | 7.10 | 33.60 |
Losson foreign exchange fluctuations | 207.60 | 74.40 | 0.70 | 8.20 | 58.70 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 190.90 | 136.10 | 222.10 | 189.70 | 142.30 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 59266.40 | 51653.10 | 49565.80 | 55377.90 | 47651.50 |
Operating Profit (Excl OI) | 4724.00 | 3340.40 | 4689.90 | 3442.70 | 2855.00 |
Other Income | 126.70 | 132.40 | 517.70 | 320.90 | 687.60 |
Interest Received | 52.80 | 51.60 | 52.00 | 57.30 | 125.30 |
Dividend Received | 0.00 | | | 0.00 | 0.20 |
Profit on sale of Fixed Assets | 5.00 | 5.80 | 8.10 | 2.20 | |
Profits on sale of Investments | 15.20 | 12.70 | 4.10 | 36.90 | 179.50 |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 53.70 | 62.20 | 453.40 | 224.40 | 382.60 |
Operating Profit | 4850.70 | 3472.70 | 5207.50 | 3763.60 | 3542.60 |
Interest | 907.90 | 878.40 | 642.60 | 608.20 | 448.40 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 225.70 | 289.60 | 200.40 | 228.80 | 220.00 |
Other Interest | 682.10 | 588.80 | 442.20 | 379.40 | 228.40 |
PBDT | 3942.90 | 2594.30 | 4564.90 | 3155.40 | 3094.20 |
Depreciation | 1043.00 | 1013.60 | 1008.60 | 1011.90 | 824.80 |
Profit Before Taxation & Exceptional Items | 2899.90 | 1580.80 | 3556.30 | 2143.50 | 2269.40 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 2900.30 | 1581.00 | 3558.10 | 2144.50 | 2269.40 |
Provision for Tax | 844.90 | 431.10 | 1027.40 | 653.20 | 829.30 |
Current Income Tax | 850.30 | 507.80 | 984.40 | 707.00 | 871.40 |
Deferred Tax | -6.00 | -74.90 | 46.40 | -53.80 | -42.10 |
Other taxes | 0.60 | -1.80 | -3.30 | 0.00 | -0.10 |
Profit After Tax | 2055.40 | 1149.90 | 2530.70 | 1491.30 | 1440.20 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -90.50 | -61.70 | -52.20 | -46.20 | -12.50 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1964.90 | 1088.10 | 2478.50 | 1445.10 | 1427.60 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 17675.90 | 16626.50 | 14287.50 | 13157.00 | 11777.30 |
Appropriations | 19640.80 | 17714.70 | 16766.00 | 14602.10 | 13204.90 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 24.60 | 4.90 |
Other Appropriation | 152.30 | 38.80 | 139.50 | 143.00 | 6.20 |
Equity Dividend % | 300.00 | 200.00 | 300.00 | 200.00 | 200.00 |
Earnings Per Share | 27.00 | 15.00 | 34.00 | 20.00 | 19.00 |
Adjusted EPS | 27.00 | 15.00 | 34.00 | 20.00 | 19.00 |