(Rs. in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | |
Gross Sales | 857.40 | 685.40 | 500.20 | 282.80 |
Sales | 857.40 | 685.40 | 500.20 | 282.80 |
Job Work/ Contract Receipts | | | | |
Processing Charges / Service Income | | | | |
Revenue from property development | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | 0.40 | | |
Net Sales | 857.40 | 685.00 | 500.20 | 282.80 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | -58.90 | -24.30 | 6.10 | 15.30 |
Raw Material Consumed | 645.90 | 516.40 | 387.40 | 199.40 |
Opening Raw Materials | 59.80 | 66.60 | 32.10 | 6.40 |
Purchases Raw Materials | 622.90 | 509.60 | 421.90 | 225.10 |
Closing Raw Materials | 54.00 | 59.80 | 66.60 | 32.10 |
Other Direct Purchases / Brought in cost | 17.20 | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 21.40 | 15.80 | 15.30 | 13.10 |
Electricity & Power | 21.40 | 15.80 | 15.30 | 13.10 |
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 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 45.30 | 23.00 | 14.80 | 8.90 |
Salaries, Wages & Bonus | 43.90 | 21.60 | 13.80 | 8.60 |
Contributions to EPF & Pension Funds | | | | |
Workmen and Staff Welfare Expenses | 1.30 | 1.40 | 1.00 | 0.30 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 48.80 | 32.30 | 13.70 | 9.00 |
Sub-contracted / Out sourced services | 1.90 | 1.10 | | |
Processing Charges | 3.10 | 6.20 | 0.30 | 0.70 |
Repairs and Maintenance | 6.80 | 4.00 | 1.80 | 1.80 |
Packing Material Consumed | 17.00 | 10.10 | 9.50 | 3.20 |
Other Mfg Exp | 20.00 | 11.00 | 2.10 | 3.30 |
General and Administration Expenses | 31.50 | 19.70 | 9.40 | 7.70 |
Rent , Rates & Taxes | 4.00 | 1.60 | 0.70 | 0.60 |
Insurance | 4.40 | 4.10 | 0.30 | 0.30 |
Printing and stationery | 1.40 | 0.80 | 1.20 | 0.60 |
Professional and legal fees | 7.50 | 3.80 | 2.40 | 1.80 |
Traveling and conveyance | 2.70 | 1.60 | 0.80 | 0.80 |
Other Administration | 14.10 | 9.40 | 4.70 | 4.40 |
Selling and Distribution Expenses | 11.00 | 9.20 | 12.30 | 5.90 |
Advertisement & Sales Promotion | 4.30 | 0.80 | 0.80 | 0.50 |
Sales Commissions & Incentives | 1.70 | 1.80 | 0.20 | 0.00 |
Freight and Forwarding | 4.40 | 5.80 | 2.30 | 1.20 |
Handling and Clearing Charges | 0.20 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.40 | 0.90 | 9.10 | 4.20 |
Miscellaneous Expenses | 2.80 | 2.40 | 0.90 | 1.20 |
Bad debts /advances written off | | | | 0.70 |
Provision for doubtful debts | | | | |
Losson disposal of fixed assets(net) | | | | |
Losson foreign exchange fluctuations | | 0.80 | | 0.00 |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 2.80 | 1.60 | 0.90 | 0.50 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 747.70 | 594.70 | 460.00 | 260.50 |
Operating Profit (Excl OI) | 109.70 | 90.30 | 40.30 | 22.30 |
Other Income | 26.50 | 17.90 | 9.70 | 8.00 |
Interest Received | 9.70 | 0.60 | 0.20 | 0.50 |
Dividend Received | | | | |
Profit on sale of Fixed Assets | | | | |
Profits on sale of Investments | | | | |
Provision Written Back | | | | |
Foreign Exchange Gains | 6.10 | 7.50 | 3.00 | 1.80 |
Others | 10.70 | 9.80 | 6.50 | 5.70 |
Operating Profit | 136.20 | 108.20 | 50.00 | 30.30 |
Interest | 10.50 | 5.60 | 4.20 | 3.00 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | 1.70 | 1.20 | 0.80 | 0.70 |
Intereston Fixed deposits | | | | |
Bank Charges etc | 1.00 | 1.60 | 1.50 | 0.40 |
Other Interest | 7.70 | 2.80 | 2.00 | 1.80 |
PBDT | 125.70 | 102.60 | 45.70 | 27.30 |
Depreciation | 14.40 | 12.80 | 11.00 | 8.30 |
Profit Before Taxation & Exceptional Items | 111.40 | 89.80 | 34.70 | 19.00 |
Exceptional Income / Expenses | | | | |
Profit Before Tax | 111.40 | 89.80 | 34.70 | 19.00 |
Provision for Tax | 31.30 | 22.00 | 8.20 | 5.50 |
Current Income Tax | 30.90 | 21.90 | 8.60 | 5.30 |
Deferred Tax | -0.20 | -0.60 | -0.30 | 0.20 |
Other taxes | 0.60 | 0.60 | 0.00 | 0.00 |
Profit After Tax | 80.00 | 67.80 | 26.50 | 13.40 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | |
Share of Associate | | | | |
Other Consolidated Items | | | | |
Consolidated Net Profit | 80.00 | 67.80 | 26.50 | 13.40 |
Adjustments to PAT | | | | |
Profit Balance B/F | 110.40 | 42.60 | 16.10 | 24.70 |
Appropriations | 190.40 | 110.40 | 42.60 | 38.10 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | |
Other Appropriation | 31.80 | | | 22.00 |
Equity Dividend % | | | | |
Earnings Per Share | 2.00 | 6.00 | 3.00 | 1.00 |
Adjusted EPS | 0.00 | 0.00 | 0.00 | 0.00 |