(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 80940.00 | 93110.00 | 73402.00 | 67411.00 | 65266.00 |
Sales | 70860.00 | 83040.00 | 65282.00 | 59025.00 | 57891.00 |
Job Work/ Contract Receipts | 310.00 | 240.00 | 264.00 | 1.00 | 0.00 |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 9770.00 | 9830.00 | 7855.00 | 8385.00 | 7375.00 |
Less: Excise Duty | | | | | |
Net Sales | 80940.00 | 93110.00 | 73402.00 | 67411.00 | 65266.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 2940.00 | -1240.00 | -1571.00 | -881.00 | 110.00 |
Raw Material Consumed | 39780.00 | 48970.00 | 34544.00 | 31229.00 | 30801.00 |
Opening Raw Materials | 6880.00 | 6430.00 | 5325.00 | 4764.00 | 4119.00 |
Purchases Raw Materials | 40140.00 | 40860.00 | 31423.00 | 28178.00 | 27823.00 |
Closing Raw Materials | 9250.00 | 6880.00 | 6430.00 | 5325.00 | 4764.00 |
Other Direct Purchases / Brought in cost | 2020.00 | 8560.00 | 4226.00 | 3612.00 | 3623.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 4630.00 | 2940.00 | 2095.00 | 2221.00 | 2028.00 |
Electricity & Power | 4630.00 | 2940.00 | 2095.00 | 2221.00 | 2028.00 |
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 | 7940.00 | 8670.00 | 8228.00 | 7781.00 | 7114.00 |
Salaries, Wages & Bonus | 7220.00 | 7980.00 | 7561.00 | 7082.00 | 6537.00 |
Contributions to EPF & Pension Funds | 470.00 | 460.00 | 483.00 | 501.00 | 384.00 |
Workmen and Staff Welfare Expenses | 230.00 | 200.00 | 184.00 | 198.00 | 193.00 |
Other Employees Cost | 20.00 | 30.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 9360.00 | 11790.00 | 10469.00 | 8749.00 | 9090.00 |
Sub-contracted / Out sourced services | 610.00 | 790.00 | 646.00 | 1072.00 | 631.00 |
Processing Charges | 240.00 | 760.00 | 982.00 | 604.00 | 1283.00 |
Repairs and Maintenance | 750.00 | 820.00 | 767.00 | 729.00 | 662.00 |
Packing Material Consumed | 2420.00 | 3210.00 | 2900.00 | 2615.00 | 2589.00 |
Other Mfg Exp | 5340.00 | 6210.00 | 5175.00 | 3729.00 | 3925.00 |
General and Administration Expenses | 2690.00 | 2290.00 | 1957.00 | 2248.00 | 1994.00 |
Rent , Rates & Taxes | 620.00 | 410.00 | 189.00 | 331.00 | 573.00 |
Insurance | 460.00 | 450.00 | 411.00 | 362.00 | 152.00 |
Printing and stationery | 10.00 | 20.00 | 15.00 | 21.00 | 22.00 |
Professional and legal fees | 810.00 | 800.00 | 790.00 | 707.00 | 607.00 |
Traveling and conveyance | 440.00 | 300.00 | 259.00 | 571.00 | 423.00 |
Other Administration | 780.00 | 610.00 | 551.00 | 828.00 | 640.00 |
Selling and Distribution Expenses | 5120.00 | 5450.00 | 3488.00 | 3046.00 | 2800.00 |
Advertisement & Sales Promotion | 1230.00 | 1010.00 | 739.00 | 1116.00 | 901.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 3420.00 | 3960.00 | 2395.00 | 1576.00 | 1414.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 460.00 | 470.00 | 354.00 | 354.00 | 485.00 |
Miscellaneous Expenses | 950.00 | 660.00 | 672.00 | 872.00 | 680.00 |
Bad debts /advances written off | 10.00 | 0.00 | 4.00 | 75.00 | 0.00 |
Provision for doubtful debts | 20.00 | 70.00 | 79.00 | 23.00 | 75.00 |
Losson disposal of fixed assets(net) | | 20.00 | | | 2.00 |
Losson foreign exchange fluctuations | 380.00 | 90.00 | 69.00 | | 130.00 |
Losson sale of non-trade current investments | | 0.00 | | | 34.00 |
Other Miscellaneous Expenses | 540.00 | 470.00 | 520.00 | 774.00 | 438.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 73410.00 | 79530.00 | 59882.00 | 55264.00 | 54618.00 |
Operating Profit (Excl OI) | 7530.00 | 13590.00 | 13520.00 | 12147.00 | 10649.00 |
Other Income | 1210.00 | 660.00 | 678.00 | 951.00 | 818.00 |
Interest Received | 560.00 | 280.00 | 269.00 | 84.00 | 287.00 |
Dividend Received | 10.00 | 0.00 | | | |
Profit on sale of Fixed Assets | 100.00 | | 24.00 | 105.00 | |
Profits on sale of Investments | | | | | 1.00 |
Provision Written Back | 10.00 | 10.00 | 44.00 | 1.00 | 22.00 |
Foreign Exchange Gains | | | | 393.00 | |
Others | 540.00 | 370.00 | 341.00 | 368.00 | 508.00 |
Operating Profit | 8740.00 | 14250.00 | 14198.00 | 13098.00 | 11467.00 |
Interest | 1300.00 | 1310.00 | 1975.00 | 1777.00 | 1593.00 |
InterestonDebenture / Bonds | | | | 15.00 | 93.00 |
Interest on Term Loan | 150.00 | 130.00 | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 270.00 | 400.00 | 424.00 | 509.00 | 530.00 |
Other Interest | 880.00 | 780.00 | 1551.00 | 1254.00 | 969.00 |
PBDT | 7440.00 | 12930.00 | 12223.00 | 11321.00 | 9874.00 |
Depreciation | 4420.00 | 4200.00 | 4536.00 | 4811.00 | 4358.00 |
Profit Before Taxation & Exceptional Items | 3020.00 | 8730.00 | 7686.00 | 6510.00 | 5516.00 |
Exceptional Income / Expenses | | | | 434.00 | -2647.00 |
Profit Before Tax | 3020.00 | 8730.00 | 7687.00 | 6944.00 | 2869.00 |
Provision for Tax | 990.00 | 2660.00 | 2179.00 | 1700.00 | 608.00 |
Current Income Tax | 800.00 | 2230.00 | 2163.00 | 1619.00 | 897.00 |
Deferred Tax | 250.00 | 290.00 | 153.00 | 81.00 | -289.00 |
Other taxes | -60.00 | 140.00 | -137.00 | 0.00 | 0.00 |
Profit After Tax | 2030.00 | 6070.00 | 5508.00 | 5244.00 | 2262.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -40.00 | -60.00 | -111.00 | -170.00 | -163.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1990.00 | 6010.00 | 5397.00 | 5074.00 | 2098.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 33330.00 | 27910.00 | 23592.00 | 20103.00 | 18952.00 |
Appropriations | 35310.00 | 33920.00 | 28989.00 | 25177.00 | 21050.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 207.00 | |
Other Appropriation | 130.00 | 600.00 | -42.00 | 373.00 | 948.00 |
Equity Dividend % | 10.00 | 15.00 | 15.00 | 100.00 | 30.00 |
Earnings Per Share | 2.00 | 6.00 | 5.00 | 5.00 | 2.00 |
Adjusted EPS | 2.00 | 6.00 | 5.00 | 5.00 | 2.00 |