(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 30407.00 | 25247.00 | 19241.00 | 18294.00 | 18635.00 |
Sales | 28071.00 | 23354.00 | 17601.00 | 16760.00 | 17355.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 2149.00 | 1727.00 | 1525.00 | 1405.00 | 1155.00 |
Revenue from property development | | | | | |
Other Operational Income | 187.00 | 166.00 | 114.00 | 129.00 | 125.00 |
Less: Excise Duty | | | | | |
Net Sales | 30407.00 | 25247.00 | 19241.00 | 18294.00 | 18635.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -768.00 | -1103.00 | 309.00 | -295.00 | 29.00 |
Raw Material Consumed | 16102.00 | 14673.00 | 9969.00 | 10103.00 | 10285.00 |
Opening Raw Materials | 1676.00 | 1377.00 | 1057.00 | 1064.00 | 1041.00 |
Purchases Raw Materials | 12662.00 | 11803.00 | 7700.00 | 7564.00 | 7844.00 |
Closing Raw Materials | 2067.00 | 1676.00 | 1377.00 | 1057.00 | 1064.00 |
Other Direct Purchases / Brought in cost | 3831.00 | 3169.00 | 2589.00 | 2531.00 | 2464.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 245.00 | 214.00 | 167.00 | 187.00 | 184.00 |
Electricity & Power | 245.00 | 214.00 | 167.00 | 187.00 | 184.00 |
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 | 5719.00 | 4839.00 | 4117.00 | 4046.00 | 3408.00 |
Salaries, Wages & Bonus | 4955.00 | 4213.00 | 3729.00 | 3683.00 | 3062.00 |
Contributions to EPF & Pension Funds | 330.00 | 293.00 | 128.00 | 123.00 | 122.00 |
Workmen and Staff Welfare Expenses | 344.00 | 272.00 | 166.00 | 192.00 | 181.00 |
Other Employees Cost | 90.00 | 62.00 | 95.00 | 48.00 | 44.00 |
Other Manufacturing Expenses | 2152.00 | 1859.00 | 1246.00 | 1005.00 | 1057.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 158.00 | 142.00 | 96.00 | | |
Repairs and Maintenance | 358.00 | 310.00 | 267.00 | 260.00 | 251.00 |
Packing Material Consumed | 291.00 | 325.00 | 173.00 | 165.00 | 193.00 |
Other Mfg Exp | 1345.00 | 1081.00 | 711.00 | 580.00 | 613.00 |
General and Administration Expenses | 1386.00 | 923.00 | 656.00 | 1072.00 | 1001.00 |
Rent , Rates & Taxes | 114.00 | 77.00 | 86.00 | 88.00 | 134.00 |
Insurance | 88.00 | 91.00 | 87.00 | 71.00 | 54.00 |
Printing and stationery | 33.00 | 31.00 | 23.00 | 27.00 | 24.00 |
Professional and legal fees | 723.00 | 442.00 | 283.00 | 546.00 | 484.00 |
Traveling and conveyance | 364.00 | 217.00 | 119.00 | 279.00 | 251.00 |
Other Administration | 429.00 | 282.00 | 177.00 | 338.00 | 304.00 |
Selling and Distribution Expenses | 907.00 | 670.00 | 436.00 | 551.00 | 471.00 |
Advertisement & Sales Promotion | 202.00 | 127.00 | 87.00 | 108.00 | 105.00 |
Sales Commissions & Incentives | 287.00 | 249.00 | 158.00 | 223.00 | 162.00 |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 418.00 | 293.00 | 191.00 | 220.00 | 203.00 |
Miscellaneous Expenses | 293.00 | 210.00 | 168.00 | 250.00 | 263.00 |
Bad debts /advances written off | 35.00 | 21.00 | 34.00 | 54.00 | 22.00 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | 13.00 | 46.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 258.00 | 189.00 | 133.00 | 183.00 | 194.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 26035.00 | 22285.00 | 17069.00 | 16918.00 | 16697.00 |
Operating Profit (Excl OI) | 4371.00 | 2962.00 | 2171.00 | 1376.00 | 1937.00 |
Other Income | 672.00 | 550.00 | 235.00 | 132.00 | 97.00 |
Interest Received | 214.00 | 104.00 | 94.00 | 65.00 | 52.00 |
Dividend Received | 1.00 | 1.00 | 0.00 | 1.00 | 1.00 |
Profit on sale of Fixed Assets | 118.00 | 156.00 | 4.00 | 6.00 | 4.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 201.00 | 210.00 | 56.00 | | |
Others | 138.00 | 80.00 | 81.00 | 60.00 | 40.00 |
Operating Profit | 5044.00 | 3512.00 | 2406.00 | 1508.00 | 2034.00 |
Interest | 241.00 | 149.00 | 150.00 | 172.00 | 110.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 44.00 | 38.00 | 15.00 | 17.00 | 20.00 |
Other Interest | 198.00 | 111.00 | 135.00 | 155.00 | 90.00 |
PBDT | 4802.00 | 3362.00 | 2257.00 | 1336.00 | 1924.00 |
Depreciation | 777.00 | 745.00 | 743.00 | 652.00 | 511.00 |
Profit Before Taxation & Exceptional Items | 4025.00 | 2617.00 | 1513.00 | 683.00 | 1413.00 |
Exceptional Income / Expenses | 1054.00 | | | | |
Profit Before Tax | 5104.00 | 2630.00 | 1528.00 | 696.00 | 1435.00 |
Provision for Tax | 1396.00 | 846.00 | 503.00 | 270.00 | 404.00 |
Current Income Tax | 1375.00 | 847.00 | 516.00 | 379.00 | 481.00 |
Deferred Tax | 20.00 | -1.00 | -13.00 | -109.00 | -76.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 3708.00 | 1784.00 | 1025.00 | 426.00 | 1031.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3708.00 | 1784.00 | 1025.00 | 426.00 | 1031.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 8102.00 | 6502.00 | 5465.00 | 5592.00 | 4784.00 |
Appropriations | 11810.00 | 8286.00 | 6490.00 | 6017.00 | 5814.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 377.00 | 185.00 | -12.00 | 291.00 | 222.00 |
Equity Dividend % | 200.00 | 115.00 | 80.00 | 165.00 | 130.00 |
Earnings Per Share | 12.00 | 6.00 | 3.00 | 3.00 | 7.00 |
Adjusted EPS | 12.00 | 6.00 | 3.00 | 1.00 | 3.00 |