(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 51585.00 | 43940.00 | 31763.00 | 25779.00 | 25073.00 |
Sales | 51451.00 | 43839.00 | 31699.00 | 25714.00 | 25013.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 134.00 | 101.00 | 64.00 | 65.00 | 60.00 |
Less: Excise Duty | | | | | |
Net Sales | 51585.00 | 43940.00 | 31763.00 | 25779.00 | 25073.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 121.00 | -1334.00 | 492.00 | -699.00 | -421.00 |
Raw Material Consumed | 33155.00 | 29965.00 | 19197.00 | 16656.00 | 16898.00 |
Opening Raw Materials | 2893.00 | 1686.00 | 1885.00 | 1144.00 | 1402.00 |
Purchases Raw Materials | 33690.00 | 30858.00 | 18782.00 | 17170.00 | 16242.00 |
Closing Raw Materials | 4032.00 | 2893.00 | 1686.00 | 1885.00 | 1144.00 |
Other Direct Purchases / Brought in cost | 604.00 | 314.00 | 216.00 | 227.00 | 398.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1019.00 | 777.00 | 643.00 | 703.00 | 653.00 |
Electricity & Power | 1019.00 | 777.00 | 643.00 | 703.00 | 653.00 |
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 | 3193.00 | 2453.00 | 1910.00 | 1752.00 | 1391.00 |
Salaries, Wages & Bonus | 2928.00 | 2232.00 | 1739.00 | 1604.00 | 1274.00 |
Contributions to EPF & Pension Funds | 115.00 | 98.00 | 96.00 | 73.00 | 50.00 |
Workmen and Staff Welfare Expenses | 132.00 | 107.00 | 62.00 | 64.00 | 60.00 |
Other Employees Cost | 18.00 | 16.00 | 13.00 | 11.00 | 7.00 |
Other Manufacturing Expenses | 2245.00 | 1549.00 | 673.00 | 648.00 | 579.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 193.00 | 135.00 | 110.00 | 114.00 | 109.00 |
Packing Material Consumed | 1071.00 | 649.00 | | | |
Other Mfg Exp | 981.00 | 765.00 | 563.00 | 534.00 | 470.00 |
General and Administration Expenses | 1172.00 | 815.00 | 565.00 | 640.00 | 617.00 |
Rent , Rates & Taxes | 131.00 | 104.00 | 88.00 | 78.00 | 98.00 |
Insurance | 124.00 | 89.00 | 67.00 | 39.00 | 33.00 |
Printing and stationery | 13.00 | 8.00 | 7.00 | 9.00 | 8.00 |
Professional and legal fees | 154.00 | 125.00 | 85.00 | 68.00 | 105.00 |
Traveling and conveyance | 440.00 | 265.00 | 150.00 | 252.00 | 201.00 |
Other Administration | 750.00 | 489.00 | 318.00 | 446.00 | 373.00 |
Selling and Distribution Expenses | 2422.00 | 2066.00 | 1758.00 | 1570.00 | 1453.00 |
Advertisement & Sales Promotion | 1530.00 | 1251.00 | 1063.00 | 909.00 | 873.00 |
Sales Commissions & Incentives | 26.00 | 27.00 | 16.00 | 23.00 | 19.00 |
Freight and Forwarding | 866.00 | 788.00 | 679.00 | 638.00 | 561.00 |
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 | 159.00 | 96.00 | 80.00 | 80.00 | 54.00 |
Bad debts /advances written off | 4.00 | 1.00 | 4.00 | 13.00 | 7.00 |
Provision for doubtful debts | 25.00 | 18.00 | 26.00 | 11.00 | 20.00 |
Losson disposal of fixed assets(net) | 12.00 | 1.00 | 1.00 | 8.00 | 3.00 |
Losson foreign exchange fluctuations | 1.00 | | | 4.00 | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 117.00 | 76.00 | 49.00 | 44.00 | 24.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 43486.00 | 36387.00 | 25318.00 | 21350.00 | 21224.00 |
Operating Profit (Excl OI) | 8099.00 | 7553.00 | 6445.00 | 4429.00 | 3849.00 |
Other Income | 267.00 | 349.00 | 251.00 | 121.00 | 154.00 |
Interest Received | 56.00 | 46.00 | 38.00 | 76.00 | 61.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | 94.00 | 83.00 | 46.00 | 18.00 | 7.00 |
Provision Written Back | | | | | |
Foreign Exchange Gains | 58.00 | 105.00 | 149.00 | | 43.00 |
Others | 59.00 | 115.00 | 18.00 | 27.00 | 43.00 |
Operating Profit | 8366.00 | 7902.00 | 6696.00 | 4550.00 | 4003.00 |
Interest | 400.00 | 129.00 | 131.00 | 394.00 | 319.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 128.00 | 33.00 | 94.00 | 183.00 | 225.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 30.00 | 23.00 | 18.00 | 25.00 | 22.00 |
Other Interest | 242.00 | 73.00 | 19.00 | 186.00 | 72.00 |
PBDT | 7966.00 | 7773.00 | 6565.00 | 4156.00 | 3684.00 |
Depreciation | 1781.00 | 1269.00 | 1165.00 | 1079.00 | 814.00 |
Profit Before Taxation & Exceptional Items | 6185.00 | 6504.00 | 5400.00 | 3077.00 | 2870.00 |
Exceptional Income / Expenses | -18.00 | | | | |
Profit Before Tax | 6152.00 | 6485.00 | 5330.00 | 3061.00 | 2834.00 |
Provision for Tax | 1557.00 | 1581.00 | 1248.00 | 565.00 | 861.00 |
Current Income Tax | 1670.00 | 1576.00 | 1365.00 | 709.00 | 692.00 |
Deferred Tax | -102.00 | -2.00 | -118.00 | -140.00 | 117.00 |
Other taxes | -11.00 | 7.00 | 1.00 | -4.00 | 52.00 |
Profit After Tax | 4595.00 | 4904.00 | 4082.00 | 2496.00 | 1973.00 |
Extra items | 130.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -159.00 | -66.00 | -38.00 | -17.00 | -15.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 4566.00 | 4838.00 | 4044.00 | 2479.00 | 1958.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 18832.00 | 14444.00 | 10551.00 | 8314.00 | 6451.00 |
Appropriations | 23398.00 | 19282.00 | 14595.00 | 10793.00 | 8409.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 605.00 | 199.00 | | 91.00 | 59.00 |
Equity Dividend % | 350.00 | 300.00 | 200.00 | 100.00 | 70.00 |
Earnings Per Share | 17.00 | 24.00 | 20.00 | 16.00 | 16.00 |
Adjusted EPS | 17.00 | 18.00 | 15.00 | 9.00 | 7.00 |