(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 28850.00 | 29920.00 | 16200.00 | 18310.00 | 19880.00 |
Sales | 28390.00 | 29160.00 | 15770.00 | 17270.00 | 18810.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 0.00 | | | | |
Revenue from property development | | | 10.00 | 20.00 | |
Other Operational Income | 460.00 | 770.00 | 420.00 | 1020.00 | 1070.00 |
Less: Excise Duty | | | | | |
Net Sales | 28850.00 | 29920.00 | 16200.00 | 18310.00 | 19880.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 320.00 | -600.00 | -30.00 | 90.00 | 40.00 |
Raw Material Consumed | 13360.00 | 12110.00 | 8430.00 | 10580.00 | 11220.00 |
Opening Raw Materials | 3880.00 | 2210.00 | 1580.00 | 1210.00 | 1430.00 |
Purchases Raw Materials | 10440.00 | 11760.00 | 7830.00 | 9580.00 | 9350.00 |
Closing Raw Materials | 2020.00 | 3880.00 | 2210.00 | 1580.00 | 1210.00 |
Other Direct Purchases / Brought in cost | 1060.00 | 2020.00 | 1230.00 | 1360.00 | 1660.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 5250.00 | 3750.00 | 3320.00 | 3610.00 | 3730.00 |
Electricity & Power | 5250.00 | 3750.00 | 3320.00 | 3610.00 | 3730.00 |
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 | 380.00 | 330.00 | 260.00 | 270.00 | 270.00 |
Salaries, Wages & Bonus | 360.00 | 320.00 | 250.00 | 260.00 | 260.00 |
Contributions to EPF & Pension Funds | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Workmen and Staff Welfare Expenses | 10.00 | 0.00 | 0.00 | 10.00 | 10.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 660.00 | 420.00 | 310.00 | 360.00 | 370.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 150.00 | 120.00 | 80.00 | 140.00 | 110.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 510.00 | 300.00 | 230.00 | 220.00 | 250.00 |
General and Administration Expenses | 510.00 | 730.00 | 310.00 | 360.00 | 310.00 |
Rent , Rates & Taxes | 80.00 | 80.00 | 10.00 | 90.00 | 10.00 |
Insurance | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Printing and stationery | | | | | |
Professional and legal fees | 20.00 | 10.00 | 10.00 | 10.00 | 20.00 |
Traveling and conveyance | | | | | |
Other Administration | 400.00 | 630.00 | 270.00 | 250.00 | 280.00 |
Selling and Distribution Expenses | 2240.00 | 2280.00 | 510.00 | 540.00 | 560.00 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 130.00 | 100.00 | 430.00 | 420.00 | 420.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 2110.00 | 2190.00 | 80.00 | 120.00 | 140.00 |
Miscellaneous Expenses | 230.00 | 190.00 | 140.00 | 150.00 | 130.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | 10.00 | 50.00 | 0.00 | | 0.00 |
Losson foreign exchange fluctuations | | | 10.00 | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 230.00 | 150.00 | 130.00 | 150.00 | 130.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 22960.00 | 19220.00 | 13250.00 | 15960.00 | 16630.00 |
Operating Profit (Excl OI) | 5890.00 | 10710.00 | 2940.00 | 2350.00 | 3250.00 |
Other Income | 1750.00 | 320.00 | 240.00 | 660.00 | 260.00 |
Interest Received | 370.00 | 20.00 | 90.00 | 50.00 | 50.00 |
Dividend Received | 0.00 | 10.00 | 0.00 | 140.00 | 130.00 |
Profit on sale of Fixed Assets | | | | 0.00 | |
Profits on sale of Investments | 850.00 | | 150.00 | 460.00 | 40.00 |
Provision Written Back | 290.00 | | | | 30.00 |
Foreign Exchange Gains | 140.00 | 90.00 | | | |
Others | 100.00 | 210.00 | 0.00 | 10.00 | 20.00 |
Operating Profit | 7640.00 | 11030.00 | 3180.00 | 3010.00 | 3510.00 |
Interest | 50.00 | 30.00 | 30.00 | 60.00 | 80.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | 10.00 | 30.00 | 60.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 30.00 | 20.00 | 20.00 | 20.00 | 20.00 |
Other Interest | 20.00 | 10.00 | 0.00 | 0.00 | 0.00 |
PBDT | 7590.00 | 10990.00 | 3150.00 | 2950.00 | 3430.00 |
Depreciation | 200.00 | 170.00 | 160.00 | 160.00 | 160.00 |
Profit Before Taxation & Exceptional Items | 7390.00 | 10820.00 | 2990.00 | 2790.00 | 3270.00 |
Exceptional Income / Expenses | -1020.00 | | | | |
Profit Before Tax | 6370.00 | 10820.00 | 2990.00 | 2790.00 | 3270.00 |
Provision for Tax | 1380.00 | 2640.00 | 690.00 | 570.00 | 720.00 |
Current Income Tax | 1380.00 | 2690.00 | 680.00 | 550.00 | 680.00 |
Deferred Tax | 0.00 | -50.00 | 20.00 | 20.00 | 30.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 4990.00 | 8180.00 | 2300.00 | 2220.00 | 2550.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | 0.00 | 10.00 | 0.00 | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 4990.00 | 8180.00 | 2310.00 | 2220.00 | 2550.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 22600.00 | 14600.00 | 12280.00 | 10490.00 | 8040.00 |
Appropriations | 27590.00 | 22780.00 | 14590.00 | 12710.00 | 10590.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 40.00 | |
Other Appropriation | 170.00 | 170.00 | 0.00 | 210.00 | 110.00 |
Equity Dividend % | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
Earnings Per Share | 171.00 | 281.00 | 79.00 | 76.00 | 88.00 |
Adjusted EPS | 171.00 | 281.00 | 79.00 | 76.00 | 88.00 |