(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 4271.70 | 3187.50 | 2655.10 | 1960.30 | 2451.10 |
Sales | 4271.70 | 3187.50 | 2655.10 | 1960.30 | 2451.10 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | 651.30 | 475.20 | 398.20 | 280.80 | 354.00 |
Net Sales | 3620.30 | 2712.30 | 2256.90 | 1679.50 | 2097.10 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -52.90 | -127.70 | -14.60 | -23.20 | -43.20 |
Raw Material Consumed | 2383.90 | 1794.20 | 1362.20 | 987.50 | 1270.80 |
Opening Raw Materials | 91.50 | 179.70 | 147.30 | 134.40 | 113.00 |
Purchases Raw Materials | 2417.20 | 1705.90 | 1394.60 | 1000.40 | 1292.10 |
Closing Raw Materials | 124.80 | 91.50 | 179.70 | 147.30 | 134.40 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 299.30 | 264.30 | 250.60 | 171.40 | 207.80 |
Electricity & Power | 299.30 | 264.30 | 250.60 | 171.40 | 207.80 |
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 | 177.70 | 151.20 | 113.80 | 117.20 | 111.50 |
Salaries, Wages & Bonus | 152.40 | 129.20 | 97.20 | 98.30 | 98.00 |
Contributions to EPF & Pension Funds | 10.70 | 9.10 | 7.00 | 7.40 | 6.70 |
Workmen and Staff Welfare Expenses | 7.80 | 7.50 | 5.30 | 5.10 | 5.10 |
Other Employees Cost | 6.80 | 5.50 | 4.40 | 6.40 | 1.70 |
Other Manufacturing Expenses | 223.60 | 190.00 | 172.10 | 108.70 | 139.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 25.00 | 32.00 | 70.80 | 26.60 | 43.70 |
Repairs and Maintenance | 10.60 | 5.80 | 4.90 | 4.70 | 5.70 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 188.00 | 152.20 | 96.50 | 77.50 | 89.60 |
General and Administration Expenses | 78.80 | 63.90 | 48.20 | 49.70 | 43.10 |
Rent , Rates & Taxes | 1.50 | 1.20 | 1.00 | 0.90 | 1.40 |
Insurance | 7.30 | 5.10 | 4.10 | 2.80 | 3.20 |
Printing and stationery | 1.70 | 1.20 | 1.10 | 1.00 | 1.30 |
Professional and legal fees | 15.10 | 14.10 | 7.30 | 6.60 | 5.90 |
Traveling and conveyance | 13.70 | 5.80 | 2.40 | 7.50 | 7.40 |
Other Administration | 53.20 | 42.30 | 34.70 | 38.30 | 31.40 |
Selling and Distribution Expenses | 70.30 | 60.10 | 58.70 | 45.40 | 48.50 |
Advertisement & Sales Promotion | 0.50 | 0.00 | 0.10 | 0.20 | 0.40 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 45.10 | 41.40 | 42.20 | 23.90 | 32.80 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 24.70 | 18.60 | 16.40 | 21.40 | 15.20 |
Miscellaneous Expenses | 24.50 | 17.60 | 28.00 | 13.10 | 17.90 |
Bad debts /advances written off | 7.30 | 2.90 | 10.90 | 0.40 | 5.90 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 17.20 | 14.70 | 17.10 | 12.80 | 12.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 3205.00 | 2413.50 | 2019.10 | 1469.70 | 1795.40 |
Operating Profit (Excl OI) | 415.30 | 298.80 | 237.80 | 209.80 | 301.70 |
Other Income | 12.00 | 78.10 | 14.90 | 15.00 | 16.50 |
Interest Received | 9.50 | 9.40 | 9.70 | 13.60 | 11.10 |
Dividend Received | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit on sale of Fixed Assets | | | 0.10 | | 0.80 |
Profits on sale of Investments | 0.10 | 65.60 | 3.10 | | |
Provision Written Back | | | | 0.00 | 4.10 |
Foreign Exchange Gains | 1.30 | 1.20 | 0.10 | | |
Others | 1.10 | 1.80 | 1.90 | 1.30 | 0.40 |
Operating Profit | 427.30 | 376.90 | 252.70 | 224.80 | 318.30 |
Interest | 92.50 | 88.40 | 82.20 | 72.70 | 78.50 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 81.60 | 76.60 | 71.70 | 65.90 | 66.10 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 10.90 | 11.80 | 10.40 | 6.80 | 12.40 |
Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
PBDT | 334.80 | 288.50 | 170.50 | 152.10 | 239.70 |
Depreciation | 119.10 | 109.20 | 85.00 | 75.50 | 63.30 |
Profit Before Taxation & Exceptional Items | 215.70 | 179.30 | 85.60 | 76.60 | 176.40 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 215.70 | 179.30 | 85.60 | 76.60 | 176.40 |
Provision for Tax | 58.80 | 35.20 | 26.90 | 20.80 | 35.20 |
Current Income Tax | 60.10 | 30.00 | 20.80 | 18.40 | 33.80 |
Deferred Tax | 2.30 | 5.40 | 4.70 | 2.40 | |
Other taxes | -3.60 | -0.20 | 1.40 | 0.00 | 35.20 |
Profit After Tax | 156.90 | 144.10 | 58.70 | 55.80 | 141.20 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -8.70 | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 148.20 | 144.10 | 58.70 | 55.80 | 141.20 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 486.50 | 373.50 | 300.10 | 250.50 | 112.10 |
Appropriations | 634.80 | 517.60 | 358.80 | 306.30 | 253.30 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1.20 | 31.00 | -14.70 | 6.20 | 2.70 |
Equity Dividend % | | | | | 5.00 |
Earnings Per Share | 2.00 | 2.00 | 3.00 | 3.00 | 8.00 |
Adjusted EPS | 2.00 | 2.00 | 1.00 | 1.00 | 2.00 |