(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 1241.60 | 998.20 | 846.40 | 685.42 | 758.21 |
Software Services & Operating Revenues | 77.00 | 211.60 | 296.80 | 94.35 | 94.04 |
Job Work/ Contract Receipts | | | | | |
Sale of Equipments & licenses | | | | | |
Processing Charges / ServiceIncome | 1164.40 | 785.90 | 547.00 | 589.80 | 662.48 |
Other Operational Income | 0.20 | 0.70 | 2.60 | 1.27 | 1.69 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 1241.60 | 998.20 | 846.40 | 685.42 | 758.21 |
EXPENDITURE : | | | | | |
Stock Adjustments | -3.10 | 39.30 | -29.10 | -16.31 | 8.64 |
Raw Material Consumed | 610.10 | 403.40 | 447.00 | 267.20 | 315.72 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 610.10 | 403.40 | 447.00 | 267.20 | 315.72 |
Others raw material cost | 1220.30 | 806.70 | 893.90 | 534.40 | 631.43 |
Power & Fuel Cost | 3.30 | 2.20 | 2.60 | 3.33 | 2.95 |
Electricity & Power | 3.30 | 2.20 | 2.60 | 3.33 | 2.95 |
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 | 512.80 | 447.80 | 345.50 | 315.86 | 276.12 |
Salaries, Wages & Bonus | 495.40 | 431.00 | 331.40 | 302.14 | 259.86 |
Contributions to EPF & Pension Funds | 13.60 | 13.70 | 13.20 | 8.40 | 10.10 |
Wheeling & Transmission Charges recoverable | 2.10 | 3.20 | 0.80 | 3.05 | 2.63 |
Other Employees Cost | 1.60 | 0.00 | 0.00 | 2.27 | 3.53 |
Cost of Software developments | | | | | |
Software Purchase | | | | | |
Technical sub-contractors | | | | | |
Training Expenses | | | | | |
Software License cost | | | | | |
Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 2.10 | 1.70 | 2.40 | 1.14 | 2.01 |
Repairs and Maintenance | 2.10 | 1.70 | 2.40 | 1.14 | 2.01 |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 31.70 | 26.00 | 27.70 | 56.09 | 66.26 |
Rates & Taxes | 1.10 | 0.70 | | | |
Insurance | 3.50 | 3.00 | 2.30 | 2.07 | 1.52 |
Printing and stationery | 1.00 | 1.00 | 0.10 | 1.03 | 1.71 |
Professional and legal fees | 12.90 | 9.50 | 10.90 | 9.48 | 12.51 |
Other Administration | 7.80 | 10.70 | 7.80 | 34.29 | 42.50 |
Selling and Marketing Expenses | 5.20 | 3.30 | 1.80 | 3.08 | 3.50 |
Advertisement & Sales Promotion | 5.00 | 3.20 | 1.80 | 3.08 | 3.50 |
Commission, Brokerage & Discounts | 0.20 | 0.00 | | | |
Freight outwards | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 11.60 | 26.40 | 25.40 | 7.22 | 4.62 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | 1.20 | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | 6.50 | 2.30 | 1.03 | 0.22 |
Losson sale of non-trade current investments | | | 10.30 | | |
Other Miscellaneous Expenses | 11.60 | 19.90 | 11.60 | 6.18 | 4.40 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 1173.70 | 950.10 | 823.20 | 637.60 | 679.82 |
Operating Profit (Excl OI) | 67.80 | 48.20 | 23.20 | 47.82 | 78.39 |
Other Income | 71.10 | 10.90 | 9.30 | 8.56 | 4.47 |
Interest Received | 6.00 | 6.30 | 5.00 | 3.48 | 3.23 |
Dividend Received | 0.20 | 0.20 | | 0.19 | 0.19 |
Profit on sale of Fixed Assets | | | 0.20 | 0.22 | 0.26 |
Profits on sale of Investments | 56.90 | | | 0.25 | 0.09 |
Provision Written Back | 2.00 | 1.10 | | | |
Foreign Exchange Gains | 5.30 | 2.70 | | | |
Others | 0.80 | 0.60 | 4.10 | 4.42 | 0.69 |
Operating Profit | 138.90 | 59.10 | 32.50 | 56.39 | 82.85 |
Interest | 13.90 | 9.40 | 10.70 | 14.08 | 15.39 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | 9.50 | 7.00 | 8.70 | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 3.80 | 2.30 | 2.00 | 2.41 | 1.53 |
Other Interest | 0.50 | 0.10 | 0.10 | 11.67 | 13.86 |
PBDT | 125.00 | 49.70 | 21.80 | 42.30 | 67.47 |
Depreciation | 12.50 | 18.20 | 21.30 | 20.35 | 17.87 |
Profit Before Taxation & Exceptional Items | 112.60 | 31.50 | 0.50 | 21.95 | 49.60 |
Exceptional Income / Expenses | | | | 15.79 | 18.05 |
Profit Before Tax | 112.60 | 19.70 | 0.50 | 37.74 | 67.65 |
Provision for Tax | 22.40 | 20.40 | 4.30 | -0.19 | 23.84 |
Current Income Tax | 26.40 | 13.40 | 5.80 | 2.74 | 22.55 |
Deferred Tax | -3.10 | 5.40 | -1.50 | -2.15 | 1.29 |
Other taxes | -1.00 | 1.60 | 0.00 | -0.78 | 0.00 |
Profit After Tax | 90.20 | -0.70 | -3.80 | 37.93 | 43.81 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -0.50 | 2.00 | 0.60 | -0.94 | -0.09 |
Share of Associate | | | | | |
Other Consolidated Items | 0.00 | -0.40 | 1.30 | | |
Consolidated Net Profit | 89.80 | 1.00 | -1.90 | 37.00 | 43.71 |
Adjustments to PAT | | | | -2.72 | -0.12 |
Profit Balance B/F | 117.20 | 174.20 | 178.80 | 145.07 | 105.62 |
Appropriations | 207.00 | 175.20 | 177.00 | 179.34 | 149.22 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 207.00 | 175.20 | 177.00 | 179.34 | 149.22 |
Equity Dividend % | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
Earnings Per Share | 4.00 | 0.00 | 0.00 | 7.00 | 8.00 |
Adjusted EPS | 4.00 | 0.00 | 0.00 | 2.00 | 2.00 |