(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 2008.80 | 1666.00 | 1094.90 | 1106.64 | 1246.56 |
Sales | 194.50 | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 1809.60 | 1654.10 | 1079.80 | 1094.61 | 1232.08 |
Revenue from property development | | | | | |
Other Operational Income | 4.70 | 11.90 | 15.10 | 12.03 | 14.48 |
Less: Excise Duty | | | | | |
Net Sales | 2008.80 | 1666.00 | 1094.90 | 1106.64 | 1246.56 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | 0.10 | | -2.53 | |
Raw Material Consumed | 233.70 | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 233.70 | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1.60 | 1.50 | 1.30 | 1.65 | 1.73 |
Electricity & Power | 1.60 | 1.50 | 1.30 | 1.65 | 1.73 |
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 | 89.00 | 80.90 | 69.00 | 85.95 | 86.35 |
Salaries, Wages & Bonus | 78.20 | 72.10 | 62.30 | 75.70 | 75.16 |
Contributions to EPF & Pension Funds | 5.80 | 4.90 | 4.70 | 5.90 | 5.50 |
Workmen and Staff Welfare Expenses | 0.70 | 0.40 | 0.60 | 0.57 | 0.61 |
Other Employees Cost | 4.20 | 3.50 | 1.40 | 3.79 | 5.07 |
Other Manufacturing Expenses | 1377.20 | 1290.80 | 862.40 | 832.79 | 933.81 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 53.10 | 54.70 | 40.70 | 46.05 | 37.63 |
Repairs and Maintenance | | | 1.00 | 0.92 | 0.93 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1324.10 | 1236.10 | 820.70 | 785.83 | 895.25 |
General and Administration Expenses | 71.40 | 71.80 | 77.70 | 83.89 | 82.12 |
Rent , Rates & Taxes | 37.80 | 36.70 | 34.70 | 27.56 | 26.70 |
Insurance | 7.20 | 11.30 | 11.70 | 10.63 | 8.30 |
Printing and stationery | 3.50 | 2.70 | 1.90 | 2.63 | 2.60 |
Professional and legal fees | 5.60 | 5.20 | 3.50 | 7.90 | 8.64 |
Traveling and conveyance | 6.80 | 6.30 | 5.00 | 8.11 | 9.35 |
Other Administration | 17.20 | 16.00 | 25.90 | 35.17 | 35.88 |
Selling and Distribution Expenses | 15.20 | 23.20 | 11.60 | 11.39 | 10.01 |
Advertisement & Sales Promotion | 3.50 | 2.20 | 1.00 | 2.88 | 3.14 |
Sales Commissions & Incentives | 9.70 | 19.00 | 9.20 | 7.02 | 5.36 |
Freight and Forwarding | 2.00 | 1.90 | 1.40 | 1.49 | 1.51 |
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 | 14.00 | 26.90 | 2.00 | 5.26 | 8.50 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 2.30 | 2.60 | | 0.74 | 1.61 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | 0.01 | |
Losson sale of non-trade current investments | 6.80 | 0.20 | 0.50 | 2.93 | 2.24 |
Other Miscellaneous Expenses | 4.90 | 24.10 | 1.50 | 1.58 | 4.65 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 1802.10 | 1495.00 | 1023.90 | 1018.40 | 1122.52 |
Operating Profit (Excl OI) | 206.70 | 171.00 | 71.00 | 88.24 | 124.03 |
Other Income | 14.30 | 30.80 | 5.60 | 11.50 | 1.37 |
Interest Received | 6.80 | 6.70 | 4.10 | 3.63 | 0.46 |
Dividend Received | | | | 0.06 | 0.06 |
Profit on sale of Fixed Assets | 7.20 | 23.90 | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | 0.60 | | |
Foreign Exchange Gains | | | | | |
Others | 0.40 | 0.20 | 0.90 | 7.81 | 0.85 |
Operating Profit | 221.10 | 201.80 | 76.50 | 99.75 | 125.41 |
Interest | 36.50 | 40.80 | 42.10 | 35.32 | 35.14 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 18.60 | 26.20 | 27.30 | 20.56 | 17.31 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.70 | 0.80 | 0.60 | 0.61 | 1.76 |
Other Interest | 17.30 | 13.80 | 14.30 | 14.15 | 16.08 |
PBDT | 184.60 | 160.90 | 34.40 | 64.43 | 90.26 |
Depreciation | 33.60 | 38.60 | 43.10 | 41.67 | 34.90 |
Profit Before Taxation & Exceptional Items | 151.00 | 122.40 | -8.70 | 22.75 | 55.36 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 151.00 | 122.40 | -8.70 | 22.75 | 55.36 |
Provision for Tax | 41.30 | 30.70 | 1.50 | 7.47 | 16.62 |
Current Income Tax | 41.50 | 25.20 | 0.20 | 3.28 | 13.65 |
Deferred Tax | -0.20 | 5.50 | 1.20 | 3.90 | 2.98 |
Other taxes | 0.00 | 0.00 | 0.10 | 0.29 | 0.00 |
Profit After Tax | 109.60 | 91.70 | -10.30 | 15.28 | 38.74 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.20 | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 109.90 | 91.70 | -10.30 | 15.28 | 38.74 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 220.80 | 139.10 | 148.20 | 182.72 | 143.99 |
Appropriations | 330.60 | 230.80 | 137.90 | 198.01 | 182.72 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 0.36 | |
Other Appropriation | 9.90 | -0.50 | | 47.71 | |
Equity Dividend % | 10.00 | 20.00 | 10.00 | 5.00 | |
Earnings Per Share | 2.00 | 9.00 | -1.00 | 1.00 | 11.00 |
Adjusted EPS | 2.00 | 1.00 | 0.00 | 0.00 | 1.00 |