(Rs. in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 11968.00 | 9854.00 | 7535.00 | 6696.00 | 6389.00 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 11968.00 | 9854.00 | 7535.00 | 6696.00 | 6389.00 |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 11968.00 | 9854.00 | 7535.00 | 6696.00 | 6389.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 18.00 | 16.00 | 8.00 | 7.00 | 29.00 |
Electricity & Power | 18.00 | 16.00 | 8.00 | 7.00 | 29.00 |
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 | 5441.00 | 4247.00 | 2676.00 | 2052.00 | 2667.00 |
Salaries, Wages & Bonus | 4885.00 | 3765.00 | 2470.00 | 1914.00 | 2409.00 |
Contributions to EPF & Pension Funds | 78.00 | 54.00 | 28.00 | 17.00 | 15.00 |
Workmen and Staff Welfare Expenses | 59.00 | 27.00 | 6.00 | 4.00 | 84.00 |
Other Employees Cost | 419.00 | 402.00 | 172.00 | 116.00 | 158.00 |
Other Manufacturing Expenses | 1774.00 | 1665.00 | 945.00 | 664.00 | 1071.00 |
Sub-contracted / Out sourced services | 1398.00 | 1330.00 | 750.00 | 534.00 | 747.00 |
Processing Charges | | | | | |
Repairs and Maintenance | 66.00 | 47.00 | 31.00 | 22.00 | 88.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 310.00 | 288.00 | 164.00 | 108.00 | 235.00 |
General and Administration Expenses | 1308.00 | 1144.00 | 779.00 | 668.00 | 907.00 |
Rent , Rates & Taxes | 63.00 | 34.00 | 14.00 | 19.00 | 54.00 |
Insurance | 67.00 | 45.00 | 31.00 | 30.00 | 30.00 |
Printing and stationery | | | | | 8.00 |
Professional and legal fees | 68.00 | 111.00 | 55.00 | 34.00 | 36.00 |
Traveling and conveyance | 52.00 | 34.00 | 10.00 | 3.00 | 53.00 |
Other Administration | 1110.00 | 953.00 | 679.00 | 585.00 | 778.00 |
Selling and Distribution Expenses | 44.00 | 39.00 | 9.00 | 8.00 | 22.00 |
Advertisement & Sales Promotion | 23.00 | 26.00 | 9.00 | 8.00 | 22.00 |
Sales Commissions & Incentives | 21.00 | 12.00 | | | |
Freight and Forwarding | | | | | |
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 | 70.00 | 64.00 | 40.00 | 15.00 | 5.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | 2.00 | |
Other Miscellaneous Expenses | 70.00 | 64.00 | 40.00 | 13.00 | 5.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 8654.00 | 7175.00 | 4456.00 | 3414.00 | 4700.00 |
Operating Profit (Excl OI) | 3314.00 | 2679.00 | 3078.00 | 3282.00 | 1689.00 |
Other Income | 2106.00 | 1805.00 | 1122.00 | 866.00 | 686.00 |
Interest Received | 27.00 | 28.00 | 68.00 | 38.00 | 44.00 |
Dividend Received | 4.00 | 10.00 | 3.00 | | |
Profit on sale of Fixed Assets | 7.00 | 8.00 | 3.00 | 12.00 | 2.00 |
Profits on sale of Investments | | 0.00 | | | |
Provision Written Back | 2.00 | 5.00 | 7.00 | 23.00 | |
Foreign Exchange Gains | | | | | |
Others | 2067.00 | 1754.00 | 1040.00 | 794.00 | 640.00 |
Operating Profit | 5420.00 | 4484.00 | 4200.00 | 4147.00 | 2375.00 |
Interest | 89.00 | 82.00 | 54.00 | 67.00 | 33.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 89.00 | 82.00 | 54.00 | 67.00 | 33.00 |
PBDT | 5331.00 | 4403.00 | 4146.00 | 4081.00 | 2342.00 |
Depreciation | 365.00 | 311.00 | 119.00 | 161.00 | 211.00 |
Profit Before Taxation & Exceptional Items | 4966.00 | 4092.00 | 4027.00 | 3920.00 | 2131.00 |
Exceptional Income / Expenses | -18.00 | | | | |
Profit Before Tax | 4544.00 | 3713.00 | 3904.00 | 3894.00 | 2114.00 |
Provision for Tax | 1204.00 | 875.00 | 928.00 | 1096.00 | 640.00 |
Current Income Tax | 954.00 | 950.00 | 980.00 | 639.00 | 4.00 |
Deferred Tax | 250.00 | -76.00 | -52.00 | 347.00 | 865.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 109.00 | -229.00 |
Profit After Tax | 3340.00 | 2838.00 | 2976.00 | 2798.00 | 1474.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3340.00 | 2838.00 | 2976.00 | 2798.00 | 1474.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 4490.00 | 2913.00 | 389.00 | -2415.00 | -3468.00 |
Appropriations | 7830.00 | 5751.00 | 3365.00 | 383.00 | -1995.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | 59.00 |
Other Appropriation | 618.00 | 1260.00 | 452.00 | -6.00 | 72.00 |
Equity Dividend % | 200.00 | 200.00 | 20.00 | 150.00 | 100.00 |
Earnings Per Share | 56.00 | 93.00 | 97.00 | 92.00 | 51.00 |
Adjusted EPS | 56.00 | 46.00 | 49.00 | 46.00 | 26.00 |