INCOME : |
|
|
|
|
|
Sales Turnover |
8,983.30 |
7,187.13 |
4,959.73 |
3,700.64 |
3,524.72 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
8,983.30 |
7,187.13 |
4,959.73 |
3,700.64 |
3,524.72 |
Other Income |
135.88 |
117.19 |
79.92 |
54.62 |
64.85 |
Stock Adjustments |
118.16 |
82.59 |
20.41 |
38.51 |
20.63 |
Total Income |
9,237.34 |
7,386.91 |
5,060.06 |
3,793.77 |
3,610.20 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
6,152.79 |
4,899.79 |
3,324.86 |
2,459.87 |
2,310.78 |
Power and Fuel Cost |
183.84 |
154.16 |
111.74 |
81.56 |
71.75 |
Other Manufacturing Expenses |
286.29 |
241.06 |
179.75 |
132.21 |
143.52 |
Selling and Administration Expenses |
438.10 |
360.22 |
246.94 |
185.89 |
176.38 |
Miscellaneous Expenses |
113.88 |
75.83 |
76.56 |
66.37 |
115.16 |
Employee Benefit Expenses |
996.40 |
833.98 |
633.47 |
484.05 |
475.18 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
1,066.04 |
821.87 |
486.74 |
383.82 |
317.43 |
Interest |
63.71 |
30.17 |
33.94 |
38.53 |
49.02 |
Gross Profit |
1,002.33 |
791.70 |
452.80 |
345.29 |
268.41 |
Depreciation |
272.01 |
227.07 |
190.52 |
177.85 |
156.10 |
Profit Before Tax |
730.32 |
564.63 |
262.28 |
167.44 |
112.31 |
Current Tax |
156.73 |
122.56 |
67.72 |
31.73 |
25.23 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-12.24 |
-20.68 |
-1.47 |
16.73 |
-2.09 |
Reported Net Profit |
585.83 |
462.75 |
196.03 |
118.98 |
89.17 |
Extraordinary Items |
0.22 |
-2.98 |
-13.48 |
-0.87 |
-27.05 |
Adjusted Net Profit |
585.61 |
465.73 |
209.51 |
119.85 |
116.22 |
Adjustment below Net Profit |
-2.36 |
-0.48 |
-0.80 |
2.66 |
-4.66 |
Profit/Loss Balance carried down |
1,467.75 |
1,062.79 |
880.89 |
768.77 |
715.08 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
94.56 |
57.31 |
28.56 |
9.52 |
26.76 |
P & L Balance carried down |
1,956.66 |
1,467.75 |
1,047.56 |
880.89 |
772.83 |
Dividend |
37.25 |
28.65 |
28.56 |
9.52 |
10.49 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
75.00 |
75.00 |
42.50 |
20.00 |
Dividend Per Share(Rs) |
2.00 |
1.50 |
1.50 |
0.85 |
0.40 |
Earnings Per Share-Unit Curr |
10.20 |
8.08 |
6.86 |
4.38 |
3.40 |
Earnings Per Share(Adj)-Unit Curr |
10.20 |
8.08 |
3.43 |
2.19 |
1.69 |
Book Value |
66.17 |
57.27 |
93.00 |
60.59 |
51.46 |
Book Value(Adj)-Unit Curr |
66.17 |
57.27 |
46.50 |
30.30 |
25.60 |