INCOME : |
|
|
|
|
|
Sales Turnover |
18,549.90 |
16,868.38 |
13,888.53 |
10,427.92 |
9,429.20 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
18,549.90 |
16,868.38 |
13,888.53 |
10,427.92 |
9,429.20 |
Other Income |
248.73 |
177.02 |
160.42 |
187.82 |
111.98 |
Stock Adjustments |
-242.73 |
641.20 |
219.48 |
531.07 |
-172.74 |
Total Income |
18,555.90 |
17,686.60 |
14,268.43 |
11,146.81 |
9,368.44 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
11,903.27 |
11,938.08 |
9,296.01 |
6,774.46 |
5,468.76 |
Power and Fuel Cost |
135.33 |
119.27 |
99.57 |
84.32 |
92.44 |
Other Manufacturing Expenses |
902.62 |
825.95 |
712.83 |
584.94 |
505.20 |
Selling and Administration Expenses |
1,858.32 |
1,651.36 |
1,147.31 |
972.39 |
1,150.97 |
Miscellaneous Expenses |
82.85 |
75.64 |
66.69 |
74.96 |
80.65 |
Employee Benefit Expenses |
1,541.06 |
1,274.98 |
1,014.65 |
885.33 |
899.58 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
2,132.45 |
1,801.32 |
1,931.37 |
1,770.41 |
1,170.84 |
Interest |
84.14 |
54.96 |
66.75 |
89.97 |
51.20 |
Gross Profit |
2,048.31 |
1,746.36 |
1,864.62 |
1,680.44 |
1,119.64 |
Depreciation |
338.48 |
296.11 |
260.83 |
248.86 |
217.91 |
Profit Before Tax |
1,709.83 |
1,450.25 |
1,603.79 |
1,431.58 |
901.73 |
Current Tax |
440.61 |
364.41 |
397.55 |
339.35 |
198.93 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-3.99 |
10.89 |
11.51 |
52.59 |
-30.23 |
Reported Net Profit |
1,273.21 |
1,074.95 |
1,194.73 |
1,039.64 |
733.03 |
Extraordinary Items |
7.62 |
-0.10 |
-0.34 |
29.33 |
-5.25 |
Adjusted Net Profit |
1,265.59 |
1,075.05 |
1,195.07 |
1,010.31 |
738.28 |
Adjustment below Net Profit |
-4.81 |
-7.67 |
5.52 |
-2.02 |
-61.62 |
Profit/Loss Balance carried down |
5,671.03 |
5,073.63 |
4,280.48 |
3,430.66 |
3,342.63 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
470.01 |
469.88 |
407.10 |
187.80 |
583.38 |
P & L Balance carried down |
6,469.42 |
5,671.03 |
5,073.63 |
4,280.48 |
3,430.66 |
Dividend |
188.00 |
187.95 |
187.89 |
187.80 |
250.32 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
900.00 |
750.00 |
750.00 |
650.00 |
400.00 |
Dividend Per Share(Rs) |
9.00 |
7.50 |
7.50 |
6.50 |
4.00 |
Earnings Per Share-Unit Curr |
20.32 |
17.16 |
19.08 |
16.61 |
11.71 |
Earnings Per Share(Adj)-Unit Curr |
20.32 |
17.16 |
19.08 |
16.61 |
11.71 |
Book Value |
118.69 |
105.58 |
95.62 |
82.50 |
68.79 |
Book Value(Adj)-Unit Curr |
118.69 |
105.58 |
95.62 |
82.50 |
68.79 |