| (Rs. in Millions) |
| INCOME : | | | | | |
| Gross Sales | 128660.00 | 116480.00 | 107900.00 | 89810.00 | 71500.00 |
| Sales | 127430.00 | 115480.00 | 106920.00 | 88970.00 | 70910.00 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 630.00 | 450.00 | 450.00 | 420.00 | 420.00 |
| Revenue from property development | | | | | |
| Other Operational Income | 610.00 | 550.00 | 530.00 | 420.00 | 170.00 |
| Less: Excise Duty | | | | | |
| Net Sales | 124050.00 | 112600.00 | 103900.00 | 86960.00 | 71500.00 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -1480.00 | -1710.00 | 520.00 | -3220.00 | -680.00 |
| Raw Material Consumed | 85550.00 | 77050.00 | 69460.00 | 64430.00 | 48130.00 |
| Opening Raw Materials | 4550.00 | 4970.00 | 5170.00 | 4460.00 | 3320.00 |
| Purchases Raw Materials | 68970.00 | 64550.00 | 64380.00 | 60410.00 | 44960.00 |
| Closing Raw Materials | 5090.00 | 4550.00 | 4970.00 | 5170.00 | 4460.00 |
| Other Direct Purchases / Brought in cost | 17110.00 | 12090.00 | 4870.00 | 4740.00 | 4300.00 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 3430.00 | 2810.00 | 3420.00 | 2500.00 | 2130.00 |
| Electricity & Power | 3430.00 | 2810.00 | 3420.00 | 2500.00 | 2130.00 |
| 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 | 7470.00 | 6990.00 | 6510.00 | 4990.00 | 4260.00 |
| Salaries, Wages & Bonus | 6100.00 | 5730.00 | 5230.00 | 3890.00 | 3280.00 |
| Contributions to EPF & Pension Funds | 530.00 | 500.00 | 460.00 | 380.00 | 430.00 |
| Workmen and Staff Welfare Expenses | 830.00 | 760.00 | 820.00 | 720.00 | 550.00 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 1980.00 | 1850.00 | 1870.00 | 1500.00 | 1150.00 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | 330.00 | 350.00 | 350.00 | 230.00 | 170.00 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 1650.00 | 1500.00 | 1520.00 | 1280.00 | 980.00 |
| General and Administration Expenses | 2360.00 | 2120.00 | 1190.00 | 930.00 | 620.00 |
| Rent , Rates & Taxes | 90.00 | 290.00 | 110.00 | 60.00 | 90.00 |
| Insurance | 660.00 | 580.00 | 150.00 | 130.00 | 100.00 |
| Printing and stationery | 30.00 | 30.00 | 20.00 | 20.00 | 10.00 |
| Professional and legal fees | 730.00 | 530.00 | 290.00 | 270.00 | 100.00 |
| Traveling and conveyance | 340.00 | 330.00 | 250.00 | 120.00 | 60.00 |
| Other Administration | 850.00 | 700.00 | 620.00 | 450.00 | 320.00 |
| Selling and Distribution Expenses | 7100.00 | 5760.00 | 5090.00 | 4470.00 | 3340.00 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 2900.00 | 2020.00 | 1820.00 | 1490.00 | 1030.00 |
| Miscellaneous Expenses | 1360.00 | 1520.00 | 1490.00 | 1150.00 | 1410.00 |
| Bad debts /advances written off | 20.00 | 0.00 | 20.00 | 30.00 | 20.00 |
| Provision for doubtful debts | 0.00 | 0.00 | 50.00 | 30.00 | 90.00 |
| Losson disposal of fixed assets(net) | 50.00 | 40.00 | 150.00 | 70.00 | 10.00 |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 1290.00 | 1480.00 | 1270.00 | 1010.00 | 1290.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 107770.00 | 96390.00 | 89560.00 | 76750.00 | 60350.00 |
| Operating Profit (Excl OI) | 16280.00 | 16210.00 | 14340.00 | 10210.00 | 11150.00 |
| Other Income | 950.00 | 1020.00 | 910.00 | 800.00 | 880.00 |
| Interest Received | 60.00 | 140.00 | 110.00 | 50.00 | 60.00 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | 10.00 | 0.00 | 0.00 | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | 60.00 | 130.00 | 50.00 | 140.00 | 330.00 |
| Foreign Exchange Gains | 380.00 | 290.00 | 410.00 | 340.00 | 230.00 |
| Others | 430.00 | 450.00 | 340.00 | 270.00 | 260.00 |
| Operating Profit | 17220.00 | 17230.00 | 15250.00 | 11010.00 | 12030.00 |
| Interest | 420.00 | 330.00 | 300.00 | 150.00 | 110.00 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 20.00 | 70.00 | 80.00 | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | | | | | |
| Other Interest | 400.00 | 260.00 | 220.00 | 150.00 | 110.00 |
| PBDT | 16800.00 | 16900.00 | 14950.00 | 10860.00 | 11920.00 |
| Depreciation | 4920.00 | 4790.00 | 4500.00 | 3960.00 | 3190.00 |
| Profit Before Taxation & Exceptional Items | 11880.00 | 12110.00 | 10450.00 | 6900.00 | 8730.00 |
| Exceptional Income / Expenses | 1110.00 | | -480.00 | | |
| Profit Before Tax | 12990.00 | 12110.00 | 9970.00 | 6900.00 | 8730.00 |
| Provision for Tax | 3350.00 | 3050.00 | 2660.00 | 1790.00 | 2270.00 |
| Current Income Tax | 3250.00 | 3180.00 | 2620.00 | 1880.00 | 2300.00 |
| Deferred Tax | 90.00 | -140.00 | 40.00 | -90.00 | -30.00 |
| Other taxes | 10.00 | 10.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 9640.00 | 9060.00 | 7310.00 | 5110.00 | 6470.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 9640.00 | 9060.00 | 7310.00 | 5110.00 | 6470.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 51510.00 | 44810.00 | 38730.00 | 35820.00 | 30850.00 |
| Appropriations | 61150.00 | 53860.00 | 46040.00 | 40930.00 | 37320.00 |
| General Reserves | 960.00 | 910.00 | 690.00 | 510.00 | 650.00 |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 940.00 | 630.00 | 40.00 | 1010.00 | 0.00 |
| Equity Dividend % | 1050.00 | 990.00 | 610.00 | 450.00 | 1100.00 |
| Earnings Per Share | 53.00 | 50.00 | 43.00 | 30.00 | 38.00 |
| Adjusted EPS | 53.00 | 50.00 | 43.00 | 30.00 | 38.00 |