(Rs. in Millions) |
INCOME : | | | | | |
Gross Sales | 37381.60 | 35327.40 | 35338.20 | 31196.10 | 33625.70 |
Sales | 37168.50 | 34978.00 | 35063.90 | 30855.50 | 33252.40 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 110.90 | 248.50 | 133.20 | 206.80 | 240.90 |
Revenue from property development | | | | | |
Other Operational Income | 102.10 | 100.90 | 141.10 | 133.80 | 132.40 |
Less: Excise Duty | | | | | |
Net Sales | 34072.50 | 32163.40 | 32175.10 | 29204.80 | 32246.80 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -696.40 | 672.50 | 138.30 | -261.20 | -354.30 |
Raw Material Consumed | 13580.70 | 11827.80 | 12819.10 | 12754.90 | 13433.00 |
Opening Raw Materials | 906.50 | 952.80 | 798.20 | 764.80 | 1155.40 |
Purchases Raw Materials | 5133.90 | 3897.20 | 5679.30 | 4557.40 | 4353.20 |
Closing Raw Materials | 990.40 | 906.50 | 952.80 | 798.20 | 764.80 |
Other Direct Purchases / Brought in cost | 8530.80 | 7884.30 | 7294.40 | 8230.90 | 8689.20 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 296.40 | 296.00 | 278.30 | 260.80 | 333.60 |
Electricity & Power | 296.40 | 296.00 | 278.30 | 260.80 | 333.60 |
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 | 6243.90 | 5949.90 | 6102.30 | 6161.60 | 6285.50 |
Salaries, Wages & Bonus | 5685.60 | 5417.20 | 5526.30 | 5636.10 | 5710.50 |
Contributions to EPF & Pension Funds | 214.10 | 215.90 | 231.50 | 245.10 | 258.20 |
Workmen and Staff Welfare Expenses | 156.70 | 205.00 | 193.70 | 191.10 | 188.50 |
Other Employees Cost | 187.60 | 111.70 | 150.80 | 89.40 | 128.30 |
Other Manufacturing Expenses | 1136.10 | 990.50 | 1201.40 | 1105.90 | 1078.80 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 206.70 | 192.40 | 220.20 | 255.20 | 171.20 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 929.30 | 798.10 | 981.20 | 850.70 | 907.60 |
General and Administration Expenses | 1904.80 | 1893.30 | 1439.90 | 1172.70 | 1643.10 |
Rent , Rates & Taxes | 503.90 | 660.70 | 293.90 | 399.40 | 368.90 |
Insurance | 79.30 | 51.00 | 53.50 | 54.40 | 40.40 |
Printing and stationery | 164.70 | 116.30 | 115.30 | 92.80 | 110.80 |
Professional and legal fees | 228.20 | 228.30 | 359.70 | 117.20 | 117.70 |
Traveling and conveyance | 732.80 | 759.30 | 545.90 | 468.80 | 875.30 |
Other Administration | 928.70 | 837.00 | 617.50 | 508.90 | 1005.30 |
Selling and Distribution Expenses | 1842.30 | 1809.70 | 1995.90 | 1247.30 | 2123.60 |
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 | 758.20 | 729.50 | 641.70 | 785.10 | 1118.90 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | 0.60 | |
Losson foreign exchange fluctuations | | 88.40 | 51.40 | | 123.70 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 758.20 | 641.10 | 590.30 | 784.50 | 995.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 25066.00 | 24169.20 | 24616.80 | 23227.00 | 25662.30 |
Operating Profit (Excl OI) | 9006.50 | 7994.30 | 7558.30 | 5977.70 | 6584.50 |
Other Income | 1234.80 | 1015.10 | 762.20 | 1101.90 | 775.60 |
Interest Received | 688.60 | 706.60 | 716.00 | 1101.90 | 752.20 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 8.90 | 0.30 | 3.20 | | 23.30 |
Profits on sale of Investments | 487.80 | 307.80 | 5.90 | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 49.50 | 0.40 | 37.00 | 0.00 | 0.00 |
Operating Profit | 10241.30 | 9009.40 | 8320.40 | 7079.60 | 7360.10 |
Interest | 18.00 | 18.10 | 19.90 | 35.30 | 63.40 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | 2.20 | 4.10 | 2.50 | 3.50 | 2.20 |
Bank Charges etc | | | | | |
Other Interest | 15.70 | 14.00 | 17.40 | 31.80 | 61.20 |
PBDT | 10223.30 | 8991.30 | 8300.50 | 7044.30 | 7296.70 |
Depreciation | 696.80 | 657.70 | 681.90 | 786.00 | 826.80 |
Profit Before Taxation & Exceptional Items | 9526.50 | 8333.60 | 7618.70 | 6258.30 | 6469.90 |
Exceptional Income / Expenses | -1436.20 | -9.70 | 115.80 | -1726.00 | -3244.90 |
Profit Before Tax | 8090.40 | 8323.90 | 7734.40 | 4532.30 | 3225.00 |
Provision for Tax | 2243.50 | 2276.90 | 3968.70 | 1665.40 | 2124.50 |
Current Income Tax | 2357.10 | 2460.50 | 2194.30 | 1586.70 | 2353.10 |
Deferred Tax | -113.60 | -183.70 | -104.90 | 78.70 | -477.20 |
Other taxes | 0.00 | 0.00 | 1879.40 | 0.00 | 248.60 |
Profit After Tax | 5846.90 | 6047.10 | 3765.80 | 2866.90 | 1100.50 |
Extra items | 0.00 | 30.40 | 13139.50 | 708.80 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 5846.90 | 6077.50 | 16905.30 | 3575.70 | 1100.50 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 8281.20 | 17450.20 | 5627.10 | 8827.70 | 11811.70 |
Appropriations | 14128.10 | 23527.70 | 22532.40 | 12403.40 | 12912.30 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 5421.00 | 15246.60 | 5082.20 | 6776.20 | 4084.60 |
Equity Dividend % | 320.00 | 320.00 | 900.00 | 300.00 | 400.00 |
Earnings Per Share | 35.00 | 36.00 | 22.00 | 17.00 | 6.00 |
Adjusted EPS | 35.00 | 36.00 | 22.00 | 17.00 | 6.00 |