| (Rs. in Millions) |
| INCOME : | | | | | |
| Gross Sales | 5514.40 | 5835.90 | 6410.50 | 5004.80 | 3784.20 |
| Sales | 5334.50 | 5718.00 | 6285.50 | 4929.80 | 4095.10 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 131.90 | 140.00 | 130.50 | 104.10 | 87.20 |
| Revenue from property development | | | | | |
| Other Operational Income | 48.00 | -22.00 | -5.50 | -29.10 | -398.10 |
| Less: Excise Duty | | | | | |
| Net Sales | 5511.20 | 5826.80 | 6406.90 | 5004.00 | 3781.80 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -340.10 | -215.30 | 39.10 | -179.60 | 42.50 |
| Raw Material Consumed | 3339.90 | 3407.80 | 3504.80 | 2745.20 | 1966.20 |
| Opening Raw Materials | 839.50 | 822.80 | 881.10 | 543.80 | 566.50 |
| Purchases Raw Materials | 3232.80 | 3424.50 | 3446.50 | 3082.50 | 1943.60 |
| Closing Raw Materials | 732.30 | 839.50 | 822.80 | 881.10 | 543.80 |
| Other Direct Purchases / Brought in cost | | | | | |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 200.50 | 237.80 | 267.40 | 225.40 | 172.30 |
| Electricity & Power | 200.50 | 237.80 | 267.40 | 225.40 | 172.30 |
| 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 | 579.80 | 550.70 | 490.60 | 379.10 | 344.90 |
| Salaries, Wages & Bonus | 521.80 | 482.20 | 435.90 | 336.50 | 312.40 |
| Contributions to EPF & Pension Funds | 23.50 | 22.40 | 18.50 | 16.20 | 14.80 |
| Workmen and Staff Welfare Expenses | 34.50 | 46.20 | 36.10 | 26.40 | 17.70 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 794.30 | 758.90 | 752.90 | 632.60 | 236.80 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | 523.30 | 546.20 | 540.10 | 483.40 | 402.80 |
| Repairs and Maintenance | 30.20 | 46.70 | 57.70 | 37.10 | 42.10 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 240.80 | 166.00 | 155.00 | 112.10 | -208.20 |
| General and Administration Expenses | 161.70 | 169.70 | 143.20 | 103.10 | 107.10 |
| Rent , Rates & Taxes | 9.10 | 16.40 | 11.40 | 9.30 | 29.90 |
| Insurance | 14.00 | 12.90 | 11.90 | 9.40 | 8.50 |
| Printing and stationery | 6.70 | 6.10 | 5.90 | 3.90 | 3.00 |
| Professional and legal fees | 64.30 | 69.10 | 52.90 | 44.60 | 41.50 |
| Traveling and conveyance | 49.00 | 46.20 | 34.00 | 17.00 | 9.60 |
| Other Administration | 67.60 | 65.20 | 61.10 | 36.00 | 24.30 |
| Selling and Distribution Expenses | 181.00 | 151.80 | 178.00 | 153.50 | 120.70 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 12.80 | 17.00 | 16.50 | 13.60 | 5.10 |
| Miscellaneous Expenses | 57.60 | 95.60 | 63.70 | 35.10 | 53.00 |
| Bad debts /advances written off | 0.50 | 0.10 | 0.00 | 0.00 | 1.50 |
| Provision for doubtful debts | 8.10 | 6.00 | 3.60 | 1.00 | 0.30 |
| Losson disposal of fixed assets(net) | 3.60 | 24.00 | | 3.50 | 21.00 |
| Losson foreign exchange fluctuations | 0.20 | 20.40 | | | 1.70 |
| Losson sale of non-trade current investments | | | 7.10 | | |
| Other Miscellaneous Expenses | 45.20 | 45.10 | 53.00 | 30.50 | 28.40 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 4974.60 | 5156.90 | 5439.60 | 4094.30 | 3043.50 |
| Operating Profit (Excl OI) | 536.60 | 669.90 | 967.30 | 909.70 | 738.30 |
| Other Income | 117.80 | 151.40 | 114.40 | 132.80 | 115.20 |
| Interest Received | 10.80 | 7.10 | 4.20 | 8.10 | 8.60 |
| Dividend Received | 76.10 | 80.90 | 66.30 | 0.00 | 0.00 |
| Profit on sale of Fixed Assets | | | 4.10 | 2.60 | 3.20 |
| Profits on sale of Investments | | 2.70 | | 75.30 | 78.20 |
| Provision Written Back | | 12.50 | | | |
| Foreign Exchange Gains | | | 19.70 | 13.20 | |
| Others | 30.90 | 48.20 | 20.10 | 33.60 | 25.20 |
| Operating Profit | 654.40 | 821.30 | 1081.70 | 1042.50 | 853.50 |
| Interest | 302.20 | 283.90 | 229.90 | 127.20 | 103.10 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 152.10 | 118.50 | 80.40 | 50.40 | 44.20 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 16.40 | 26.70 | 30.20 | 37.70 | 37.10 |
| Other Interest | 133.70 | 138.60 | 119.30 | 39.10 | 21.80 |
| PBDT | 352.30 | 537.50 | 851.80 | 915.30 | 750.40 |
| Depreciation | 147.00 | 134.60 | 119.60 | 81.20 | 67.20 |
| Profit Before Taxation & Exceptional Items | 205.30 | 402.90 | 732.20 | 834.10 | 683.20 |
| Exceptional Income / Expenses | | -53.10 | | | |
| Profit Before Tax | 205.30 | 349.80 | 732.20 | 834.10 | 683.20 |
| Provision for Tax | 41.40 | 47.20 | 177.90 | 192.00 | 182.00 |
| Current Income Tax | 25.40 | 78.20 | 156.50 | 188.40 | 183.20 |
| Deferred Tax | 12.60 | -31.00 | 21.40 | 3.70 | -1.20 |
| Other taxes | 3.40 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 163.90 | 302.60 | 554.30 | 642.00 | 501.20 |
| Extra items | 0.00 | -36.20 | -10.10 | -24.40 | 22.30 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 163.90 | 266.40 | 544.20 | 617.60 | 523.50 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 1354.70 | 1267.20 | 995.00 | 634.90 | 347.50 |
| Appropriations | 1518.60 | 1533.60 | 1539.20 | 1252.60 | 871.00 |
| General Reserves | 75.00 | 100.00 | 200.00 | 200.00 | 200.00 |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 75.10 | 75.10 | 68.30 | 53.80 | 32.30 |
| Equity Dividend % | 55.00 | 55.00 | 55.00 | 50.00 | 40.00 |
| Earnings Per Share | 2.00 | 4.00 | 8.00 | 47.00 | 38.00 |
| Adjusted EPS | 2.00 | 4.00 | 8.00 | 9.00 | 8.00 |