| (Rs. in Millions) |
| INCOME : | | | | | |
| Gross Sales | 42750.30 | 43021.80 | 43176.10 | 38337.60 | 22460.30 |
| Sales | 42651.30 | 42928.40 | 43040.70 | 38252.10 | 22408.50 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | | 1.00 | 5.40 | | |
| Revenue from property development | | | | | |
| Other Operational Income | 99.10 | 92.30 | 130.00 | 85.50 | 51.80 |
| Less: Excise Duty | | | | | |
| Net Sales | 42521.50 | 42859.00 | 43038.70 | 38280.90 | 22271.50 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -17.00 | -473.70 | 181.90 | -371.40 | -241.10 |
| Raw Material Consumed | 33397.10 | 34337.50 | 33612.40 | 27395.20 | 15027.50 |
| Opening Raw Materials | 862.50 | 1011.70 | 916.90 | 542.90 | 203.20 |
| Purchases Raw Materials | 33128.30 | 33898.90 | 33346.10 | 27433.20 | 15005.50 |
| Closing Raw Materials | 1644.80 | 862.50 | 1011.70 | 916.90 | 542.90 |
| Other Direct Purchases / Brought in cost | 1051.10 | 289.40 | 361.10 | 335.90 | 361.90 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 2746.40 | 2935.30 | 3272.80 | 2532.00 | 1682.30 |
| Electricity & Power | 2746.40 | 2935.30 | 3272.80 | 2532.00 | 1682.30 |
| 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 | 1111.50 | 1019.80 | 921.30 | 858.70 | 671.40 |
| Salaries, Wages & Bonus | 1005.90 | 926.00 | 846.50 | 781.00 | 603.70 |
| Contributions to EPF & Pension Funds | 48.40 | 43.40 | 36.70 | 33.00 | 27.00 |
| Workmen and Staff Welfare Expenses | 28.90 | 29.50 | 24.60 | 28.40 | 23.00 |
| Other Employees Cost | 28.30 | 20.90 | 13.50 | 16.30 | 17.80 |
| Other Manufacturing Expenses | 2031.60 | 1992.20 | 2074.40 | 1861.20 | 1211.60 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | 83.70 | 78.50 | 88.20 | 85.90 | 60.50 |
| Packing Material Consumed | 1522.20 | 1428.40 | 1519.70 | 1372.70 | 864.40 |
| Other Mfg Exp | 425.60 | 485.30 | 466.50 | 402.60 | 286.70 |
| General and Administration Expenses | 187.10 | 173.50 | 161.40 | 177.00 | 109.10 |
| Rent , Rates & Taxes | 39.20 | 26.20 | 25.40 | 47.10 | 23.50 |
| Insurance | 32.40 | 32.40 | 29.80 | 40.20 | 22.50 |
| Printing and stationery | 4.90 | 5.10 | 4.80 | 4.00 | 4.10 |
| Professional and legal fees | 42.10 | 41.80 | 40.50 | 32.60 | 17.10 |
| Traveling and conveyance | 52.00 | 49.50 | 44.10 | 32.20 | 26.60 |
| Other Administration | 68.50 | 68.10 | 61.00 | 53.10 | 42.00 |
| Selling and Distribution Expenses | 414.70 | 425.00 | 438.90 | 472.60 | 315.00 |
| 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 | 109.20 | 73.60 | 55.90 | 45.00 | 22.20 |
| Bad debts /advances written off | | 3.80 | | | 10.20 |
| Provision for doubtful debts | 12.80 | 0.20 | | 0.50 | |
| Losson disposal of fixed assets(net) | 1.50 | 0.00 | 0.00 | 0.30 | |
| Losson foreign exchange fluctuations | 34.30 | 13.00 | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 60.50 | 56.60 | 55.90 | 44.20 | 12.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 39980.30 | 40483.30 | 40718.90 | 32970.20 | 18798.10 |
| Operating Profit (Excl OI) | 2541.20 | 2375.70 | 2319.80 | 5310.70 | 3473.50 |
| Other Income | 210.60 | 144.80 | 181.40 | 252.60 | 94.50 |
| Interest Received | 90.10 | 82.40 | 98.80 | 55.50 | 24.70 |
| Dividend Received | | | | | 13.90 |
| Profit on sale of Fixed Assets | 1.80 | 2.10 | 2.20 | 2.40 | 1.70 |
| Profits on sale of Investments | 61.90 | 35.40 | 33.70 | | |
| Provision Written Back | 52.10 | 4.50 | 7.10 | 2.60 | 6.30 |
| Foreign Exchange Gains | | | 19.10 | 165.00 | 33.40 |
| Others | 4.70 | 20.40 | 20.40 | 27.00 | 14.60 |
| Operating Profit | 2751.80 | 2520.60 | 2501.20 | 5563.30 | 3568.00 |
| Interest | 216.30 | 291.10 | 593.80 | 360.00 | 588.10 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 95.10 | 168.30 | 125.10 | 105.00 | 207.90 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 60.40 | 81.20 | 112.10 | 142.90 | 152.80 |
| Other Interest | 60.80 | 41.60 | 356.60 | 112.10 | 227.30 |
| PBDT | 2535.50 | 2229.50 | 1907.30 | 5203.30 | 2979.90 |
| Depreciation | 733.40 | 725.10 | 686.50 | 633.80 | 583.60 |
| Profit Before Taxation & Exceptional Items | 1802.10 | 1504.30 | 1220.80 | 4569.50 | 2396.30 |
| Exceptional Income / Expenses | | | | 16.40 | |
| Profit Before Tax | 1802.10 | 1504.30 | 1220.80 | 4585.90 | 2396.30 |
| Provision for Tax | 456.40 | 397.70 | 321.90 | 1558.60 | 738.00 |
| Current Income Tax | 426.90 | 301.90 | 355.50 | 1389.70 | 613.80 |
| Deferred Tax | 28.80 | 95.50 | -33.80 | 157.60 | 124.20 |
| Other taxes | 0.80 | 0.40 | 0.20 | 11.40 | 0.00 |
| Profit After Tax | 1345.70 | 1106.60 | 899.00 | 3027.30 | 1658.30 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 1345.70 | 1106.60 | 899.00 | 3027.30 | 1658.30 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 10547.60 | 9515.50 | 8809.40 | 5875.10 | 4213.80 |
| Appropriations | 11893.30 | 10622.10 | 9708.40 | 8902.40 | 5872.10 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 88.60 | 74.60 | 192.80 | 93.00 | -2.90 |
| Equity Dividend % | 25.00 | 20.00 | 15.00 | 10.00 | 20.00 |
| Earnings Per Share | 3.00 | 2.00 | 2.00 | 13.00 | 8.00 |
| Adjusted EPS | 3.00 | 2.00 | 2.00 | 7.00 | 4.00 |