(Rs. in Millions) |
INCOME : | | | | | |
Gross Sales | 39069.60 | 36350.90 | 29991.00 | 21916.40 | 16522.10 |
Sales | 38987.50 | 36265.50 | 29914.60 | 21847.80 | 16469.30 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 82.20 | 85.40 | 76.40 | 68.50 | 52.80 |
Less: Excise Duty | | | | | |
Net Sales | 35543.60 | 32841.00 | 29991.00 | 21916.40 | 16522.10 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -48.20 | -304.40 | -388.00 | -444.60 | -277.40 |
Raw Material Consumed | 18310.70 | 17318.10 | 16847.60 | 11918.40 | 8152.20 |
Opening Raw Materials | 1768.40 | 2000.60 | 2440.80 | 1896.40 | 1723.90 |
Purchases Raw Materials | 16320.30 | 15067.30 | 12912.40 | 10654.30 | 7443.50 |
Closing Raw Materials | 1655.30 | 1768.40 | 2000.60 | 2440.80 | 1896.40 |
Other Direct Purchases / Brought in cost | 1877.20 | 2018.60 | 3495.00 | 1808.50 | 881.20 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 47.70 | 54.30 | 55.20 | 44.00 | 41.70 |
Electricity & Power | 47.70 | 54.30 | 55.20 | 44.00 | 41.70 |
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 | 1749.80 | 1494.30 | 1352.10 | 1167.80 | 1164.60 |
Salaries, Wages & Bonus | 1544.30 | 1322.20 | 1192.60 | 1055.70 | 1033.10 |
Contributions to EPF & Pension Funds | 60.70 | 50.10 | 45.30 | 41.00 | 42.10 |
Workmen and Staff Welfare Expenses | 119.80 | 83.00 | 58.30 | 32.70 | 31.50 |
Other Employees Cost | 25.00 | 39.00 | 55.90 | 38.30 | 58.00 |
Other Manufacturing Expenses | 2962.00 | 2971.80 | 2734.80 | 2123.50 | 1436.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 132.10 | 122.90 | 111.30 | 98.10 | 93.00 |
Repairs and Maintenance | 170.30 | 114.30 | 101.90 | 83.40 | 58.70 |
Packing Material Consumed | 2217.80 | 2364.90 | 2217.10 | 1646.90 | 1014.90 |
Other Mfg Exp | 441.80 | 369.60 | 304.50 | 295.00 | 269.30 |
General and Administration Expenses | 554.70 | 518.00 | 449.80 | 264.30 | 220.00 |
Rent , Rates & Taxes | 123.40 | 91.90 | 81.50 | 60.50 | 53.40 |
Insurance | 38.40 | 59.00 | 61.90 | 35.30 | 36.60 |
Printing and stationery | | | | | |
Professional and legal fees | 169.60 | 158.20 | 119.30 | 70.10 | 59.40 |
Traveling and conveyance | 171.10 | 163.30 | 146.50 | 65.90 | 30.30 |
Other Administration | 223.30 | 209.00 | 187.10 | 98.40 | 70.60 |
Selling and Distribution Expenses | 6961.60 | 6365.10 | 5305.00 | 3825.10 | 2977.60 |
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 | 305.10 | 249.20 | 215.90 | 163.30 | 160.50 |
Bad debts /advances written off | 0.40 | 19.00 | 9.70 | 0.40 | 5.00 |
Provision for doubtful debts | 74.10 | 34.00 | 28.50 | 16.00 | 10.10 |
Losson disposal of fixed assets(net) | | | 0.60 | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 230.50 | 196.10 | 177.10 | 146.90 | 145.40 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 30843.30 | 28666.30 | 26572.40 | 19061.80 | 13875.20 |
Operating Profit (Excl OI) | 4700.30 | 4174.70 | 3418.60 | 2854.60 | 2646.90 |
Other Income | 962.00 | 683.70 | 480.90 | 442.20 | 525.60 |
Interest Received | 812.70 | 633.30 | 418.00 | 433.20 | 509.80 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 119.00 | 5.70 | | 0.10 | 2.10 |
Profits on sale of Investments | | | | | |
Provision Written Back | 0.40 | 19.00 | 9.70 | 0.40 | 5.00 |
Foreign Exchange Gains | | | | | |
Others | 29.90 | 25.60 | 53.30 | 8.50 | 8.70 |
Operating Profit | 5662.30 | 4858.40 | 3899.60 | 3296.80 | 3172.50 |
Interest | 346.00 | 256.10 | 376.40 | 96.20 | 146.40 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 225.20 | 194.40 | 101.70 | 15.70 | 140.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 19.40 | 26.10 | 26.10 | 28.40 | 26.50 |
Other Interest | 101.40 | 35.70 | 248.60 | 52.10 | -20.10 |
PBDT | 5316.30 | 4602.30 | 3523.20 | 3200.60 | 3026.10 |
Depreciation | 458.90 | 467.70 | 396.10 | 357.20 | 338.70 |
Profit Before Taxation & Exceptional Items | 4857.40 | 4134.60 | 3127.00 | 2843.40 | 2687.40 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 4857.40 | 4134.60 | 3127.00 | 2843.40 | 2687.40 |
Provision for Tax | 1234.90 | 1053.60 | 804.00 | 732.60 | 686.50 |
Current Income Tax | 1265.00 | 1087.70 | 819.70 | 745.50 | 698.50 |
Deferred Tax | -30.10 | -30.60 | -15.70 | -12.90 | -12.00 |
Other taxes | 0.00 | -3.60 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 3622.50 | 3081.00 | 2323.00 | 2110.80 | 2000.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3622.50 | 3081.00 | 2323.00 | 2110.80 | 2000.90 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 10545.80 | 9579.30 | 7611.70 | 6051.50 | 5196.50 |
Appropriations | 14168.30 | 12660.30 | 9934.70 | 8162.30 | 7197.30 |
General Reserves | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1001.80 | 1228.50 | 255.40 | 450.60 | 342.90 |
Equity Dividend % | 2400.00 | 1800.00 | 1250.00 | 250.00 | 800.00 |
Earnings Per Share | 73.00 | 63.00 | 47.00 | 42.00 | 40.00 |
Adjusted EPS | 73.00 | 63.00 | 47.00 | 42.00 | 40.00 |