| (Rs. in Millions) |
| INCOME : | | | | | |
| Gross Sales | 4774.80 | 3819.10 | 3011.80 | 2715.70 | 1784.50 |
| Sales | | | | | |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 4678.10 | 3689.30 | 2942.10 | 2623.80 | 1755.40 |
| Revenue from property development | | | | | |
| Other Operational Income | 96.70 | 129.80 | 69.80 | 91.80 | 29.10 |
| Less: Excise Duty | | | | | |
| Net Sales | 4774.80 | 3819.10 | 3011.80 | 2715.70 | 1784.50 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Raw Material Consumed | | | | | |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | | | | | |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 3.90 | 3.40 | 2.80 | 2.70 | 10.00 |
| Electricity & Power | 3.90 | 3.40 | 2.80 | 2.70 | 10.00 |
| 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 | 549.30 | 396.00 | 259.80 | 220.80 | 208.00 |
| Salaries, Wages & Bonus | 536.60 | 385.30 | 244.50 | 206.30 | 197.10 |
| Contributions to EPF & Pension Funds | 3.70 | 3.80 | 4.80 | 3.80 | 3.30 |
| Workmen and Staff Welfare Expenses | 9.00 | 6.90 | 10.50 | 10.70 | 7.60 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 2049.10 | 1703.10 | 1392.50 | 1223.80 | 653.20 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | 138.90 | 96.80 | 258.80 | 427.40 | 146.30 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 1910.20 | 1606.30 | 1133.70 | 796.40 | 506.90 |
| General and Administration Expenses | 222.80 | 185.30 | 172.80 | 155.00 | 123.70 |
| Rent , Rates & Taxes | 35.70 | 34.80 | 35.30 | 31.70 | 26.80 |
| Insurance | 17.40 | 16.10 | 8.10 | 13.20 | 11.20 |
| Printing and stationery | 1.60 | 1.30 | 1.20 | 1.10 | 0.80 |
| Professional and legal fees | 73.30 | 46.00 | 69.00 | 68.20 | 22.40 |
| Traveling and conveyance | 27.40 | 25.50 | 20.90 | 10.40 | 27.80 |
| Other Administration | 94.90 | 87.10 | 59.30 | 40.90 | 62.50 |
| Selling and Distribution Expenses | 1.90 | 2.80 | 4.20 | 5.80 | 1.40 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 1.70 | 0.10 | 2.10 | 2.90 | 0.40 |
| Miscellaneous Expenses | 41.20 | 26.10 | 24.80 | 62.50 | 8.70 |
| Bad debts /advances written off | | | | 32.50 | |
| Provision for doubtful debts | 3.00 | 0.00 | | | |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | 2.40 | |
| Losson sale of non-trade current investments | | | 8.20 | 15.20 | 4.90 |
| Other Miscellaneous Expenses | 38.20 | 26.10 | 16.70 | 12.40 | 3.90 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 2868.10 | 2316.60 | 1857.00 | 1670.70 | 1005.00 |
| Operating Profit (Excl OI) | 1906.70 | 1502.50 | 1154.90 | 1045.00 | 779.50 |
| Other Income | 379.10 | 259.60 | 204.10 | 103.60 | 67.30 |
| Interest Received | 270.90 | 207.90 | 45.50 | 21.60 | 30.40 |
| Dividend Received | 17.20 | | 80.80 | 0.20 | 0.10 |
| Profit on sale of Fixed Assets | 0.00 | 3.40 | 0.00 | | 0.00 |
| Profits on sale of Investments | 22.20 | 0.50 | 16.80 | 77.40 | 2.10 |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | 36.70 | 12.70 | 47.00 | | 2.20 |
| Others | 32.10 | 35.10 | 14.00 | 4.40 | 32.50 |
| Operating Profit | 2285.70 | 1762.10 | 1359.00 | 1148.70 | 846.80 |
| Interest | 148.60 | 68.10 | 43.80 | 42.30 | 92.30 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 128.30 | 54.00 | 21.70 | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | | | | | |
| Other Interest | 20.30 | 14.20 | 22.10 | 42.30 | 92.30 |
| PBDT | 2137.10 | 1694.00 | 1315.10 | 1106.30 | 754.50 |
| Depreciation | 398.30 | 322.10 | 269.50 | 232.60 | 871.90 |
| Profit Before Taxation & Exceptional Items | 1738.80 | 1371.90 | 1045.60 | 873.70 | -117.40 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 1738.80 | 1371.90 | 1045.60 | 873.70 | -117.40 |
| Provision for Tax | 435.50 | 329.40 | 262.50 | 180.30 | -749.00 |
| Current Income Tax | 380.80 | 294.20 | 146.90 | | |
| Deferred Tax | 65.60 | 47.40 | 115.70 | 180.30 | -749.00 |
| Other taxes | -11.00 | -12.20 | 0.00 | 180.30 | -749.00 |
| Profit After Tax | 1303.40 | 1042.50 | 783.10 | 693.40 | 631.60 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 1303.40 | 1042.50 | 783.10 | 693.40 | 631.60 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 2958.20 | 2034.10 | 1310.20 | 661.60 | 30.00 |
| Appropriations | 4261.60 | 3076.60 | 2093.30 | 1355.00 | 661.60 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 156.20 | 118.40 | 59.20 | | |
| Equity Dividend % | 61.00 | 49.00 | 37.00 | 33.00 | |
| Earnings Per Share | 20.00 | 16.00 | 12.00 | 22.00 | 20.00 |
| Adjusted EPS | 20.00 | 16.00 | 6.00 | 11.00 | 10.00 |