Net Sales
2,031.85
2,055.91
3,328.58
6,501.85
6,899.86
5,280.73
2,961.50
5,357.68
4,898.96
4,541.59
2,891.02
Net Sales Growth
-27.58%
-38.23%
-48.81%
-5.77%
30.66%
78.31%
-44.72%
9.36%
7.87%
57.09%
Cost Of Goods Sold
1,985.38
2,008.07
3,249.17
6,355.04
6,762.07
5,180.32
2,907.84
5,269.26
4,827.75
4,479.48
2,848.17
Gross Profit
46.47
47.84
79.41
146.81
137.79
100.41
53.66
88.42
71.21
62.10
42.85
GP Margin
2.29%
2.33%
2.39%
2.26%
2.00%
1.90%
1.81%
1.65%
1.45%
1.37%
1.48%
Total Expenditure
2,041.11
2,065.26
3,333.45
6,490.47
6,885.71
5,270.18
2,962.13
5,350.26
4,893.40
4,524.96
2,881.39
Power & Fuel Cost
-
0.42
0.46
0.47
0.48
0.38
0.32
0.41
0.63
0.41
0.46
% Of Sales
-
0.02%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.02%
Employee Cost
-
18.83
20.68
19.23
15.54
12.07
10.91
13.62
15.56
10.33
6.52
% Of Sales
-
0.92%
0.62%
0.30%
0.23%
0.23%
0.37%
0.25%
0.32%
0.23%
0.23%
Manufacturing Exp.
-
30.08
53.40
104.10
95.43
70.98
37.22
58.19
39.01
27.86
18.68
% Of Sales
-
1.46%
1.60%
1.60%
1.38%
1.34%
1.26%
1.09%
0.80%
0.61%
0.65%
General & Admin Exp.
-
7.43
9.29
11.47
10.42
6.23
5.50
8.41
10.45
6.49
7.29
% Of Sales
-
0.36%
0.28%
0.18%
0.15%
0.12%
0.19%
0.16%
0.21%
0.14%
0.25%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.84
0.91
0.63
2.25
0.58
0.66
0.78
0.63
0.81
0.00
% Of Sales
-
0.04%
0.03%
0.01%
0.03%
0.01%
0.02%
0.01%
0.01%
0.02%
0.02%
EBITDA
-9.26
-9.35
-4.87
11.38
14.15
10.55
-0.63
7.42
5.56
16.63
9.63
EBITDA Margin
-0.46%
-0.45%
-0.15%
0.18%
0.21%
0.20%
-0.02%
0.14%
0.11%
0.37%
0.33%
Other Income
30.48
31.26
18.81
28.19
23.57
19.75
22.12
13.74
12.45
207.28
11.74
Interest
0.35
0.54
1.23
1.71
1.04
0.44
0.24
0.49
0.46
1.43
1.78
Depreciation
3.85
3.76
3.21
2.72
1.72
1.85
2.23
2.82
3.26
3.33
2.91
PBT
16.98
17.61
9.50
35.14
34.96
28.02
19.03
17.85
14.29
219.14
16.69
Tax
4.35
4.37
2.33
9.01
8.97
6.99
3.30
4.66
-0.76
6.05
3.72
Tax Rate
25.62%
24.89%
28.28%
25.64%
25.66%
25.53%
20.65%
28.14%
-5.32%
2.76%
22.66%
PAT
12.61
13.19
5.91
26.12
25.98
20.39
12.68
11.90
15.05
213.09
12.70
PAT before Minority Interest
12.61
13.19
5.91
26.12
25.98
20.39
12.68
11.90
15.05
213.09
12.70
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.62%
0.64%
0.18%
0.40%
0.38%
0.39%
0.43%
0.22%
0.31%
4.69%
0.44%
PAT Growth
160.54%
123.18%
-77.37%
0.54%
27.42%
60.80%
6.55%
-20.93%
-92.94%
1,577.87%
EPS
40.68
42.55
19.06
84.26
83.81
65.77
40.90
38.39
48.55
687.39
40.97
|