Net Sales
3,403.42
3,273.68
3,320.32
2,911.54
2,157.99
1,630.34
1,227.01
1,156.20
1,342.49
1,086.49
751.03
Net Sales Growth
5.09%
-1.40%
14.04%
34.92%
32.36%
32.87%
6.12%
-13.88%
23.56%
44.67%
Cost Of Goods Sold
2,311.83
2,214.96
2,272.91
2,023.59
1,534.49
1,171.69
855.95
794.49
979.69
767.79
528.60
Gross Profit
1,091.59
1,058.72
1,047.40
887.95
623.50
458.65
371.06
361.70
362.79
318.70
222.43
GP Margin
32.07%
32.34%
31.55%
30.50%
28.89%
28.13%
30.24%
31.28%
27.02%
29.33%
29.62%
Total Expenditure
2,877.87
2,772.73
2,820.63
2,508.47
1,933.17
1,478.02
1,107.66
1,064.36
1,244.57
994.36
711.14
Power & Fuel Cost
-
12.57
12.01
10.25
7.61
6.08
4.62
5.16
6.60
5.52
4.48
% Of Sales
-
0.38%
0.36%
0.35%
0.35%
0.37%
0.38%
0.45%
0.49%
0.51%
0.60%
Employee Cost
-
157.99
136.51
118.88
98.43
84.45
72.09
85.62
75.03
67.60
54.47
% Of Sales
-
4.83%
4.11%
4.08%
4.56%
5.18%
5.88%
7.41%
5.59%
6.22%
7.25%
Manufacturing Exp.
-
157.41
162.31
134.75
95.14
72.97
54.35
56.81
58.44
45.45
35.47
% Of Sales
-
4.81%
4.89%
4.63%
4.41%
4.48%
4.43%
4.91%
4.35%
4.18%
4.72%
General & Admin Exp.
-
65.74
71.51
48.48
37.66
29.13
12.86
22.03
22.57
19.53
21.02
% Of Sales
-
2.01%
2.15%
1.67%
1.75%
1.79%
1.05%
1.91%
1.68%
1.80%
2.80%
Selling & Distn. Exp.
-
124.95
130.60
126.10
110.40
93.24
77.16
73.36
76.11
63.38
45.10
% Of Sales
-
3.82%
3.93%
4.33%
5.12%
5.72%
6.29%
6.34%
5.67%
5.83%
6.01%
Miscellaneous Exp.
-
39.12
34.77
46.41
49.45
20.46
30.64
26.88
26.12
25.08
45.10
% Of Sales
-
1.19%
1.05%
1.59%
2.29%
1.25%
2.50%
2.32%
1.95%
2.31%
2.93%
EBITDA
525.55
500.95
499.69
403.07
224.82
152.32
119.35
91.84
97.92
92.13
39.89
EBITDA Margin
15.44%
15.30%
15.05%
13.84%
10.42%
9.34%
9.73%
7.94%
7.29%
8.48%
5.31%
Other Income
124.84
121.42
99.64
76.19
22.24
10.79
15.31
4.03
9.71
7.94
7.81
Interest
18.72
22.00
28.56
23.14
10.24
9.49
12.23
14.66
11.52
13.53
15.96
Depreciation
35.07
33.91
27.65
22.89
17.66
15.28
13.94
13.01
11.75
11.93
12.07
PBT
596.60
566.45
543.11
433.23
219.16
138.34
108.48
68.20
84.34
74.61
19.67
Tax
149.42
141.03
139.48
105.59
57.96
32.43
28.32
15.56
28.18
21.98
5.21
Tax Rate
25.05%
24.90%
25.68%
24.37%
26.45%
23.44%
26.11%
22.82%
33.41%
29.46%
26.49%
PAT
447.18
425.42
403.63
327.64
161.20
105.91
80.16
52.64
56.16
52.63
14.47
PAT before Minority Interest
447.18
425.42
403.63
327.64
161.20
105.91
80.16
52.64
56.16
52.63
14.47
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
13.14%
13.00%
12.16%
11.25%
7.47%
6.50%
6.53%
4.55%
4.18%
4.84%
1.93%
PAT Growth
7.30%
5.40%
23.19%
103.25%
52.20%
32.12%
52.28%
-6.27%
6.71%
263.72%
EPS
37.55
35.72
33.89
27.51
13.53
8.89
6.73
4.42
4.72
4.42
1.21
|