Net Sales
6,219.38
5,721.50
5,364.85
5,074.61
4,774.49
4,192.06
2,996.92
3,876.82
3,904.55
3,584.32
3,370.33
Net Sales Growth
11.84%
6.65%
5.72%
6.29%
13.89%
39.88%
-22.70%
-0.71%
8.93%
6.35%
Cost Of Goods Sold
3,116.32
2,919.41
2,727.83
2,636.41
2,499.92
2,058.82
1,266.34
1,747.65
1,906.56
1,665.90
1,531.59
Gross Profit
3,103.06
2,802.09
2,637.02
2,438.20
2,274.57
2,133.24
1,730.58
2,129.17
1,997.99
1,918.42
1,838.74
GP Margin
49.89%
48.97%
49.15%
48.05%
47.64%
50.89%
57.75%
54.92%
51.17%
53.52%
54.56%
Total Expenditure
4,705.25
4,373.98
4,086.70
3,876.70
3,663.39
3,126.10
2,182.81
2,723.75
2,833.78
2,551.20
2,370.98
Power & Fuel Cost
-
6.82
7.15
6.42
6.21
5.70
5.11
6.39
5.96
5.26
4.60
% Of Sales
-
0.12%
0.13%
0.13%
0.13%
0.14%
0.17%
0.16%
0.15%
0.15%
0.14%
Employee Cost
-
296.20
312.80
291.58
272.58
231.99
219.81
213.08
203.40
195.63
177.96
% Of Sales
-
5.18%
5.83%
5.75%
5.71%
5.53%
7.33%
5.50%
5.21%
5.46%
5.28%
Manufacturing Exp.
-
239.05
230.06
217.30
206.99
196.48
163.23
201.88
195.54
176.46
172.21
% Of Sales
-
4.18%
4.29%
4.28%
4.34%
4.69%
5.45%
5.21%
5.01%
4.92%
5.11%
General & Admin Exp.
-
202.43
177.00
167.90
159.87
128.57
69.63
97.88
92.95
95.24
91.17
% Of Sales
-
3.54%
3.30%
3.31%
3.35%
3.07%
2.32%
2.52%
2.38%
2.66%
2.71%
Selling & Distn. Exp.
-
666.77
586.54
515.16
472.97
462.99
414.41
405.82
385.69
353.65
352.60
% Of Sales
-
11.65%
10.93%
10.15%
9.91%
11.04%
13.83%
10.47%
9.88%
9.87%
10.46%
Miscellaneous Exp.
-
43.30
45.32
41.93
44.85
41.55
44.28
51.05
43.68
59.06
352.60
% Of Sales
-
0.76%
0.84%
0.83%
0.94%
0.99%
1.48%
1.32%
1.12%
1.65%
1.21%
EBITDA
1,514.13
1,347.52
1,278.15
1,197.91
1,111.10
1,065.96
814.11
1,153.07
1,070.77
1,033.12
999.35
EBITDA Margin
24.35%
23.55%
23.82%
23.61%
23.27%
25.43%
27.16%
29.74%
27.42%
28.82%
29.65%
Other Income
63.27
67.43
88.61
83.15
67.05
48.43
62.03
64.77
84.31
83.65
87.39
Interest
7.91
9.29
9.38
7.53
4.01
2.41
4.16
1.19
1.09
1.20
1.48
Depreciation
107.77
100.82
99.77
92.43
81.39
82.70
86.62
69.74
55.57
45.50
44.96
PBT
1,439.19
1,304.84
1,257.61
1,181.10
1,092.75
1,029.28
785.36
1,146.91
1,098.42
1,070.07
1,040.30
Tax
376.84
332.38
330.38
316.97
277.60
271.19
202.42
319.54
390.06
378.26
369.92
Tax Rate
26.18%
25.92%
26.27%
26.84%
25.40%
26.35%
25.77%
27.86%
35.51%
35.35%
35.56%
PAT
1,062.35
949.93
927.23
864.13
815.15
758.09
582.94
827.37
708.36
691.81
670.38
PAT before Minority Interest
1,062.35
949.93
927.23
864.13
815.15
758.09
582.94
827.37
708.36
691.81
670.38
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
17.08%
16.60%
17.28%
17.03%
17.07%
18.08%
19.45%
21.34%
18.14%
19.30%
19.89%
PAT Growth
11.09%
2.45%
7.30%
6.01%
7.53%
30.05%
-29.54%
16.80%
2.39%
3.20%
EPS
10.74
9.60
9.37
8.74
8.24
7.66
5.89
8.36
7.16
6.99
6.78
|