Net Sales
2,033.50
1,987.15
1,723.36
1,549.89
1,459.19
1,201.05
1,149.05
1,203.32
1,133.49
910.27
852.42
Net Sales Growth
13.17%
15.31%
11.19%
6.22%
21.49%
4.53%
-4.51%
6.16%
24.52%
6.79%
Cost Of Goods Sold
1.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,031.73
1,987.15
1,723.36
1,549.89
1,459.19
1,201.05
1,149.05
1,203.32
1,133.49
910.27
852.42
GP Margin
99.91%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,636.77
1,619.34
1,494.27
1,304.66
1,215.81
1,007.95
1,010.35
1,087.02
1,000.95
830.57
768.55
Power & Fuel Cost
-
14.69
13.36
12.43
11.05
8.27
8.16
13.61
12.56
10.57
10.55
% Of Sales
-
0.74%
0.78%
0.80%
0.76%
0.69%
0.71%
1.13%
1.11%
1.16%
1.24%
Employee Cost
-
1,227.51
1,118.31
989.09
897.00
783.70
770.79
775.07
689.13
566.88
507.85
% Of Sales
-
61.77%
64.89%
63.82%
61.47%
65.25%
67.08%
64.41%
60.80%
62.28%
59.58%
Manufacturing Exp.
-
55.09
35.23
31.90
27.16
16.81
18.77
18.26
15.67
14.16
10.03
% Of Sales
-
2.77%
2.04%
2.06%
1.86%
1.40%
1.63%
1.52%
1.38%
1.56%
1.18%
General & Admin Exp.
-
124.18
119.09
95.21
77.20
67.82
76.02
110.69
124.46
110.91
105.33
% Of Sales
-
6.25%
6.91%
6.14%
5.29%
5.65%
6.62%
9.20%
10.98%
12.18%
12.36%
Selling & Distn. Exp.
-
19.45
24.38
21.73
18.24
7.28
5.41
7.75
7.76
8.73
5.15
% Of Sales
-
0.98%
1.41%
1.40%
1.25%
0.61%
0.47%
0.64%
0.68%
0.96%
0.60%
Miscellaneous Exp.
-
14.26
29.46
14.21
7.82
8.06
14.52
17.18
15.46
2.84
5.15
% Of Sales
-
0.72%
1.71%
0.92%
0.54%
0.67%
1.26%
1.43%
1.36%
0.31%
1.67%
EBITDA
396.73
367.81
229.09
245.23
243.38
193.10
138.70
116.30
132.54
79.70
83.87
EBITDA Margin
19.51%
18.51%
13.29%
15.82%
16.68%
16.08%
12.07%
9.66%
11.69%
8.76%
9.84%
Other Income
61.95
63.15
49.02
45.53
39.27
27.76
15.74
29.16
13.31
27.70
16.45
Interest
18.44
21.97
12.33
3.68
4.31
4.14
4.69
6.00
5.96
4.97
5.68
Depreciation
87.18
84.03
48.05
36.26
34.96
33.31
39.48
37.00
26.04
20.33
24.20
PBT
288.19
324.96
217.73
250.82
243.38
183.41
110.27
102.46
113.85
82.10
70.44
Tax
71.23
65.14
43.79
53.69
58.07
36.65
25.35
26.18
30.28
12.89
5.30
Tax Rate
24.72%
25.05%
17.57%
21.41%
23.86%
19.08%
23.27%
30.20%
26.60%
15.70%
7.89%
PAT
216.96
194.21
205.02
198.19
188.92
157.48
79.75
63.75
74.50
64.08
65.18
PAT before Minority Interest
216.15
194.95
205.51
197.13
185.31
155.40
84.01
61.71
84.47
71.50
63.96
Minority Interest
-0.81
-0.74
-0.49
1.06
3.61
2.08
-4.26
2.04
-9.97
-7.42
1.22
PAT Margin
10.67%
9.77%
11.90%
12.79%
12.95%
13.11%
6.94%
5.30%
6.57%
7.04%
7.65%
PAT Growth
2.32%
-5.27%
3.45%
4.91%
19.96%
97.47%
25.10%
-14.43%
16.26%
-1.69%
EPS
36.71
32.86
34.69
33.53
31.97
26.65
13.49
10.79
12.61
10.84
11.03
|