Net Sales
1,990.02
2,051.59
2,082.90
2,350.92
2,123.12
1,943.00
1,794.95
1,689.00
1,704.43
1,494.40
1,216.12
Net Sales Growth
-3.72%
-1.50%
-11.40%
10.73%
9.27%
8.25%
6.27%
-0.91%
14.05%
22.88%
Cost Of Goods Sold
1,263.05
1,217.75
1,228.63
1,581.04
1,372.73
1,301.78
1,146.62
1,041.93
1,161.60
888.10
779.36
Gross Profit
726.97
833.84
854.27
769.88
750.39
641.22
648.33
647.07
542.84
606.30
436.77
GP Margin
36.53%
40.64%
41.01%
32.75%
35.34%
33.00%
36.12%
38.31%
31.85%
40.57%
35.92%
Total Expenditure
1,845.72
1,852.81
1,858.44
2,208.44
1,981.17
1,790.53
1,649.68
1,572.01
1,603.78
1,301.90
1,133.18
Power & Fuel Cost
-
122.67
126.05
118.18
113.79
80.00
99.48
109.84
88.25
81.36
74.33
% Of Sales
-
5.98%
6.05%
5.03%
5.36%
4.12%
5.54%
6.50%
5.18%
5.44%
6.11%
Employee Cost
-
202.36
194.11
186.38
165.22
147.46
142.36
134.80
126.31
129.09
101.74
% Of Sales
-
9.86%
9.32%
7.93%
7.78%
7.59%
7.93%
7.98%
7.41%
8.64%
8.37%
Manufacturing Exp.
-
197.08
189.88
204.16
195.77
153.12
151.27
138.98
134.54
117.78
95.31
% Of Sales
-
9.61%
9.12%
8.68%
9.22%
7.88%
8.43%
8.23%
7.89%
7.88%
7.84%
General & Admin Exp.
-
23.02
23.60
21.12
6.94
6.33
6.42
10.38
8.70
8.50
8.49
% Of Sales
-
1.12%
1.13%
0.90%
0.33%
0.33%
0.36%
0.61%
0.51%
0.57%
0.70%
Selling & Distn. Exp.
-
54.45
58.65
48.77
50.25
43.20
34.58
75.80
30.19
28.61
23.80
% Of Sales
-
2.65%
2.82%
2.07%
2.37%
2.22%
1.93%
4.49%
1.77%
1.91%
1.96%
Miscellaneous Exp.
-
35.48
37.52
48.79
76.47
58.64
68.95
60.28
54.19
48.46
23.80
% Of Sales
-
1.73%
1.80%
2.08%
3.60%
3.02%
3.84%
3.57%
3.18%
3.24%
4.12%
EBITDA
144.30
198.78
224.46
142.48
141.95
152.47
145.27
116.99
100.65
192.50
82.94
EBITDA Margin
7.25%
9.69%
10.78%
6.06%
6.69%
7.85%
8.09%
6.93%
5.91%
12.88%
6.82%
Other Income
25.48
31.66
22.55
17.51
23.34
17.20
23.93
19.04
16.25
16.78
10.60
Interest
33.56
35.43
35.77
33.54
40.21
39.74
44.54
24.00
28.14
38.06
35.24
Depreciation
40.79
40.08
38.92
35.90
32.75
29.16
27.61
20.80
19.24
19.07
18.64
PBT
95.43
154.93
172.33
90.56
92.32
100.77
97.05
91.23
69.52
152.15
39.67
Tax
35.33
54.72
57.19
30.80
26.51
33.86
1.22
17.22
11.53
31.12
5.88
Tax Rate
37.02%
35.32%
33.19%
34.01%
28.72%
33.60%
1.26%
18.88%
16.59%
20.45%
14.82%
PAT
60.10
101.47
115.40
60.16
66.24
64.76
95.89
74.87
58.67
121.60
33.79
PAT before Minority Interest
60.10
101.47
115.40
60.16
66.24
64.76
95.89
74.87
58.67
121.60
33.79
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
3.02%
4.95%
5.54%
2.56%
3.12%
3.33%
5.34%
4.43%
3.44%
8.14%
2.78%
PAT Growth
-50.15%
-12.07%
91.82%
-9.18%
2.29%
-32.46%
28.08%
27.61%
-51.75%
259.87%
EPS
6.91
11.66
13.26
6.91
7.61
7.44
11.02
8.61
6.74
13.98
3.88
|