Net Sales
-
2,549.44
2,982.92
2,625.28
2,462.70
2,582.37
2,369.07
2,130.94
2,181.16
1,150.97
1,135.22
Net Sales Growth
-
-14.53%
13.62%
6.60%
-4.63%
9.00%
11.17%
-2.30%
89.51%
1.39%
Cost Of Goods Sold
-
1,736.71
2,183.74
1,872.24
1,612.44
1,711.86
1,607.70
1,428.30
1,467.11
799.90
823.51
Gross Profit
-
812.73
799.18
753.04
850.26
870.51
761.38
702.65
714.05
351.06
311.71
GP Margin
-
31.88%
26.79%
28.68%
34.53%
33.71%
32.14%
32.97%
32.74%
30.50%
27.46%
Total Expenditure
-
2,354.07
2,825.22
2,515.45
2,228.22
2,288.03
2,146.08
1,910.85
1,930.89
1,030.02
1,032.85
Power & Fuel Cost
-
87.64
90.82
81.52
77.75
85.93
85.27
77.22
74.83
31.32
36.17
% Of Sales
-
3.44%
3.04%
3.11%
3.16%
3.33%
3.60%
3.62%
3.43%
2.72%
3.19%
Employee Cost
-
255.47
253.59
257.77
276.05
251.74
235.17
209.12
194.25
97.55
84.06
% Of Sales
-
10.02%
8.50%
9.82%
11.21%
9.75%
9.93%
9.81%
8.91%
8.48%
7.40%
Manufacturing Exp.
-
131.80
131.13
121.04
99.16
87.60
76.16
77.64
77.34
35.97
31.28
% Of Sales
-
5.17%
4.40%
4.61%
4.03%
3.39%
3.21%
3.64%
3.55%
3.13%
2.76%
General & Admin Exp.
-
62.23
62.15
69.59
46.89
49.08
50.18
44.04
43.53
22.54
19.99
% Of Sales
-
2.44%
2.08%
2.65%
1.90%
1.90%
2.12%
2.07%
2.00%
1.96%
1.76%
Selling & Distn. Exp.
-
45.75
67.16
81.64
63.56
59.56
42.97
36.12
36.45
20.96
20.49
% Of Sales
-
1.79%
2.25%
3.11%
2.58%
2.31%
1.81%
1.70%
1.67%
1.82%
1.80%
Miscellaneous Exp.
-
34.47
36.63
31.65
52.37
42.27
48.64
38.41
37.37
21.78
20.49
% Of Sales
-
1.35%
1.23%
1.21%
2.13%
1.64%
2.05%
1.80%
1.71%
1.89%
1.53%
EBITDA
-
195.37
157.70
109.83
234.48
294.34
222.99
220.09
250.27
120.95
102.37
EBITDA Margin
-
7.66%
5.29%
4.18%
9.52%
11.40%
9.41%
10.33%
11.47%
10.51%
9.02%
Other Income
-
15.47
17.23
9.37
8.07
16.74
16.67
13.58
17.56
12.73
9.23
Interest
-
31.18
32.95
27.63
27.03
22.58
40.72
33.45
39.19
25.85
0.97
Depreciation
-
49.15
86.05
92.16
97.93
86.93
85.36
85.25
92.76
39.35
35.54
PBT
-
130.51
55.93
-0.59
117.59
201.58
113.57
114.97
135.88
68.48
75.09
Tax
-
90.41
6.29
-8.88
21.60
31.54
78.69
51.35
51.79
19.37
16.74
Tax Rate
-
18.08%
11.25%
28.13%
18.37%
15.65%
69.29%
44.66%
38.84%
28.29%
20.57%
PAT
-
409.63
49.64
-22.69
95.99
170.04
34.88
63.62
81.54
49.11
64.62
PAT before Minority Interest
-
409.63
49.64
-22.69
95.99
170.04
34.88
63.62
81.54
49.11
64.62
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
16.07%
1.66%
-0.86%
3.90%
6.58%
1.47%
2.99%
3.74%
4.27%
5.69%
PAT Growth
-
725.20%
-
-
-43.55%
387.50%
-45.17%
-21.98%
66.04%
-24.00%
EPS
-
54.26
6.57
-3.01
12.71
22.52
4.62
8.43
10.80
6.50
8.56
|