Net Sales
4,942.28
4,311.68
4,104.05
3,339.00
2,731.33
2,551.42
2,537.79
2,151.65
1,740.65
1,500.94
1,261.50
Net Sales Growth
14.63%
5.06%
22.91%
22.25%
7.05%
0.54%
17.95%
23.61%
15.97%
18.98%
Cost Of Goods Sold
2,994.36
2,544.59
2,492.23
2,012.45
1,519.45
1,443.56
1,483.38
1,204.48
1,005.42
860.71
711.48
Gross Profit
1,947.92
1,767.09
1,611.82
1,326.55
1,211.88
1,107.86
1,054.41
947.17
735.23
640.23
550.02
GP Margin
39.41%
40.98%
39.27%
39.73%
44.37%
43.42%
41.55%
44.02%
42.24%
42.66%
43.60%
Total Expenditure
4,652.58
4,107.32
3,943.48
3,295.39
2,532.78
2,445.35
2,414.27
1,991.35
1,637.88
1,430.58
1,174.13
Power & Fuel Cost
-
44.65
42.52
37.37
31.47
26.15
24.91
22.52
19.45
16.90
15.35
% Of Sales
-
1.04%
1.04%
1.12%
1.15%
1.02%
0.98%
1.05%
1.12%
1.13%
1.22%
Employee Cost
-
428.64
395.80
363.71
298.11
287.85
255.05
211.14
161.46
155.56
122.44
% Of Sales
-
9.94%
9.64%
10.89%
10.91%
11.28%
10.05%
9.81%
9.28%
10.36%
9.71%
Manufacturing Exp.
-
397.32
394.48
340.83
260.02
238.96
293.45
244.75
202.91
175.01
141.03
% Of Sales
-
9.21%
9.61%
10.21%
9.52%
9.37%
11.56%
11.37%
11.66%
11.66%
11.18%
General & Admin Exp.
-
309.44
293.62
240.29
197.46
207.27
160.73
139.52
121.31
105.58
91.64
% Of Sales
-
7.18%
7.15%
7.20%
7.23%
8.12%
6.33%
6.48%
6.97%
7.03%
7.26%
Selling & Distn. Exp.
-
328.55
284.98
257.56
185.50
201.11
172.07
147.31
106.61
97.02
74.75
% Of Sales
-
7.62%
6.94%
7.71%
6.79%
7.88%
6.78%
6.85%
6.12%
6.46%
5.93%
Miscellaneous Exp.
-
54.13
39.85
43.18
40.77
40.45
24.68
21.63
20.72
19.80
74.75
% Of Sales
-
1.26%
0.97%
1.29%
1.49%
1.59%
0.97%
1.01%
1.19%
1.32%
1.38%
EBITDA
289.70
204.36
160.57
43.61
198.55
106.07
123.52
160.30
102.77
70.36
87.37
EBITDA Margin
5.86%
4.74%
3.91%
1.31%
7.27%
4.16%
4.87%
7.45%
5.90%
4.69%
6.93%
Other Income
34.91
38.58
26.15
27.54
31.82
27.56
14.81
15.99
14.34
13.31
15.08
Interest
23.91
30.43
32.88
34.42
33.19
16.43
6.94
5.57
5.34
3.14
2.54
Depreciation
129.44
122.15
119.44
113.45
100.41
88.98
54.54
51.38
43.59
45.37
40.64
PBT
171.26
90.36
34.40
-76.72
96.77
28.22
76.85
119.34
68.18
35.16
59.27
Tax
42.47
21.48
17.16
-25.51
34.55
1.71
22.25
36.09
13.05
3.80
9.54
Tax Rate
24.80%
23.77%
49.88%
33.25%
35.70%
5.76%
23.13%
30.24%
19.14%
10.81%
16.10%
PAT
128.79
68.88
17.24
-51.21
62.22
27.99
73.95
83.25
55.13
31.36
49.73
PAT before Minority Interest
128.79
68.88
17.24
-51.21
62.22
27.99
73.95
83.25
55.13
31.36
49.73
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
2.61%
1.60%
0.42%
-1.53%
2.28%
1.10%
2.91%
3.87%
3.17%
2.09%
3.94%
PAT Growth
86.98%
299.54%
-
-
122.29%
-62.15%
-11.17%
51.01%
75.80%
-36.94%
EPS
31.80
17.01
4.26
-12.64
15.36
6.91
18.26
20.56
13.61
7.74
12.28
|