Net Sales
5,665.78
5,443.25
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
Net Sales Growth
13.18%
10.14%
14.63%
5.06%
22.91%
22.25%
7.05%
0.54%
17.95%
23.61%
Cost Of Goods Sold
3,481.65
3,307.94
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
Gross Profit
2,184.13
2,135.31
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
GP Margin
38.55%
39.23%
39.41%
40.98%
39.27%
39.73%
44.37%
43.42%
41.55%
44.02%
42.24%
Total Expenditure
5,341.60
5,142.49
4,657.27
4,107.32
3,943.48
3,295.39
2,532.78
2,445.35
2,414.27
1,991.35
1,637.88
Power & Fuel Cost
-
48.29
47.86
44.65
42.52
37.37
31.47
26.15
24.91
22.52
19.45
% Of Sales
-
0.89%
0.97%
1.04%
1.04%
1.12%
1.15%
1.02%
0.98%
1.05%
1.12%
Employee Cost
-
423.93
425.59
428.64
395.80
363.71
298.11
287.85
255.05
211.14
161.46
% Of Sales
-
7.79%
8.61%
9.94%
9.64%
10.89%
10.91%
11.28%
10.05%
9.81%
9.28%
Manufacturing Exp.
-
517.22
472.14
397.32
394.48
340.83
260.02
238.96
230.72
195.00
155.87
% Of Sales
-
9.50%
9.55%
9.21%
9.61%
10.21%
9.52%
9.37%
9.09%
9.06%
8.95%
General & Admin Exp.
-
444.94
341.23
309.44
293.62
240.29
197.46
207.27
223.46
189.27
168.35
% Of Sales
-
8.17%
6.90%
7.18%
7.15%
7.20%
7.23%
8.12%
8.81%
8.80%
9.67%
Selling & Distn. Exp.
-
330.42
310.67
328.55
284.98
257.56
185.50
201.11
172.07
147.31
106.61
% Of Sales
-
6.07%
6.29%
7.62%
6.94%
7.71%
6.79%
7.88%
6.78%
6.85%
6.12%
Miscellaneous Exp.
-
69.75
65.42
54.13
39.85
43.18
40.77
40.45
24.68
21.63
106.61
% Of Sales
-
1.28%
1.32%
1.26%
0.97%
1.29%
1.49%
1.59%
0.97%
1.01%
1.19%
EBITDA
324.18
300.76
285.01
204.36
160.57
43.61
198.55
106.07
123.52
160.30
102.77
EBITDA Margin
5.72%
5.53%
5.77%
4.74%
3.91%
1.31%
7.27%
4.16%
4.87%
7.45%
5.90%
Other Income
28.40
36.99
42.53
38.58
26.15
27.54
31.82
27.56
14.81
15.99
14.34
Interest
20.11
24.92
26.84
30.43
32.88
34.42
33.19
16.43
6.94
5.57
5.34
Depreciation
121.29
119.26
129.44
122.15
119.44
113.45
100.41
88.98
54.54
51.38
43.59
PBT
197.22
193.57
171.26
90.36
34.40
-76.72
96.77
28.22
76.85
119.34
68.18
Tax
51.18
46.27
42.47
21.48
17.16
-25.51
34.55
1.71
22.25
36.09
13.05
Tax Rate
25.95%
25.76%
24.80%
23.77%
49.88%
33.25%
35.70%
5.76%
23.13%
30.24%
19.14%
PAT
146.04
133.34
128.79
68.88
17.24
-51.21
62.22
27.99
73.95
83.25
55.13
PAT before Minority Interest
146.04
133.34
128.79
68.88
17.24
-51.21
62.22
27.99
73.95
83.25
55.13
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
2.58%
2.45%
2.61%
1.60%
0.42%
-1.53%
2.28%
1.10%
2.91%
3.87%
3.17%
PAT Growth
26.65%
3.53%
86.98%
299.54%
-
-
122.29%
-62.15%
-11.17%
51.01%
EPS
36.06
32.92
31.80
17.01
4.26
-12.64
15.36
6.91
18.26
20.56
13.61
|