Net Sales
5,149.37
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
Net Sales Growth
11.88%
14.63%
5.06%
22.91%
22.25%
7.05%
0.54%
17.95%
23.61%
15.97%
Cost Of Goods Sold
3,085.91
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
Gross Profit
2,063.46
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
GP Margin
40.07%
39.41%
40.98%
39.27%
39.73%
44.37%
43.42%
41.55%
44.02%
42.24%
42.66%
Total Expenditure
4,849.45
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
1,430.58
Power & Fuel Cost
-
47.86
44.65
42.52
37.37
31.47
26.15
24.91
22.52
19.45
16.90
% Of Sales
-
0.97%
1.04%
1.04%
1.12%
1.15%
1.02%
0.98%
1.05%
1.12%
1.13%
Employee Cost
-
425.59
428.64
395.80
363.71
298.11
287.85
255.05
211.14
161.46
155.56
% Of Sales
-
8.61%
9.94%
9.64%
10.89%
10.91%
11.28%
10.05%
9.81%
9.28%
10.36%
Manufacturing Exp.
-
472.14
397.32
394.48
340.83
260.02
238.96
293.45
244.75
202.91
175.01
% Of Sales
-
9.55%
9.21%
9.61%
10.21%
9.52%
9.37%
11.56%
11.37%
11.66%
11.66%
General & Admin Exp.
-
341.23
309.44
293.62
240.29
197.46
207.27
160.73
139.52
121.31
105.58
% Of Sales
-
6.90%
7.18%
7.15%
7.20%
7.23%
8.12%
6.33%
6.48%
6.97%
7.03%
Selling & Distn. Exp.
-
310.67
328.55
284.98
257.56
185.50
201.11
172.07
147.31
106.61
97.02
% Of Sales
-
6.29%
7.62%
6.94%
7.71%
6.79%
7.88%
6.78%
6.85%
6.12%
6.46%
Miscellaneous Exp.
-
65.42
54.13
39.85
43.18
40.77
40.45
24.68
21.63
20.72
97.02
% Of Sales
-
1.32%
1.26%
0.97%
1.29%
1.49%
1.59%
0.97%
1.01%
1.19%
1.32%
EBITDA
299.92
285.01
204.36
160.57
43.61
198.55
106.07
123.52
160.30
102.77
70.36
EBITDA Margin
5.82%
5.77%
4.74%
3.91%
1.31%
7.27%
4.16%
4.87%
7.45%
5.90%
4.69%
Other Income
31.57
42.53
38.58
26.15
27.54
31.82
27.56
14.81
15.99
14.34
13.31
Interest
25.64
26.84
30.43
32.88
34.42
33.19
16.43
6.94
5.57
5.34
3.14
Depreciation
129.38
129.44
122.15
119.44
113.45
100.41
88.98
54.54
51.38
43.59
45.37
PBT
176.47
171.26
90.36
34.40
-76.72
96.77
28.22
76.85
119.34
68.18
35.16
Tax
44.71
42.47
21.48
17.16
-25.51
34.55
1.71
22.25
36.09
13.05
3.80
Tax Rate
25.34%
24.80%
23.77%
49.88%
33.25%
35.70%
5.76%
23.13%
30.24%
19.14%
10.81%
PAT
131.76
128.79
68.88
17.24
-51.21
62.22
27.99
73.95
83.25
55.13
31.36
PAT before Minority Interest
131.76
128.79
68.88
17.24
-51.21
62.22
27.99
73.95
83.25
55.13
31.36
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
2.56%
2.61%
1.60%
0.42%
-1.53%
2.28%
1.10%
2.91%
3.87%
3.17%
2.09%
PAT Growth
20.11%
86.98%
299.54%
-
-
122.29%
-62.15%
-11.17%
51.01%
75.80%
EPS
32.53
31.80
17.01
4.26
-12.64
15.36
6.91
18.26
20.56
13.61
7.74
|