Net Sales
2,219.92
2,224.67
1,859.36
2,149.02
2,584.05
1,709.70
2,016.55
2,113.62
1,643.21
1,157.71
1,009.06
Net Sales Growth
-0.21%
19.65%
-13.48%
-16.84%
51.14%
-15.22%
-4.59%
28.63%
41.94%
14.73%
Cost Of Goods Sold
1,785.32
1,671.59
1,388.93
1,512.72
1,910.59
1,268.92
1,562.91
1,559.62
955.90
721.81
580.29
Gross Profit
434.60
553.07
470.43
636.30
673.47
440.78
453.65
554.00
687.30
435.90
428.77
GP Margin
19.58%
24.86%
25.30%
29.61%
26.06%
25.78%
22.50%
26.21%
41.83%
37.65%
42.49%
Total Expenditure
2,096.68
2,064.35
1,712.71
1,931.47
2,371.70
1,595.70
1,877.64
1,983.23
1,462.92
1,019.91
868.89
Power & Fuel Cost
-
99.62
73.85
140.61
92.75
63.55
68.21
87.83
95.12
69.58
70.79
% Of Sales
-
4.48%
3.97%
6.54%
3.59%
3.72%
3.38%
4.16%
5.79%
6.01%
7.02%
Employee Cost
-
53.15
45.01
40.20
38.45
10.77
10.98
8.66
10.75
9.16
7.81
% Of Sales
-
2.39%
2.42%
1.87%
1.49%
0.63%
0.54%
0.41%
0.65%
0.79%
0.77%
Manufacturing Exp.
-
197.41
167.89
189.54
284.70
174.16
207.28
304.34
385.31
203.98
186.88
% Of Sales
-
8.87%
9.03%
8.82%
11.02%
10.19%
10.28%
14.40%
23.45%
17.62%
18.52%
General & Admin Exp.
-
28.45
24.25
31.36
31.20
20.93
18.84
16.37
9.49
9.03
11.91
% Of Sales
-
1.28%
1.30%
1.46%
1.21%
1.22%
0.93%
0.77%
0.58%
0.78%
1.18%
Selling & Distn. Exp.
-
8.82
7.25
9.75
8.85
2.14
2.49
2.49
3.21
1.60
3.89
% Of Sales
-
0.40%
0.39%
0.45%
0.34%
0.13%
0.12%
0.12%
0.20%
0.14%
0.39%
Miscellaneous Exp.
-
5.29
5.52
7.29
5.17
55.23
6.94
3.92
3.14
4.76
3.89
% Of Sales
-
0.24%
0.30%
0.34%
0.20%
3.23%
0.34%
0.19%
0.19%
0.41%
0.73%
EBITDA
123.24
160.32
146.65
217.55
212.35
114.00
138.91
130.39
180.29
137.80
140.17
EBITDA Margin
5.55%
7.21%
7.89%
10.12%
8.22%
6.67%
6.89%
6.17%
10.97%
11.90%
13.89%
Other Income
10.92
2.68
2.07
1.48
6.28
24.67
7.49
5.90
7.64
27.57
4.31
Interest
36.76
42.96
32.58
42.00
45.62
48.42
59.99
56.07
52.50
35.85
42.79
Depreciation
11.50
20.53
20.84
25.07
28.48
28.25
43.69
40.62
50.57
48.76
47.30
PBT
85.93
99.50
95.29
151.96
144.53
62.00
42.72
39.60
84.87
80.76
54.39
Tax
18.63
25.73
25.26
37.85
36.01
17.90
10.70
13.21
26.53
14.35
10.45
Tax Rate
21.68%
25.86%
26.51%
24.91%
24.92%
28.87%
25.05%
33.36%
31.26%
17.77%
20.60%
PAT
67.29
73.77
70.03
114.11
108.53
44.10
32.03
26.39
58.33
66.40
40.27
PAT before Minority Interest
67.29
73.77
70.03
114.11
108.53
44.10
32.03
26.39
58.33
66.40
40.27
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
3.03%
3.32%
3.77%
5.31%
4.20%
2.58%
1.59%
1.25%
3.55%
5.74%
3.99%
PAT Growth
-8.77%
5.34%
-38.63%
5.14%
146.10%
37.68%
21.37%
-54.76%
-12.15%
64.89%
EPS
0.67
0.74
0.70
1.14
1.08
0.44
0.32
0.26
0.58
0.66
0.40
|