Net Sales
2,120.73
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
-6.30%
19.65%
-13.48%
-16.84%
51.14%
-15.22%
-4.59%
28.63%
41.94%
14.73%
Cost Of Goods Sold
1,692.19
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
428.54
553.07
470.43
636.30
673.47
440.78
453.65
554.00
687.30
435.90
428.77
GP Margin
20.21%
24.86%
25.30%
29.61%
26.06%
25.78%
22.50%
26.21%
41.83%
37.65%
42.49%
Total Expenditure
1,997.37
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
123.37
160.32
146.65
217.55
212.35
114.00
138.91
130.39
180.29
137.80
140.17
EBITDA Margin
5.82%
7.21%
7.89%
10.12%
8.22%
6.67%
6.89%
6.17%
10.97%
11.90%
13.89%
Other Income
10.60
2.68
2.07
1.48
6.28
24.67
7.49
5.90
7.64
27.57
4.31
Interest
37.06
42.96
32.58
42.00
45.62
48.42
59.99
56.07
52.50
35.85
42.79
Depreciation
12.70
20.53
20.84
25.07
28.48
28.25
43.69
40.62
50.57
48.76
47.30
PBT
84.24
99.50
95.29
151.96
144.53
62.00
42.72
39.60
84.87
80.76
54.39
Tax
20.51
25.73
25.26
37.85
36.01
17.90
10.70
13.21
26.53
14.35
10.45
Tax Rate
24.35%
25.86%
26.51%
24.91%
24.92%
28.87%
25.05%
33.36%
31.26%
17.77%
20.60%
PAT
63.72
73.77
70.03
114.11
108.53
44.10
32.03
26.39
58.33
66.40
40.27
PAT before Minority Interest
63.72
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
3.00%
3.32%
3.77%
5.31%
4.20%
2.58%
1.59%
1.25%
3.55%
5.74%
3.99%
PAT Growth
-16.64%
5.34%
-38.63%
5.14%
146.10%
37.68%
21.37%
-54.76%
-12.15%
64.89%
EPS
0.64
0.74
0.70
1.14
1.08
0.44
0.32
0.26
0.58
0.66
0.40
|