Net Sales
2,187.64
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
11.53%
19.65%
-13.48%
-16.84%
51.14%
-15.22%
-4.59%
28.63%
41.94%
14.73%
Cost Of Goods Sold
1,722.93
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
464.71
553.07
470.43
636.30
673.47
440.78
453.65
554.00
687.30
435.90
428.77
GP Margin
21.24%
24.86%
25.30%
29.61%
26.06%
25.78%
22.50%
26.21%
41.83%
37.65%
42.49%
Total Expenditure
2,035.72
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
151.93
160.32
146.65
217.55
212.35
114.00
138.91
130.39
180.29
137.80
140.17
EBITDA Margin
6.94%
7.21%
7.89%
10.12%
8.22%
6.67%
6.89%
6.17%
10.97%
11.90%
13.89%
Other Income
2.74
2.68
2.07
1.48
6.28
24.67
7.49
5.90
7.64
27.57
4.31
Interest
42.17
42.96
32.58
42.00
45.62
48.42
59.99
56.07
52.50
35.85
42.79
Depreciation
17.89
20.53
20.84
25.07
28.48
28.25
43.69
40.62
50.57
48.76
47.30
PBT
94.62
99.50
95.29
151.96
144.53
62.00
42.72
39.60
84.87
80.76
54.39
Tax
24.37
25.73
25.26
37.85
36.01
17.90
10.70
13.21
26.53
14.35
10.45
Tax Rate
25.76%
25.86%
26.51%
24.91%
24.92%
28.87%
25.05%
33.36%
31.26%
17.77%
20.60%
PAT
70.25
73.77
70.03
114.11
108.53
44.10
32.03
26.39
58.33
66.40
40.27
PAT before Minority Interest
70.25
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
3.21%
3.32%
3.77%
5.31%
4.20%
2.58%
1.59%
1.25%
3.55%
5.74%
3.99%
PAT Growth
-4.98%
5.34%
-38.63%
5.14%
146.10%
37.68%
21.37%
-54.76%
-12.15%
64.89%
EPS
0.70
0.74
0.70
1.14
1.08
0.44
0.32
0.26
0.58
0.66
0.40
|