Net Sales
4,106.19
3,064.26
2,792.89
2,356.74
2,248.72
2,132.35
1,446.96
1,002.75
1,269.33
1,326.29
833.50
Net Sales Growth
45.85%
9.72%
18.51%
4.80%
5.46%
47.37%
44.30%
-21.00%
-4.29%
59.12%
Cost Of Goods Sold
3,153.86
2,504.28
2,307.16
1,936.97
1,730.56
1,630.86
1,090.60
836.07
1,043.83
1,122.53
686.32
Gross Profit
952.33
559.98
485.73
419.77
518.16
501.49
356.36
166.68
225.50
203.75
147.18
GP Margin
23.19%
18.27%
17.39%
17.81%
23.04%
23.52%
24.63%
16.62%
17.77%
15.36%
17.66%
Total Expenditure
3,497.62
2,788.71
2,546.26
2,102.66
1,940.07
1,836.35
1,257.21
949.51
1,169.41
1,218.65
758.52
Power & Fuel Cost
-
6.12
3.72
2.58
2.72
2.00
1.93
1.71
1.27
1.00
0.88
% Of Sales
-
0.20%
0.13%
0.11%
0.12%
0.09%
0.13%
0.17%
0.10%
0.08%
0.11%
Employee Cost
-
38.94
28.11
14.62
24.25
24.02
26.33
9.96
8.88
7.73
7.06
% Of Sales
-
1.27%
1.01%
0.62%
1.08%
1.13%
1.82%
0.99%
0.70%
0.58%
0.85%
Manufacturing Exp.
-
35.09
33.67
32.10
30.52
34.49
32.73
28.30
26.52
23.17
19.25
% Of Sales
-
1.15%
1.21%
1.36%
1.36%
1.62%
2.26%
2.82%
2.09%
1.75%
2.31%
General & Admin Exp.
-
17.93
16.80
14.74
13.76
10.51
8.52
9.68
11.59
8.87
6.54
% Of Sales
-
0.59%
0.60%
0.63%
0.61%
0.49%
0.59%
0.97%
0.91%
0.67%
0.78%
Selling & Distn. Exp.
-
174.82
143.43
91.49
117.28
126.64
88.53
54.23
60.01
48.61
29.91
% Of Sales
-
5.71%
5.14%
3.88%
5.22%
5.94%
6.12%
5.41%
4.73%
3.67%
3.59%
Miscellaneous Exp.
-
11.53
13.37
10.16
20.98
7.83
8.57
9.56
17.33
6.73
29.91
% Of Sales
-
0.38%
0.48%
0.43%
0.93%
0.37%
0.59%
0.95%
1.37%
0.51%
1.03%
EBITDA
608.57
275.55
246.63
254.08
308.65
296.00
189.75
53.24
99.92
107.64
74.98
EBITDA Margin
14.82%
8.99%
8.83%
10.78%
13.73%
13.88%
13.11%
5.31%
7.87%
8.12%
9.00%
Other Income
12.61
12.74
12.28
14.48
6.90
5.73
6.32
3.60
2.72
1.56
4.13
Interest
14.47
11.96
18.16
17.96
11.57
7.06
8.95
17.44
25.17
13.76
8.58
Depreciation
14.17
13.79
12.37
9.83
9.43
8.41
7.61
7.25
5.92
5.29
4.87
PBT
592.54
262.54
228.38
240.77
294.55
286.26
179.51
32.14
71.54
90.15
65.66
Tax
113.75
50.04
41.35
45.62
61.58
55.92
44.16
3.37
19.66
29.18
21.86
Tax Rate
19.20%
19.06%
18.11%
18.95%
20.91%
19.53%
24.60%
10.49%
27.48%
32.37%
33.29%
PAT
478.79
212.50
187.03
195.15
232.97
230.34
135.35
28.78
51.88
60.97
43.80
PAT before Minority Interest
478.79
212.50
187.03
195.15
232.97
230.34
135.35
28.78
51.88
60.97
43.80
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
11.66%
6.93%
6.70%
8.28%
10.36%
10.80%
9.35%
2.87%
4.09%
4.60%
5.25%
PAT Growth
166.77%
13.62%
-4.16%
-16.23%
1.14%
70.18%
370.29%
-44.53%
-14.91%
39.20%
EPS
79.14
35.12
30.91
32.26
38.51
38.07
22.37
4.76
8.58
10.08
7.24
|