Net Sales
4,244.85
3,374.42
4,205.70
3,917.90
3,900.92
3,574.14
3,001.99
2,946.85
2,455.29
2,320.40
2,275.39
Net Sales Growth
-1.54%
-19.77%
7.35%
0.44%
9.14%
19.06%
1.87%
20.02%
5.81%
1.98%
Cost Of Goods Sold
1,604.23
1,255.11
1,614.19
1,663.03
1,559.29
1,159.30
1,106.75
1,236.80
948.69
914.97
884.77
Gross Profit
2,640.62
2,119.31
2,591.51
2,254.87
2,341.63
2,414.84
1,895.24
1,710.05
1,506.60
1,405.43
1,390.62
GP Margin
62.21%
62.81%
61.62%
57.55%
60.03%
67.56%
63.13%
58.03%
61.36%
60.57%
61.12%
Total Expenditure
3,169.92
2,504.13
3,250.72
3,053.90
3,076.52
2,706.36
2,398.28
2,339.42
1,839.90
1,657.55
1,669.56
Power & Fuel Cost
-
8.90
12.22
12.57
12.17
12.28
11.58
12.48
11.82
11.23
11.37
% Of Sales
-
0.26%
0.29%
0.32%
0.31%
0.34%
0.39%
0.42%
0.48%
0.48%
0.50%
Employee Cost
-
176.05
245.64
205.79
214.34
201.68
173.29
133.84
115.23
114.10
117.35
% Of Sales
-
5.22%
5.84%
5.25%
5.49%
5.64%
5.77%
4.54%
4.69%
4.92%
5.16%
Manufacturing Exp.
-
418.12
513.89
456.29
541.14
543.02
526.45
370.15
255.04
218.11
229.35
% Of Sales
-
12.39%
12.22%
11.65%
13.87%
15.19%
17.54%
12.56%
10.39%
9.40%
10.08%
General & Admin Exp.
-
42.33
105.33
84.18
80.81
75.49
57.06
108.07
94.89
62.40
64.90
% Of Sales
-
1.25%
2.50%
2.15%
2.07%
2.11%
1.90%
3.67%
3.86%
2.69%
2.85%
Selling & Distn. Exp.
-
524.63
653.38
520.27
574.63
608.89
413.08
393.16
323.98
275.20
285.30
% Of Sales
-
15.55%
15.54%
13.28%
14.73%
17.04%
13.76%
13.34%
13.20%
11.86%
12.54%
Miscellaneous Exp.
-
78.99
106.07
111.77
94.14
105.70
110.07
84.92
90.25
61.54
285.30
% Of Sales
-
2.34%
2.52%
2.85%
2.41%
2.96%
3.67%
2.88%
3.68%
2.65%
3.36%
EBITDA
1,074.93
870.29
954.98
864.00
824.40
867.78
603.71
607.43
615.39
662.85
605.83
EBITDA Margin
25.32%
25.79%
22.71%
22.05%
21.13%
24.28%
20.11%
20.61%
25.06%
28.57%
26.63%
Other Income
44.21
38.11
67.72
45.21
29.81
55.88
44.11
55.16
24.07
79.08
87.61
Interest
9.65
14.30
27.00
11.38
11.19
6.11
6.07
5.48
5.32
10.42
6.27
Depreciation
37.93
31.94
56.50
58.36
52.88
47.66
47.88
49.78
52.37
59.74
51.67
PBT
1,071.56
862.16
939.20
839.47
790.14
869.89
593.87
607.33
581.77
671.77
635.50
Tax
280.84
225.57
264.18
161.33
214.39
218.10
160.79
188.20
207.18
239.04
213.00
Tax Rate
26.21%
26.16%
28.13%
19.22%
27.13%
25.07%
27.07%
30.99%
35.61%
35.58%
33.52%
PAT
790.72
636.59
675.02
678.14
575.75
651.79
433.08
419.13
374.59
432.73
422.50
PAT before Minority Interest
790.72
636.59
675.02
678.14
575.75
651.79
433.08
419.13
374.59
432.73
422.50
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
18.63%
18.87%
16.05%
17.31%
14.76%
18.24%
14.43%
14.22%
15.26%
18.65%
18.57%
PAT Growth
-4.58%
-5.69%
-0.46%
17.78%
-11.67%
50.50%
3.33%
11.89%
-13.44%
2.42%
EPS
243.30
195.87
207.70
208.66
177.15
200.55
133.26
128.96
115.26
133.15
130.00
|