Net Sales
4,340.73
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
0.56%
-19.77%
7.35%
0.44%
9.14%
19.06%
1.87%
20.02%
5.81%
1.98%
Cost Of Goods Sold
1,603.07
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
2,737.66
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
63.07%
62.81%
61.62%
57.55%
60.03%
67.56%
63.13%
58.03%
61.36%
60.57%
61.12%
Total Expenditure
3,178.35
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
1,162.38
870.29
954.98
864.00
824.40
867.78
603.71
607.43
615.39
662.85
605.83
EBITDA Margin
26.78%
25.79%
22.71%
22.05%
21.13%
24.28%
20.11%
20.61%
25.06%
28.57%
26.63%
Other Income
49.13
38.11
67.72
45.21
29.81
55.88
44.11
55.16
24.07
79.08
87.61
Interest
12.11
14.30
27.00
11.38
11.19
6.11
6.07
5.48
5.32
10.42
6.27
Depreciation
38.22
31.94
56.50
58.36
52.88
47.66
47.88
49.78
52.37
59.74
51.67
PBT
1,161.18
862.16
939.20
839.47
790.14
869.89
593.87
607.33
581.77
671.77
635.50
Tax
301.70
225.57
264.18
161.33
214.39
218.10
160.79
188.20
207.18
239.04
213.00
Tax Rate
25.98%
26.16%
28.13%
19.22%
27.13%
25.07%
27.07%
30.99%
35.61%
35.58%
33.52%
PAT
859.48
636.59
675.02
678.14
575.75
651.79
433.08
419.13
374.59
432.73
422.50
PAT before Minority Interest
859.48
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
19.80%
18.87%
16.05%
17.31%
14.76%
18.24%
14.43%
14.22%
15.26%
18.65%
18.57%
PAT Growth
20.05%
-5.69%
-0.46%
17.78%
-11.67%
50.50%
3.33%
11.89%
-13.44%
2.42%
EPS
264.46
195.87
207.70
208.66
177.15
200.55
133.26
128.96
115.26
133.15
130.00
|