Net Sales
3,710.95
2,691.92
2,271.78
1,958.56
1,544.69
1,413.11
1,715.09
1,920.59
1,710.91
1,473.24
Net Sales Growth
48.04%
18.49%
15.99%
26.79%
9.31%
-17.61%
-10.70%
12.26%
16.13%
Cost Of Goods Sold
2,570.68
1,860.74
1,555.22
1,373.29
1,069.63
964.81
1,180.84
1,327.96
1,092.62
939.33
Gross Profit
1,140.27
831.19
716.56
585.27
475.06
448.31
534.24
592.64
618.29
533.91
GP Margin
30.73%
30.88%
31.54%
29.88%
30.75%
31.73%
31.15%
30.86%
36.14%
36.24%
Total Expenditure
3,292.54
2,379.03
1,998.73
1,730.09
1,364.11
1,235.20
1,681.64
1,950.48
1,628.05
1,365.12
Power & Fuel Cost
-
30.58
23.53
22.80
17.98
18.06
19.70
24.41
21.10
24.19
% Of Sales
-
1.14%
1.04%
1.16%
1.16%
1.28%
1.15%
1.27%
1.23%
1.64%
Employee Cost
-
324.70
262.64
227.49
191.81
166.52
261.29
294.51
301.46
239.94
% Of Sales
-
12.06%
11.56%
11.62%
12.42%
11.78%
15.23%
15.33%
17.62%
16.29%
Manufacturing Exp.
-
39.31
24.03
22.00
18.32
18.43
18.61
28.13
18.25
34.52
% Of Sales
-
1.46%
1.06%
1.12%
1.19%
1.30%
1.09%
1.46%
1.07%
2.34%
General & Admin Exp.
-
56.08
51.15
38.40
28.24
22.65
51.19
88.76
66.10
79.57
% Of Sales
-
2.08%
2.25%
1.96%
1.83%
1.60%
2.98%
4.62%
3.86%
5.40%
Selling & Distn. Exp.
-
51.72
61.81
39.02
31.42
16.40
25.18
38.98
36.41
35.39
% Of Sales
-
1.92%
2.72%
1.99%
2.03%
1.16%
1.47%
2.03%
2.13%
2.40%
Miscellaneous Exp.
-
15.91
20.35
7.09
6.71
28.33
124.82
147.73
92.10
12.19
% Of Sales
-
0.59%
0.90%
0.36%
0.43%
2.00%
7.28%
7.69%
5.38%
0.83%
EBITDA
418.42
312.89
273.05
228.47
180.58
177.91
33.45
-29.89
82.86
108.12
EBITDA Margin
11.28%
11.62%
12.02%
11.67%
11.69%
12.59%
1.95%
-1.56%
4.84%
7.34%
Other Income
11.86
16.64
13.16
4.59
8.82
7.84
33.87
13.61
5.33
10.04
Interest
27.01
13.16
18.25
18.28
27.28
43.07
54.33
56.60
30.80
18.65
Depreciation
115.22
89.75
82.06
77.91
81.84
94.19
115.31
99.95
85.83
73.49
PBT
288.04
226.61
185.90
136.87
80.28
48.50
-102.32
-172.83
-28.44
26.02
Tax
75.51
59.58
45.29
21.93
29.19
32.67
-3.56
1.03
20.51
16.81
Tax Rate
26.22%
26.29%
24.36%
14.96%
36.36%
67.36%
3.48%
-0.60%
-72.12%
64.60%
PAT
212.52
167.03
140.61
124.69
51.09
15.83
-98.75
-173.86
-48.95
9.21
PAT before Minority Interest
212.52
167.03
140.61
124.69
51.09
15.83
-98.75
-173.86
-48.95
9.21
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.73%
6.20%
6.19%
6.37%
3.31%
1.12%
-5.76%
-9.05%
-2.86%
0.63%
PAT Growth
22.43%
18.79%
12.77%
144.06%
222.74%
-
-
-
-
EPS
17.43
13.70
11.53
10.23
4.19
1.30
-8.10
-14.26
-4.02
0.76
|