Net Sales
1,924.58
2,124.66
3,173.15
2,853.44
1,328.41
2,546.04
4,363.09
4,545.75
3,914.63
3,132.83
1,799.72
Net Sales Growth
-19.22%
-33.04%
11.20%
114.80%
-47.82%
-41.65%
-4.02%
16.12%
24.96%
74.07%
Cost Of Goods Sold
1,818.53
2,006.83
2,815.96
2,519.70
1,160.90
2,408.47
4,059.27
4,279.72
3,762.17
2,931.27
1,690.69
Gross Profit
106.05
117.83
357.19
333.73
167.51
137.58
303.82
266.03
152.46
201.56
109.03
GP Margin
5.51%
5.55%
11.26%
11.70%
12.61%
5.40%
6.96%
5.85%
3.89%
6.43%
6.06%
Total Expenditure
1,916.09
2,088.66
3,134.13
2,820.77
1,312.27
2,528.26
4,272.09
4,480.29
3,865.00
3,089.53
1,783.00
Power & Fuel Cost
-
0.04
0.04
0.04
0.05
0.05
0.08
0.12
0.09
0.10
0.09
% Of Sales
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.01%
Employee Cost
-
6.57
5.65
4.55
4.67
6.29
9.39
8.54
7.14
5.77
3.85
% Of Sales
-
0.31%
0.18%
0.16%
0.35%
0.25%
0.22%
0.19%
0.18%
0.18%
0.21%
Manufacturing Exp.
-
38.62
128.92
114.37
42.60
50.01
114.63
122.11
6.09
19.92
0.73
% Of Sales
-
1.82%
4.06%
4.01%
3.21%
1.96%
2.63%
2.69%
0.16%
0.64%
0.04%
General & Admin Exp.
-
7.97
7.70
7.20
6.36
4.28
7.86
10.85
15.44
8.85
6.62
% Of Sales
-
0.38%
0.24%
0.25%
0.48%
0.17%
0.18%
0.24%
0.39%
0.28%
0.37%
Selling & Distn. Exp.
-
26.30
167.97
172.68
91.80
53.01
76.18
56.75
65.36
112.30
79.35
% Of Sales
-
1.24%
5.29%
6.05%
6.91%
2.08%
1.75%
1.25%
1.67%
3.58%
4.41%
Miscellaneous Exp.
-
2.33
7.90
2.22
5.88
6.16
4.67
2.20
8.70
11.32
79.35
% Of Sales
-
0.11%
0.25%
0.08%
0.44%
0.24%
0.11%
0.05%
0.22%
0.36%
0.09%
EBITDA
8.48
36.00
39.02
32.67
16.14
17.78
91.00
65.46
49.63
43.30
16.72
EBITDA Margin
0.44%
1.69%
1.23%
1.14%
1.21%
0.70%
2.09%
1.44%
1.27%
1.38%
0.93%
Other Income
12.17
15.97
7.25
6.88
5.07
10.40
7.13
10.98
11.78
6.29
10.53
Interest
3.07
3.98
6.78
3.71
4.75
2.42
9.10
17.33
16.21
12.00
2.55
Depreciation
2.68
1.16
1.45
1.90
2.41
1.32
0.60
0.47
0.60
0.71
0.84
PBT
14.90
46.83
38.04
33.94
14.05
24.44
88.44
58.63
44.61
36.88
23.87
Tax
4.14
6.86
9.60
6.50
3.02
6.16
18.61
9.62
8.29
5.09
3.74
Tax Rate
27.79%
14.65%
25.24%
19.15%
21.49%
25.20%
21.04%
16.41%
18.58%
13.80%
15.67%
PAT
10.76
39.97
28.45
27.44
11.03
18.29
69.83
49.01
36.32
32.25
19.58
PAT before Minority Interest
10.76
39.97
28.45
27.44
11.03
18.29
69.83
49.01
36.32
31.79
20.13
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.46
-0.55
PAT Margin
0.56%
1.88%
0.90%
0.96%
0.83%
0.72%
1.60%
1.08%
0.93%
1.03%
1.09%
PAT Growth
-73.69%
40.49%
3.68%
148.78%
-39.69%
-73.81%
42.48%
34.94%
12.62%
64.71%
EPS
0.07
0.25
0.18
0.18
0.07
0.12
0.45
0.31
0.23
0.21
0.12
|