Net Sales
1,665.84
2,289.55
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
Net Sales Growth
-13.44%
7.76%
-33.04%
11.20%
114.80%
-47.82%
-41.65%
-4.02%
16.12%
24.96%
Cost Of Goods Sold
1,590.63
2,162.73
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
Gross Profit
75.21
126.82
117.83
357.19
333.73
167.51
137.58
303.82
266.03
152.46
201.56
GP Margin
4.51%
5.54%
5.55%
11.26%
11.70%
12.61%
5.40%
6.96%
5.85%
3.89%
6.43%
Total Expenditure
1,660.18
2,275.64
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
Power & Fuel Cost
-
0.05
0.04
0.04
0.04
0.05
0.05
0.08
0.12
0.09
0.10
% Of Sales
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Employee Cost
-
6.40
6.57
5.65
4.55
4.67
6.29
9.39
8.54
7.14
5.77
% Of Sales
-
0.28%
0.31%
0.18%
0.16%
0.35%
0.25%
0.22%
0.19%
0.18%
0.18%
Manufacturing Exp.
-
67.30
40.70
128.92
114.37
42.60
50.01
114.63
122.11
6.09
19.92
% Of Sales
-
2.94%
1.92%
4.06%
4.01%
3.21%
1.96%
2.63%
2.69%
0.16%
0.64%
General & Admin Exp.
-
7.11
5.89
7.70
7.20
6.36
4.28
7.86
10.85
15.44
8.85
% Of Sales
-
0.31%
0.28%
0.24%
0.25%
0.48%
0.17%
0.18%
0.24%
0.39%
0.28%
Selling & Distn. Exp.
-
26.02
26.30
167.97
172.68
91.80
53.01
76.18
56.75
65.36
112.30
% Of Sales
-
1.14%
1.24%
5.29%
6.05%
6.91%
2.08%
1.75%
1.25%
1.67%
3.58%
Miscellaneous Exp.
-
6.02
2.33
7.90
2.22
5.88
6.16
4.67
2.20
8.70
112.30
% Of Sales
-
0.26%
0.11%
0.25%
0.08%
0.44%
0.24%
0.11%
0.05%
0.22%
0.36%
EBITDA
5.65
13.91
36.00
39.02
32.67
16.14
17.78
91.00
65.46
49.63
43.30
EBITDA Margin
0.34%
0.61%
1.69%
1.23%
1.14%
1.21%
0.70%
2.09%
1.44%
1.27%
1.38%
Other Income
11.44
12.46
15.97
7.25
6.88
5.07
10.40
7.13
10.98
11.78
6.29
Interest
1.01
3.57
3.98
6.78
3.71
4.75
2.42
9.10
17.33
16.21
12.00
Depreciation
2.54
2.18
1.16
1.45
1.90
2.41
1.32
0.60
0.47
0.60
0.71
PBT
13.54
20.63
46.83
38.04
33.94
14.05
24.44
88.44
58.63
44.61
36.88
Tax
2.87
5.84
6.86
9.60
6.50
3.02
6.16
18.61
9.62
8.29
5.09
Tax Rate
21.20%
28.31%
14.65%
25.24%
19.15%
21.49%
25.20%
21.04%
16.41%
18.58%
13.80%
PAT
10.69
14.79
39.97
28.45
27.44
11.03
18.29
69.83
49.01
36.32
32.25
PAT before Minority Interest
10.69
14.79
39.97
28.45
27.44
11.03
18.29
69.83
49.01
36.32
31.79
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.46
PAT Margin
0.64%
0.65%
1.88%
0.90%
0.96%
0.83%
0.72%
1.60%
1.08%
0.93%
1.03%
PAT Growth
-0.65%
-63.00%
40.49%
3.68%
148.78%
-39.69%
-73.81%
42.48%
34.94%
12.62%
EPS
0.07
0.09
0.25
0.18
0.18
0.07
0.12
0.45
0.31
0.23
0.21
|