Net Sales
1,708.29
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
-25.39%
7.76%
-33.04%
11.20%
114.80%
-47.82%
-41.65%
-4.02%
16.12%
24.96%
Cost Of Goods Sold
1,622.71
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
85.58
126.82
117.83
357.19
333.73
167.51
137.58
303.82
266.03
152.46
201.56
GP Margin
5.01%
5.54%
5.55%
11.26%
11.70%
12.61%
5.40%
6.96%
5.85%
3.89%
6.43%
Total Expenditure
1,701.07
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
7.20
13.91
36.00
39.02
32.67
16.14
17.78
91.00
65.46
49.63
43.30
EBITDA Margin
0.42%
0.61%
1.69%
1.23%
1.14%
1.21%
0.70%
2.09%
1.44%
1.27%
1.38%
Other Income
9.17
12.46
15.97
7.25
6.88
5.07
10.40
7.13
10.98
11.78
6.29
Interest
1.68
3.57
3.98
6.78
3.71
4.75
2.42
9.10
17.33
16.21
12.00
Depreciation
2.70
2.18
1.16
1.45
1.90
2.41
1.32
0.60
0.47
0.60
0.71
PBT
11.99
20.63
46.83
38.04
33.94
14.05
24.44
88.44
58.63
44.61
36.88
Tax
2.49
5.84
6.86
9.60
6.50
3.02
6.16
18.61
9.62
8.29
5.09
Tax Rate
20.77%
28.31%
14.65%
25.24%
19.15%
21.49%
25.20%
21.04%
16.41%
18.58%
13.80%
PAT
9.52
14.79
39.97
28.45
27.44
11.03
18.29
69.83
49.01
36.32
32.25
PAT before Minority Interest
9.52
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
0.56%
0.65%
1.88%
0.90%
0.96%
0.83%
0.72%
1.60%
1.08%
0.93%
1.03%
PAT Growth
-35.68%
-63.00%
40.49%
3.68%
148.78%
-39.69%
-73.81%
42.48%
34.94%
12.62%
EPS
0.06
0.09
0.25
0.18
0.18
0.07
0.12
0.45
0.31
0.23
0.21
|