Net Sales
1,725.30
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
-16.20%
7.76%
-33.04%
11.20%
114.80%
-47.82%
-41.65%
-4.02%
16.12%
24.96%
Cost Of Goods Sold
1,633.74
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
91.56
126.82
117.83
357.19
333.73
167.51
137.58
303.82
266.03
152.46
201.56
GP Margin
5.31%
5.54%
5.55%
11.26%
11.70%
12.61%
5.40%
6.96%
5.85%
3.89%
6.43%
Total Expenditure
1,720.65
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
4.63
13.91
36.00
39.02
32.67
16.14
17.78
91.00
65.46
49.63
43.30
EBITDA Margin
0.27%
0.61%
1.69%
1.23%
1.14%
1.21%
0.70%
2.09%
1.44%
1.27%
1.38%
Other Income
10.34
12.46
15.97
7.25
6.88
5.07
10.40
7.13
10.98
11.78
6.29
Interest
3.13
3.57
3.98
6.78
3.71
4.75
2.42
9.10
17.33
16.21
12.00
Depreciation
2.83
2.18
1.16
1.45
1.90
2.41
1.32
0.60
0.47
0.60
0.71
PBT
9.01
20.63
46.83
38.04
33.94
14.05
24.44
88.44
58.63
44.61
36.88
Tax
1.53
5.84
6.86
9.60
6.50
3.02
6.16
18.61
9.62
8.29
5.09
Tax Rate
16.98%
28.31%
14.65%
25.24%
19.15%
21.49%
25.20%
21.04%
16.41%
18.58%
13.80%
PAT
7.50
14.79
39.97
28.45
27.44
11.03
18.29
69.83
49.01
36.32
32.25
PAT before Minority Interest
7.50
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
0.43%
0.65%
1.88%
0.90%
0.96%
0.83%
0.72%
1.60%
1.08%
0.93%
1.03%
PAT Growth
-79.34%
-63.00%
40.49%
3.68%
148.78%
-39.69%
-73.81%
42.48%
34.94%
12.62%
EPS
0.05
0.09
0.25
0.18
0.18
0.07
0.12
0.45
0.31
0.23
0.21
|