Net Sales
2,715.30
2,437.76
1,353.55
1,782.97
1,873.63
1,637.91
1,593.94
1,504.40
1,468.66
1,432.61
1,478.84
Net Sales Growth
11.39%
80.10%
-24.08%
-4.84%
14.39%
2.76%
5.95%
2.43%
2.52%
-3.13%
Cost Of Goods Sold
1,536.95
1,247.01
690.95
928.09
1,016.77
944.83
911.50
820.58
847.97
816.15
817.50
Gross Profit
1,178.35
1,190.75
662.60
854.88
856.86
693.08
682.44
683.82
620.69
616.46
661.34
GP Margin
43.40%
48.85%
48.95%
47.95%
45.73%
42.31%
42.81%
45.45%
42.26%
43.03%
44.72%
Total Expenditure
2,413.76
2,130.12
1,230.19
1,621.63
1,711.16
1,510.62
1,418.16
1,278.47
1,259.90
1,244.18
1,270.92
Power & Fuel Cost
-
245.39
157.47
228.81
247.55
231.27
172.93
157.92
155.52
138.58
142.64
% Of Sales
-
10.07%
11.63%
12.83%
13.21%
14.12%
10.85%
10.50%
10.59%
9.67%
9.65%
Employee Cost
-
200.95
148.16
190.00
187.65
173.79
159.76
139.90
118.62
105.25
94.22
% Of Sales
-
8.24%
10.95%
10.66%
10.02%
10.61%
10.02%
9.30%
8.08%
7.35%
6.37%
Manufacturing Exp.
-
233.76
145.69
196.22
184.41
97.97
107.59
98.15
84.34
134.30
168.08
% Of Sales
-
9.59%
10.76%
11.01%
9.84%
5.98%
6.75%
6.52%
5.74%
9.37%
11.37%
General & Admin Exp.
-
32.74
16.18
20.74
15.50
14.65
16.42
14.48
9.49
9.21
7.96
% Of Sales
-
1.34%
1.20%
1.16%
0.83%
0.89%
1.03%
0.96%
0.65%
0.64%
0.54%
Selling & Distn. Exp.
-
143.12
57.36
51.32
49.07
43.88
46.84
44.52
41.58
38.24
38.57
% Of Sales
-
5.87%
4.24%
2.88%
2.62%
2.68%
2.94%
2.96%
2.83%
2.67%
2.61%
Miscellaneous Exp.
-
27.15
14.38
6.45
10.21
4.23
3.12
2.92
2.38
2.45
38.57
% Of Sales
-
1.11%
1.06%
0.36%
0.54%
0.26%
0.20%
0.19%
0.16%
0.17%
0.13%
EBITDA
301.54
307.64
123.36
161.34
162.47
127.29
175.78
225.93
208.76
188.43
207.92
EBITDA Margin
11.11%
12.62%
9.11%
9.05%
8.67%
7.77%
11.03%
15.02%
14.21%
13.15%
14.06%
Other Income
17.47
7.16
9.82
8.48
9.01
25.23
24.48
24.65
11.02
13.10
12.56
Interest
53.61
47.80
49.23
68.65
66.54
62.82
64.73
63.96
67.22
66.06
68.67
Depreciation
78.17
70.34
80.52
81.00
80.48
77.05
72.58
76.19
80.40
74.32
76.98
PBT
161.48
196.66
3.43
20.17
24.46
12.65
62.95
110.43
72.16
61.15
74.83
Tax
26.95
43.44
-1.95
6.87
8.85
-17.80
8.11
33.39
20.59
20.65
23.53
Tax Rate
16.69%
23.56%
-56.85%
34.06%
36.18%
-140.71%
12.88%
30.24%
28.53%
33.77%
31.44%
PAT
134.53
140.93
5.38
13.30
15.61
30.45
54.84
77.04
51.57
40.50
51.30
PAT before Minority Interest
134.53
140.93
5.38
13.30
15.61
30.45
54.84
77.04
51.57
40.50
51.30
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.95%
5.78%
0.40%
0.75%
0.83%
1.86%
3.44%
5.12%
3.51%
2.83%
3.47%
PAT Growth
-4.54%
2,519.52%
-59.55%
-14.80%
-48.74%
-44.47%
-28.82%
49.39%
27.33%
-21.05%
EPS
29.90
31.32
1.20
2.96
3.47
6.77
12.19
17.12
11.46
9.00
11.40
|