Net Sales
2,647.97
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
Net Sales Growth
-2.48%
11.39%
80.10%
-24.08%
-4.84%
14.39%
2.76%
5.95%
2.43%
2.52%
Cost Of Goods Sold
1,605.26
1,409.96
1,247.01
690.95
928.09
1,016.77
944.83
911.50
820.58
847.97
816.15
Gross Profit
1,042.71
1,305.34
1,190.75
662.60
854.88
856.86
693.08
682.44
683.82
620.69
616.46
GP Margin
39.38%
48.07%
48.85%
48.95%
47.95%
45.73%
42.31%
42.81%
45.45%
42.26%
43.03%
Total Expenditure
2,445.32
2,413.75
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
Power & Fuel Cost
-
302.04
245.39
157.47
228.81
247.55
231.27
172.93
157.92
155.52
138.58
% Of Sales
-
11.12%
10.07%
11.63%
12.83%
13.21%
14.12%
10.85%
10.50%
10.59%
9.67%
Employee Cost
-
230.81
200.95
148.16
190.00
187.65
173.79
159.76
139.90
118.62
105.25
% Of Sales
-
8.50%
8.24%
10.95%
10.66%
10.02%
10.61%
10.02%
9.30%
8.08%
7.35%
Manufacturing Exp.
-
306.60
233.76
145.69
196.22
184.41
97.97
107.59
98.15
84.34
134.30
% Of Sales
-
11.29%
9.59%
10.76%
11.01%
9.84%
5.98%
6.75%
6.52%
5.74%
9.37%
General & Admin Exp.
-
37.24
32.74
16.18
20.74
15.50
14.65
16.42
14.48
9.49
9.21
% Of Sales
-
1.37%
1.34%
1.20%
1.16%
0.83%
0.89%
1.03%
0.96%
0.65%
0.64%
Selling & Distn. Exp.
-
90.84
143.12
57.36
51.32
49.07
43.88
46.84
44.52
41.58
38.24
% Of Sales
-
3.35%
5.87%
4.24%
2.88%
2.62%
2.68%
2.94%
2.96%
2.83%
2.67%
Miscellaneous Exp.
-
36.26
27.15
14.38
6.45
10.21
4.23
3.12
2.92
2.38
38.24
% Of Sales
-
1.34%
1.11%
1.06%
0.36%
0.54%
0.26%
0.20%
0.19%
0.16%
0.17%
EBITDA
202.65
301.55
307.64
123.36
161.34
162.47
127.29
175.78
225.93
208.76
188.43
EBITDA Margin
7.65%
11.11%
12.62%
9.11%
9.05%
8.67%
7.77%
11.03%
15.02%
14.21%
13.15%
Other Income
15.67
17.47
7.16
9.82
8.48
9.01
25.23
24.48
24.65
11.02
13.10
Interest
67.85
53.61
47.80
49.23
68.65
66.54
62.82
64.73
63.96
67.22
66.06
Depreciation
90.91
78.17
70.34
80.52
81.00
80.48
77.05
72.58
76.19
80.40
74.32
PBT
52.92
187.24
196.66
3.43
20.17
24.46
12.65
62.95
110.43
72.16
61.15
Tax
14.83
26.95
43.44
-1.95
6.87
8.85
-17.80
8.11
33.39
20.59
20.65
Tax Rate
28.02%
16.69%
23.56%
-56.85%
34.06%
36.18%
-140.71%
12.88%
30.24%
28.53%
33.77%
PAT
38.09
134.54
140.93
5.38
13.30
15.61
30.45
54.84
77.04
51.57
40.50
PAT before Minority Interest
38.09
134.54
140.93
5.38
13.30
15.61
30.45
54.84
77.04
51.57
40.50
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
1.44%
4.95%
5.78%
0.40%
0.75%
0.83%
1.86%
3.44%
5.12%
3.51%
2.83%
PAT Growth
-71.69%
-4.53%
2,519.52%
-59.55%
-14.80%
-48.74%
-44.47%
-28.82%
49.39%
27.33%
EPS
7.59
26.80
28.07
1.07
2.65
3.11
6.07
10.92
15.35
10.27
8.07
|