Net Sales
2,135.59
2,229.32
1,903.07
1,087.52
1,698.02
1,814.70
1,732.76
1,568.33
1,608.91
1,510.30
1,303.43
Net Sales Growth
-1.25%
17.14%
74.99%
-35.95%
-6.43%
4.73%
10.48%
-2.52%
6.53%
15.87%
Cost Of Goods Sold
1,046.30
1,080.46
895.71
631.70
822.09
806.04
774.86
738.61
821.66
794.21
671.47
Gross Profit
1,089.29
1,148.85
1,007.36
455.82
875.93
1,008.65
957.89
829.72
787.24
716.09
631.97
GP Margin
51.01%
51.53%
52.93%
41.91%
51.59%
55.58%
55.28%
52.90%
48.93%
47.41%
48.49%
Total Expenditure
1,835.19
1,860.43
1,568.80
1,032.63
1,528.79
1,573.48
1,487.04
1,371.60
1,416.96
1,336.12
1,164.08
Power & Fuel Cost
-
84.66
74.75
44.46
58.49
63.13
56.06
53.19
50.22
29.86
28.02
% Of Sales
-
3.80%
3.93%
4.09%
3.44%
3.48%
3.24%
3.39%
3.12%
1.98%
2.15%
Employee Cost
-
179.07
159.54
122.99
194.92
197.72
189.76
168.60
138.34
110.20
97.00
% Of Sales
-
8.03%
8.38%
11.31%
11.48%
10.90%
10.95%
10.75%
8.60%
7.30%
7.44%
Manufacturing Exp.
-
339.27
291.22
142.37
229.59
269.95
266.82
233.58
209.98
217.23
202.74
% Of Sales
-
15.22%
15.30%
13.09%
13.52%
14.88%
15.40%
14.89%
13.05%
14.38%
15.55%
General & Admin Exp.
-
35.93
29.62
23.21
50.53
60.84
44.66
37.58
52.60
44.83
38.97
% Of Sales
-
1.61%
1.56%
2.13%
2.98%
3.35%
2.58%
2.40%
3.27%
2.97%
2.99%
Selling & Distn. Exp.
-
115.48
87.39
46.74
132.22
136.75
124.56
117.24
119.47
119.41
100.69
% Of Sales
-
5.18%
4.59%
4.30%
7.79%
7.54%
7.19%
7.48%
7.43%
7.91%
7.73%
Miscellaneous Exp.
-
25.55
30.57
21.17
40.94
39.04
30.31
22.79
24.68
20.38
100.69
% Of Sales
-
1.15%
1.61%
1.95%
2.41%
2.15%
1.75%
1.45%
1.53%
1.35%
1.93%
EBITDA
300.40
368.89
334.27
54.89
169.23
241.22
245.72
196.73
191.95
174.18
139.35
EBITDA Margin
14.07%
16.55%
17.56%
5.05%
9.97%
13.29%
14.18%
12.54%
11.93%
11.53%
10.69%
Other Income
41.47
40.19
34.45
40.69
34.16
28.25
26.34
25.50
17.29
16.23
16.53
Interest
20.02
19.74
18.07
29.59
43.02
48.37
34.22
31.70
31.36
30.57
28.71
Depreciation
54.75
57.76
58.54
60.77
72.78
61.89
60.55
54.55
51.60
40.90
29.15
PBT
267.10
331.58
292.12
5.23
87.60
159.22
177.29
135.99
126.27
118.95
98.02
Tax
63.08
79.77
74.31
-0.11
15.91
53.33
59.68
44.97
43.04
40.16
34.45
Tax Rate
23.62%
24.06%
25.91%
-2.10%
18.16%
34.52%
34.85%
33.07%
34.09%
33.76%
35.15%
PAT
204.02
251.82
212.52
5.34
71.69
101.16
111.59
91.01
83.23
78.79
63.57
PAT before Minority Interest
204.02
251.82
212.52
5.34
71.69
101.16
111.59
91.01
83.23
78.79
63.57
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
9.55%
11.30%
11.17%
0.49%
4.22%
5.57%
6.44%
5.80%
5.17%
5.22%
4.88%
PAT Growth
-15.27%
18.49%
3,879.78%
-92.55%
-29.13%
-9.35%
22.61%
9.35%
5.64%
23.94%
EPS
44.94
55.47
46.81
1.18
15.79
22.28
24.58
20.05
18.33
17.35
14.00
|