Net Sales
2,569.28
2,220.32
2,087.18
2,229.32
1,903.07
1,087.52
1,698.02
1,814.70
1,732.76
1,568.33
1,608.91
Net Sales Growth
15.72%
6.38%
-6.38%
17.14%
74.99%
-35.95%
-6.43%
4.73%
10.48%
-2.52%
Cost Of Goods Sold
1,209.89
1,067.47
992.93
1,080.46
895.71
631.70
822.09
806.04
774.86
738.61
821.66
Gross Profit
1,359.39
1,152.86
1,094.25
1,148.85
1,007.36
455.82
875.93
1,008.65
957.89
829.72
787.24
GP Margin
52.91%
51.92%
52.43%
51.53%
52.93%
41.91%
51.59%
55.58%
55.28%
52.90%
48.93%
Total Expenditure
2,239.47
1,942.96
1,802.32
1,860.43
1,568.80
1,032.63
1,528.79
1,573.48
1,487.04
1,371.60
1,415.67
Power & Fuel Cost
-
69.78
70.88
84.66
74.75
44.46
58.49
63.13
56.06
53.19
50.22
% Of Sales
-
3.14%
3.40%
3.80%
3.93%
4.09%
3.44%
3.48%
3.24%
3.39%
3.12%
Employee Cost
-
182.74
172.27
179.07
159.54
122.99
194.92
197.72
189.76
168.60
138.34
% Of Sales
-
8.23%
8.25%
8.03%
8.38%
11.31%
11.48%
10.90%
10.95%
10.75%
8.60%
Manufacturing Exp.
-
356.97
335.61
339.27
291.22
142.37
229.59
269.95
266.82
233.58
209.98
% Of Sales
-
16.08%
16.08%
15.22%
15.30%
13.09%
13.52%
14.88%
15.40%
14.89%
13.05%
General & Admin Exp.
-
54.01
42.73
35.93
29.62
23.21
50.53
60.84
44.66
37.58
52.60
% Of Sales
-
2.43%
2.05%
1.61%
1.56%
2.13%
2.98%
3.35%
2.58%
2.40%
3.27%
Selling & Distn. Exp.
-
172.43
154.43
115.48
87.39
46.74
132.22
136.75
124.56
117.24
119.47
% Of Sales
-
7.77%
7.40%
5.18%
4.59%
4.30%
7.79%
7.54%
7.19%
7.48%
7.43%
Miscellaneous Exp.
-
39.57
33.48
25.55
30.57
21.17
40.94
39.04
30.31
22.79
119.47
% Of Sales
-
1.78%
1.60%
1.15%
1.61%
1.95%
2.41%
2.15%
1.75%
1.45%
1.45%
EBITDA
329.82
277.36
284.86
368.89
334.27
54.89
169.23
241.22
245.72
196.73
193.24
EBITDA Margin
12.84%
12.49%
13.65%
16.55%
17.56%
5.05%
9.97%
13.29%
14.18%
12.54%
12.01%
Other Income
83.29
75.30
37.55
40.19
34.45
40.69
34.16
28.25
26.34
25.50
16.84
Interest
34.21
23.77
20.29
19.74
18.07
29.59
43.02
48.37
34.22
31.70
31.36
Depreciation
78.56
59.95
55.03
57.76
58.54
60.77
72.78
61.89
60.55
54.55
51.60
PBT
300.34
268.94
247.08
331.58
292.12
5.23
87.60
159.22
177.29
135.99
127.11
Tax
72.25
70.21
62.40
79.77
74.31
-0.11
15.91
53.33
59.68
44.97
43.04
Tax Rate
24.06%
26.11%
25.25%
24.06%
25.91%
-2.10%
18.16%
34.52%
34.85%
33.07%
33.86%
PAT
228.08
198.73
184.67
251.82
212.52
5.34
71.69
101.16
111.59
91.01
84.07
PAT before Minority Interest
228.08
198.73
184.67
251.82
212.52
5.34
71.69
101.16
111.59
91.01
84.07
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
8.88%
8.95%
8.85%
11.30%
11.17%
0.49%
4.22%
5.57%
6.44%
5.80%
5.23%
PAT Growth
14.76%
7.61%
-26.67%
18.49%
3,879.78%
-92.55%
-29.13%
-9.35%
22.61%
8.26%
EPS
50.24
43.77
40.68
55.47
46.81
1.18
15.79
22.28
24.58
20.05
18.52
|