Net Sales
2,452.76
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
15.12%
6.38%
-6.38%
17.14%
74.99%
-35.95%
-6.43%
4.73%
10.48%
-2.52%
Cost Of Goods Sold
1,143.96
1,067.47
992.93
1,080.46
895.71
631.70
822.09
806.04
774.86
738.61
821.66
Gross Profit
1,308.80
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
53.36%
51.92%
52.43%
51.53%
52.93%
41.91%
51.59%
55.58%
55.28%
52.90%
48.93%
Total Expenditure
2,144.95
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
1,416.96
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%
1.53%
EBITDA
307.80
277.36
284.86
368.89
334.27
54.89
169.23
241.22
245.72
196.73
191.95
EBITDA Margin
12.55%
12.49%
13.65%
16.55%
17.56%
5.05%
9.97%
13.29%
14.18%
12.54%
11.93%
Other Income
78.95
75.30
37.55
40.19
34.45
40.69
34.16
28.25
26.34
25.50
17.29
Interest
32.71
23.77
20.29
19.74
18.07
29.59
43.02
48.37
34.22
31.70
31.36
Depreciation
77.64
59.95
55.03
57.76
58.54
60.77
72.78
61.89
60.55
54.55
51.60
PBT
276.41
268.94
247.08
331.58
292.12
5.23
87.60
159.22
177.29
135.99
126.27
Tax
70.48
70.21
62.40
79.77
74.31
-0.11
15.91
53.33
59.68
44.97
43.04
Tax Rate
25.50%
26.11%
25.25%
24.06%
25.91%
-2.10%
18.16%
34.52%
34.85%
33.07%
34.09%
PAT
205.93
198.73
184.67
251.82
212.52
5.34
71.69
101.16
111.59
91.01
83.23
PAT before Minority Interest
205.93
198.73
184.67
251.82
212.52
5.34
71.69
101.16
111.59
91.01
83.23
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
8.40%
8.95%
8.85%
11.30%
11.17%
0.49%
4.22%
5.57%
6.44%
5.80%
5.17%
PAT Growth
5.45%
7.61%
-26.67%
18.49%
3,879.78%
-92.55%
-29.13%
-9.35%
22.61%
9.35%
EPS
45.36
43.77
40.68
55.47
46.81
1.18
15.79
22.28
24.58
20.05
18.33
|