Net Sales
2,665.58
2,399.34
2,245.49
2,043.93
1,610.50
1,350.20
1,530.90
1,773.09
1,525.34
1,164.60
1,077.39
Net Sales Growth
11.10%
6.85%
9.86%
26.91%
19.28%
-11.80%
-13.66%
16.24%
30.98%
8.09%
Cost Of Goods Sold
1,938.35
1,740.38
1,596.46
1,446.14
1,166.39
966.31
1,074.81
1,214.39
1,016.02
772.61
713.83
Gross Profit
727.23
658.96
649.02
597.80
444.10
383.90
456.09
558.71
509.32
391.99
363.57
GP Margin
27.28%
27.46%
28.90%
29.25%
27.58%
28.43%
29.79%
31.51%
33.39%
33.66%
33.75%
Total Expenditure
2,465.09
2,214.51
2,030.36
1,857.12
1,499.28
1,257.71
1,412.85
1,572.25
1,330.25
1,036.45
961.00
Power & Fuel Cost
-
26.96
25.06
24.14
19.52
17.15
19.76
25.27
24.19
21.29
21.24
% Of Sales
-
1.12%
1.12%
1.18%
1.21%
1.27%
1.29%
1.43%
1.59%
1.83%
1.97%
Employee Cost
-
247.07
226.02
216.18
189.54
180.58
201.81
183.56
168.07
136.07
130.33
% Of Sales
-
10.30%
10.07%
10.58%
11.77%
13.37%
13.18%
10.35%
11.02%
11.68%
12.10%
Manufacturing Exp.
-
138.01
123.76
109.42
84.39
64.64
76.19
90.21
74.01
54.96
52.06
% Of Sales
-
5.75%
5.51%
5.35%
5.24%
4.79%
4.98%
5.09%
4.85%
4.72%
4.83%
General & Admin Exp.
-
23.75
24.50
29.87
19.37
17.05
22.51
28.49
23.68
23.98
24.92
% Of Sales
-
0.99%
1.09%
1.46%
1.20%
1.26%
1.47%
1.61%
1.55%
2.06%
2.31%
Selling & Distn. Exp.
-
30.90
22.74
23.70
17.65
8.78
11.02
24.67
14.07
13.66
14.94
% Of Sales
-
1.29%
1.01%
1.16%
1.10%
0.65%
0.72%
1.39%
0.92%
1.17%
1.39%
Miscellaneous Exp.
-
7.45
11.81
7.68
2.42
3.21
6.75
5.66
10.22
13.88
14.94
% Of Sales
-
0.31%
0.53%
0.38%
0.15%
0.24%
0.44%
0.32%
0.67%
1.19%
0.34%
EBITDA
200.49
184.83
215.13
186.81
111.22
92.49
118.05
200.84
195.09
128.15
116.39
EBITDA Margin
7.52%
7.70%
9.58%
9.14%
6.91%
6.85%
7.71%
11.33%
12.79%
11.00%
10.80%
Other Income
24.90
9.67
11.49
8.56
10.34
7.78
10.99
12.57
6.83
6.47
15.98
Interest
14.94
10.32
6.12
4.74
3.67
4.66
9.89
15.52
21.33
24.26
28.23
Depreciation
99.37
82.58
81.44
73.20
65.91
77.93
86.51
90.60
91.95
74.77
71.90
PBT
105.10
101.61
139.06
117.44
51.98
17.68
32.64
107.30
88.64
35.59
32.24
Tax
28.21
27.08
39.59
27.06
12.07
5.36
5.13
38.73
31.13
10.50
7.25
Tax Rate
26.84%
26.46%
27.03%
23.70%
26.70%
30.32%
15.72%
36.10%
35.12%
29.50%
22.49%
PAT
76.90
75.26
106.86
87.12
33.14
12.32
27.51
68.56
57.50
25.09
25.00
PAT before Minority Interest
76.90
75.26
106.86
87.12
33.14
12.32
27.51
68.56
57.50
25.09
25.00
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
2.88%
3.14%
4.76%
4.26%
2.06%
0.91%
1.80%
3.87%
3.77%
2.15%
2.32%
PAT Growth
2.18%
-29.57%
22.66%
162.88%
168.99%
-55.22%
-59.87%
19.23%
129.17%
0.36%
EPS
2.77
2.71
3.85
3.14
1.19
0.44
0.99
2.47
2.07
0.90
0.90
|