Net Sales
2,817.54
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
Net Sales Growth
16.79%
11.10%
6.85%
9.86%
26.91%
19.28%
-11.80%
-13.66%
16.24%
30.98%
Cost Of Goods Sold
2,055.41
1,938.34
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
Gross Profit
762.13
727.23
658.96
649.02
597.80
444.10
383.90
456.09
558.71
509.32
391.99
GP Margin
27.05%
27.28%
27.46%
28.90%
29.25%
27.58%
28.43%
29.79%
31.51%
33.39%
33.66%
Total Expenditure
2,609.72
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
Power & Fuel Cost
-
33.67
26.96
25.06
24.14
19.52
17.15
19.76
25.27
24.19
21.29
% Of Sales
-
1.26%
1.12%
1.12%
1.18%
1.21%
1.27%
1.29%
1.43%
1.59%
1.83%
Employee Cost
-
271.95
247.07
226.02
216.18
189.54
180.58
201.81
183.56
168.07
136.07
% Of Sales
-
10.20%
10.30%
10.07%
10.58%
11.77%
13.37%
13.18%
10.35%
11.02%
11.68%
Manufacturing Exp.
-
154.01
138.01
123.76
109.42
84.39
64.64
76.19
90.21
74.01
54.96
% Of Sales
-
5.78%
5.75%
5.51%
5.35%
5.24%
4.79%
4.98%
5.09%
4.85%
4.72%
General & Admin Exp.
-
26.80
23.75
24.50
29.87
19.37
17.05
22.51
28.49
23.68
23.98
% Of Sales
-
1.01%
0.99%
1.09%
1.46%
1.20%
1.26%
1.47%
1.61%
1.55%
2.06%
Selling & Distn. Exp.
-
34.72
30.90
22.74
23.70
17.65
8.78
11.02
24.67
14.07
13.66
% Of Sales
-
1.30%
1.29%
1.01%
1.16%
1.10%
0.65%
0.72%
1.39%
0.92%
1.17%
Miscellaneous Exp.
-
5.61
7.45
11.81
7.68
2.42
3.21
6.75
5.66
10.22
13.66
% Of Sales
-
0.21%
0.31%
0.53%
0.38%
0.15%
0.24%
0.44%
0.32%
0.67%
1.19%
EBITDA
207.82
200.49
184.83
215.13
186.81
111.22
92.49
118.05
200.84
195.09
128.15
EBITDA Margin
7.38%
7.52%
7.70%
9.58%
9.14%
6.91%
6.85%
7.71%
11.33%
12.79%
11.00%
Other Income
19.96
24.90
9.67
11.49
8.56
10.34
7.78
10.99
12.57
6.83
6.47
Interest
15.94
14.94
10.32
6.12
4.74
3.67
4.66
9.89
15.52
21.33
24.26
Depreciation
106.69
99.36
82.58
81.44
73.20
65.91
77.93
86.51
90.60
91.95
74.77
PBT
99.18
111.08
101.61
139.06
117.44
51.98
17.68
32.64
107.30
88.64
35.59
Tax
26.89
28.21
27.08
39.59
27.06
12.07
5.36
5.13
38.73
31.13
10.50
Tax Rate
27.11%
26.84%
26.46%
27.03%
23.70%
26.70%
30.32%
15.72%
36.10%
35.12%
29.50%
PAT
72.30
76.89
75.26
106.86
87.12
33.14
12.32
27.51
68.56
57.50
25.09
PAT before Minority Interest
72.30
76.89
75.26
106.86
87.12
33.14
12.32
27.51
68.56
57.50
25.09
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
2.57%
2.88%
3.14%
4.76%
4.26%
2.06%
0.91%
1.80%
3.87%
3.77%
2.15%
PAT Growth
1.54%
2.17%
-29.57%
22.66%
162.88%
168.99%
-55.22%
-59.87%
19.23%
129.17%
EPS
2.61
2.77
2.71
3.85
3.14
1.19
0.44
0.99
2.47
2.07
0.90
|