Net Sales
2,534.44
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
6.39%
6.85%
9.86%
26.91%
19.28%
-11.80%
-13.66%
16.24%
30.98%
8.09%
Cost Of Goods Sold
1,838.85
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
695.59
658.96
649.02
597.80
444.10
383.90
456.09
558.71
509.32
391.99
363.57
GP Margin
27.45%
27.46%
28.90%
29.25%
27.58%
28.43%
29.79%
31.51%
33.39%
33.66%
33.75%
Total Expenditure
2,348.44
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
186.00
184.83
215.13
186.81
111.22
92.49
118.05
200.84
195.09
128.15
116.39
EBITDA Margin
7.34%
7.70%
9.58%
9.14%
6.91%
6.85%
7.71%
11.33%
12.79%
11.00%
10.80%
Other Income
23.14
9.67
11.49
8.56
10.34
7.78
10.99
12.57
6.83
6.47
15.98
Interest
13.53
10.32
6.12
4.74
3.67
4.66
9.89
15.52
21.33
24.26
28.23
Depreciation
91.67
82.58
81.44
73.20
65.91
77.93
86.51
90.60
91.95
74.77
71.90
PBT
100.41
101.61
139.06
117.44
51.98
17.68
32.64
107.30
88.64
35.59
32.24
Tax
26.36
27.08
39.59
27.06
12.07
5.36
5.13
38.73
31.13
10.50
7.25
Tax Rate
26.25%
26.46%
27.03%
23.70%
26.70%
30.32%
15.72%
36.10%
35.12%
29.50%
22.49%
PAT
74.05
75.26
106.86
87.12
33.14
12.32
27.51
68.56
57.50
25.09
25.00
PAT before Minority Interest
74.05
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
2.92%
3.14%
4.76%
4.26%
2.06%
0.91%
1.80%
3.87%
3.77%
2.15%
2.32%
PAT Growth
-12.80%
-29.57%
22.66%
162.88%
168.99%
-55.22%
-59.87%
19.23%
129.17%
0.36%
EPS
2.67
2.71
3.85
3.14
1.19
0.44
0.99
2.47
2.07
0.90
0.90
|