Net Sales
10,835.19
10,236.29
8,440.80
6,876.17
5,640.34
4,465.94
4,783.38
4,132.47
3,440.74
2,990.25
2,504.92
Net Sales Growth
3.25%
21.27%
22.75%
21.91%
26.30%
-6.64%
15.75%
20.10%
15.07%
19.38%
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
10,835.19
10,236.29
8,440.80
6,876.17
5,640.34
4,465.94
4,783.38
4,132.47
3,440.74
2,990.25
2,504.92
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
10,760.29
10,147.27
8,357.38
6,802.95
5,559.46
4,425.98
4,710.83
4,059.83
3,390.87
2,960.16
2,480.94
Power & Fuel Cost
-
2.50
2.44
2.81
2.51
2.35
3.30
1.94
1.55
1.69
1.39
% Of Sales
-
0.02%
0.03%
0.04%
0.04%
0.05%
0.07%
0.05%
0.05%
0.06%
0.06%
Employee Cost
-
9,951.75
8,193.77
6,717.81
5,485.99
4,327.32
4,580.19
3,937.36
3,319.43
2,901.15
2,438.82
% Of Sales
-
97.22%
97.07%
97.70%
97.26%
96.90%
95.75%
95.28%
96.47%
97.02%
97.36%
Manufacturing Exp.
-
130.22
94.16
17.48
12.33
11.24
12.22
10.46
7.37
7.10
5.28
% Of Sales
-
1.27%
1.12%
0.25%
0.22%
0.25%
0.26%
0.25%
0.21%
0.24%
0.21%
General & Admin Exp.
-
41.41
42.28
50.49
44.05
36.74
76.94
94.21
48.58
33.36
29.28
% Of Sales
-
0.40%
0.50%
0.73%
0.78%
0.82%
1.61%
2.28%
1.41%
1.12%
1.17%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.45
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.06%
Miscellaneous Exp.
-
21.39
24.73
14.36
14.58
48.33
38.19
15.86
13.95
16.86
1.45
% Of Sales
-
0.21%
0.29%
0.21%
0.26%
1.08%
0.80%
0.38%
0.41%
0.56%
0.19%
EBITDA
74.90
89.02
83.42
73.22
80.88
39.96
72.55
72.64
49.87
30.09
23.98
EBITDA Margin
0.69%
0.87%
0.99%
1.06%
1.43%
0.89%
1.52%
1.76%
1.45%
1.01%
0.96%
Other Income
83.72
56.55
61.82
56.52
37.16
72.28
45.89
29.83
25.58
23.65
16.88
Interest
9.76
11.32
8.19
4.76
3.58
5.78
8.69
2.07
1.10
0.89
0.54
Depreciation
41.21
37.05
31.87
23.47
18.21
15.12
14.73
3.04
3.72
3.99
3.01
PBT
98.49
97.20
105.18
101.51
96.24
91.35
95.02
97.37
70.63
48.87
37.31
Tax
1.78
1.10
2.89
1.98
1.82
7.28
53.43
0.35
-1.93
-0.68
13.02
Tax Rate
1.81%
1.13%
2.66%
2.00%
7.49%
7.97%
56.23%
0.36%
-2.73%
-1.39%
34.90%
PAT
96.71
96.10
105.80
97.20
22.50
84.07
41.58
97.02
72.56
49.54
24.29
PAT before Minority Interest
96.71
96.10
105.80
97.20
22.50
84.07
41.58
97.02
72.56
49.54
24.29
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
0.89%
0.94%
1.25%
1.41%
0.40%
1.88%
0.87%
2.35%
2.11%
1.66%
0.97%
PAT Growth
2.63%
-9.17%
8.85%
332.00%
-73.24%
102.19%
-57.14%
33.71%
46.47%
103.95%
EPS
57.57
57.20
62.98
57.86
13.39
50.04
24.75
57.75
43.19
29.49
14.46
|