Net Sales
10,736.25
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
4.88%
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
10,736.25
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
10,653.85
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
82.40
89.02
83.42
73.22
80.88
39.96
72.55
72.64
49.87
30.09
23.98
EBITDA Margin
0.77%
0.87%
0.99%
1.06%
1.43%
0.89%
1.52%
1.76%
1.45%
1.01%
0.96%
Other Income
74.52
56.55
61.82
56.52
37.16
72.28
45.89
29.83
25.58
23.65
16.88
Interest
9.41
11.32
8.19
4.76
3.58
5.78
8.69
2.07
1.10
0.89
0.54
Depreciation
40.32
37.05
31.87
23.47
18.21
15.12
14.73
3.04
3.72
3.99
3.01
PBT
98.03
97.20
105.18
101.51
96.24
91.35
95.02
97.37
70.63
48.87
37.31
Tax
0.80
1.10
2.89
1.98
1.82
7.28
53.43
0.35
-1.93
-0.68
13.02
Tax Rate
0.82%
1.13%
2.66%
2.00%
7.49%
7.97%
56.23%
0.36%
-2.73%
-1.39%
34.90%
PAT
97.23
96.10
105.80
97.20
22.50
84.07
41.58
97.02
72.56
49.54
24.29
PAT before Minority Interest
97.23
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
0.91%
0.94%
1.25%
1.41%
0.40%
1.88%
0.87%
2.35%
2.11%
1.66%
0.97%
PAT Growth
1.18%
-9.17%
8.85%
332.00%
-73.24%
102.19%
-57.14%
33.71%
46.47%
103.95%
EPS
57.88
57.20
62.98
57.86
13.39
50.04
24.75
57.75
43.19
29.49
14.46
|