Net Sales
3,437.31
3,379.58
3,040.96
2,690.91
2,752.43
2,540.07
1,986.47
1,813.98
1,570.66
1,438.94
1,276.65
Net Sales Growth
9.51%
11.14%
13.01%
-2.24%
8.36%
27.87%
9.51%
15.49%
9.15%
12.71%
Cost Of Goods Sold
1,212.00
1,169.16
1,075.83
983.85
977.38
902.68
696.95
604.27
564.14
502.37
391.64
Gross Profit
2,225.31
2,210.42
1,965.13
1,707.07
1,775.04
1,637.39
1,289.52
1,209.71
1,006.52
936.58
885.01
GP Margin
64.74%
65.41%
64.62%
63.44%
64.49%
64.46%
64.92%
66.69%
64.08%
65.09%
69.32%
Total Expenditure
3,143.62
3,090.34
2,772.48
2,491.29
2,471.06
2,169.84
1,724.65
1,610.73
1,422.23
1,352.73
1,218.31
Power & Fuel Cost
-
3.51
4.42
3.68
3.14
3.97
4.36
4.60
4.54
4.50
3.58
% Of Sales
-
0.10%
0.15%
0.14%
0.11%
0.16%
0.22%
0.25%
0.29%
0.31%
0.28%
Employee Cost
-
600.19
572.21
515.12
509.42
436.05
358.49
336.91
271.01
250.20
233.70
% Of Sales
-
17.76%
18.82%
19.14%
18.51%
17.17%
18.05%
18.57%
17.25%
17.39%
18.31%
Manufacturing Exp.
-
81.37
85.60
64.62
62.53
55.11
64.27
75.37
68.71
68.79
76.98
% Of Sales
-
2.41%
2.81%
2.40%
2.27%
2.17%
3.24%
4.15%
4.37%
4.78%
6.03%
General & Admin Exp.
-
108.03
84.96
89.10
76.38
69.62
71.11
74.08
73.66
80.32
74.68
% Of Sales
-
3.20%
2.79%
3.31%
2.78%
2.74%
3.58%
4.08%
4.69%
5.58%
5.85%
Selling & Distn. Exp.
-
1,067.50
889.23
780.24
789.23
665.93
494.26
480.18
419.75
426.96
423.97
% Of Sales
-
31.59%
29.24%
29.00%
28.67%
26.22%
24.88%
26.47%
26.72%
29.67%
33.21%
Miscellaneous Exp.
-
60.58
60.22
54.68
52.97
36.49
35.21
35.32
20.42
19.60
423.97
% Of Sales
-
1.79%
1.98%
2.03%
1.92%
1.44%
1.77%
1.95%
1.30%
1.36%
1.08%
EBITDA
293.69
289.24
268.48
199.62
281.37
370.23
261.82
203.25
148.43
86.21
58.34
EBITDA Margin
8.54%
8.56%
8.83%
7.42%
10.22%
14.58%
13.18%
11.20%
9.45%
5.99%
4.57%
Other Income
32.49
28.04
26.63
27.63
21.84
17.70
14.53
14.17
10.47
15.70
16.92
Interest
15.00
14.94
11.71
8.20
6.10
4.63
8.65
4.66
4.30
6.41
6.82
Depreciation
102.57
102.17
93.39
77.75
54.81
39.14
31.36
24.61
25.45
29.41
23.65
PBT
208.60
200.16
190.02
141.30
242.30
344.16
236.34
188.16
129.15
66.09
44.80
Tax
45.29
47.03
55.22
36.17
33.43
72.41
46.08
33.99
16.68
1.51
4.97
Tax Rate
21.71%
23.50%
30.35%
25.60%
12.36%
21.04%
19.50%
18.06%
12.92%
2.28%
11.09%
PAT
163.31
153.36
127.92
104.96
237.71
271.78
190.26
154.17
112.47
64.58
39.81
PAT before Minority Interest
163.34
153.13
126.74
105.14
237.11
271.75
190.26
154.17
112.47
64.58
39.82
Minority Interest
0.03
0.23
1.18
-0.18
0.60
0.03
0.00
0.00
0.00
0.00
-0.01
PAT Margin
4.75%
4.54%
4.21%
3.90%
8.64%
10.70%
9.58%
8.50%
7.16%
4.49%
3.12%
PAT Growth
31.05%
19.89%
21.88%
-55.85%
-12.54%
42.85%
23.41%
37.08%
74.16%
62.22%
EPS
9.80
9.21
7.68
6.30
14.27
16.31
11.42
9.25
6.75
3.88
2.39
|