Net Sales
3,691.80
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
9.24%
11.14%
13.01%
-2.24%
8.36%
27.87%
9.51%
15.49%
9.15%
12.71%
Cost Of Goods Sold
1,274.54
1,169.16
1,075.83
983.85
977.38
902.68
696.95
604.27
564.14
502.37
391.64
Gross Profit
2,417.26
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
65.48%
65.41%
64.62%
63.44%
64.49%
64.46%
64.92%
66.69%
64.08%
65.09%
69.32%
Total Expenditure
3,333.56
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
358.23
289.24
268.48
199.62
281.37
370.23
261.82
203.25
148.43
86.21
58.34
EBITDA Margin
9.70%
8.56%
8.83%
7.42%
10.22%
14.58%
13.18%
11.20%
9.45%
5.99%
4.57%
Other Income
41.26
28.04
26.63
27.63
21.84
17.70
14.53
14.17
10.47
15.70
16.92
Interest
14.94
14.94
11.71
8.20
6.10
4.63
8.65
4.66
4.30
6.41
6.82
Depreciation
102.87
102.17
93.39
77.75
54.81
39.14
31.36
24.61
25.45
29.41
23.65
PBT
281.86
200.16
190.02
141.30
242.30
344.16
236.34
188.16
129.15
66.09
44.80
Tax
15.72
47.03
55.22
36.17
33.43
72.41
46.08
33.99
16.68
1.51
4.97
Tax Rate
5.58%
23.50%
30.35%
25.60%
12.36%
21.04%
19.50%
18.06%
12.92%
2.28%
11.09%
PAT
266.12
153.36
127.92
104.96
237.71
271.78
190.26
154.17
112.47
64.58
39.81
PAT before Minority Interest
266.12
153.13
126.74
105.14
237.11
271.75
190.26
154.17
112.47
64.58
39.82
Minority Interest
0.00
0.23
1.18
-0.18
0.60
0.03
0.00
0.00
0.00
0.00
-0.01
PAT Margin
7.21%
4.54%
4.21%
3.90%
8.64%
10.70%
9.58%
8.50%
7.16%
4.49%
3.12%
PAT Growth
73.79%
19.89%
21.88%
-55.85%
-12.54%
42.85%
23.41%
37.08%
74.16%
62.22%
EPS
15.93
9.18
7.66
6.28
14.23
16.26
11.39
9.23
6.73
3.86
2.38
|