Net Sales
3,856.18
3,691.79
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
Net Sales Growth
9.61%
9.24%
11.14%
13.01%
-2.24%
8.36%
27.87%
9.51%
15.49%
9.15%
Cost Of Goods Sold
1,270.50
1,274.53
1,169.16
1,075.83
983.85
977.38
902.68
696.95
604.27
564.14
502.37
Gross Profit
2,585.68
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
GP Margin
67.05%
65.48%
65.41%
64.62%
63.44%
64.49%
64.46%
64.92%
66.69%
64.08%
65.09%
Total Expenditure
3,472.29
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
Power & Fuel Cost
-
2.94
3.51
4.42
3.68
3.14
3.97
4.36
4.60
4.54
4.50
% Of Sales
-
0.08%
0.10%
0.15%
0.14%
0.11%
0.16%
0.22%
0.25%
0.29%
0.31%
Employee Cost
-
616.82
600.19
572.21
515.12
509.42
436.05
358.49
336.91
271.01
250.20
% Of Sales
-
16.71%
17.76%
18.82%
19.14%
18.51%
17.17%
18.05%
18.57%
17.25%
17.39%
Manufacturing Exp.
-
76.40
81.37
85.60
64.62
62.53
55.11
64.27
75.37
68.71
68.79
% Of Sales
-
2.07%
2.41%
2.81%
2.40%
2.27%
2.17%
3.24%
4.15%
4.37%
4.78%
General & Admin Exp.
-
118.31
108.03
84.96
89.10
76.38
69.62
71.11
74.08
73.66
80.32
% Of Sales
-
3.20%
3.20%
2.79%
3.31%
2.78%
2.74%
3.58%
4.08%
4.69%
5.58%
Selling & Distn. Exp.
-
1,164.64
1,067.50
889.23
780.24
789.23
665.93
494.26
480.18
419.75
426.96
% Of Sales
-
31.55%
31.59%
29.24%
29.00%
28.67%
26.22%
24.88%
26.47%
26.72%
29.67%
Miscellaneous Exp.
-
79.92
60.58
60.22
54.68
52.97
36.49
35.21
35.32
20.42
426.96
% Of Sales
-
2.16%
1.79%
1.98%
2.03%
1.92%
1.44%
1.77%
1.95%
1.30%
1.36%
EBITDA
383.89
358.23
289.24
268.48
199.62
281.37
370.23
261.82
203.25
148.43
86.21
EBITDA Margin
9.96%
9.70%
8.56%
8.83%
7.42%
10.22%
14.58%
13.18%
11.20%
9.45%
5.99%
Other Income
31.17
41.27
28.04
26.63
27.63
21.84
17.70
14.53
14.17
10.47
15.70
Interest
17.47
14.94
14.94
11.71
8.20
6.10
4.63
8.65
4.66
4.30
6.41
Depreciation
106.68
102.89
102.17
93.39
77.75
54.81
39.14
31.36
24.61
25.45
29.41
PBT
291.08
281.68
200.16
190.02
141.30
242.30
344.16
236.34
188.16
129.15
66.09
Tax
12.04
15.72
47.03
55.22
36.17
33.43
72.41
46.08
33.99
16.68
1.51
Tax Rate
4.14%
5.58%
23.50%
30.35%
25.60%
12.36%
21.04%
19.50%
18.06%
12.92%
2.28%
PAT
279.03
266.13
153.36
127.92
104.96
237.71
271.78
190.26
154.17
112.47
64.58
PAT before Minority Interest
279.03
266.13
153.13
126.74
105.14
237.11
271.75
190.26
154.17
112.47
64.58
Minority Interest
0.00
0.00
0.23
1.18
-0.18
0.60
0.03
0.00
0.00
0.00
0.00
PAT Margin
7.24%
7.21%
4.54%
4.21%
3.90%
8.64%
10.70%
9.58%
8.50%
7.16%
4.49%
PAT Growth
52.41%
73.53%
19.89%
21.88%
-55.85%
-12.54%
42.85%
23.41%
37.08%
74.16%
EPS
16.63
15.86
9.14
7.62
6.26
14.17
16.20
11.34
9.19
6.70
3.85
|