Net Sales
4,826.28
4,559.43
4,050.75
3,476.67
2,699.00
2,481.96
2,566.44
2,311.74
2,085.64
1,862.28
1,745.92
Net Sales Growth
15.24%
12.56%
16.51%
28.81%
8.74%
-3.29%
11.02%
10.84%
11.99%
6.66%
Cost Of Goods Sold
3,293.34
3,139.39
2,880.06
2,413.95
1,848.73
1,658.20
1,799.18
1,614.01
1,478.36
1,312.18
1,290.15
Gross Profit
1,532.94
1,420.04
1,170.69
1,062.71
850.27
823.77
767.26
697.73
607.28
550.10
455.77
GP Margin
31.76%
31.15%
28.90%
30.57%
31.50%
33.19%
29.90%
30.18%
29.12%
29.54%
26.10%
Total Expenditure
4,433.06
4,206.62
3,760.33
3,142.52
2,392.51
2,228.69
2,347.01
2,124.80
1,877.03
1,684.27
1,612.91
Power & Fuel Cost
-
22.11
18.01
15.64
13.11
14.54
13.59
13.49
11.21
8.48
7.93
% Of Sales
-
0.48%
0.44%
0.45%
0.49%
0.59%
0.53%
0.58%
0.54%
0.46%
0.45%
Employee Cost
-
376.76
294.86
266.88
224.67
206.82
202.03
170.20
143.95
110.83
94.48
% Of Sales
-
8.26%
7.28%
7.68%
8.32%
8.33%
7.87%
7.36%
6.90%
5.95%
5.41%
Manufacturing Exp.
-
190.52
171.68
154.86
97.42
85.06
78.55
66.13
54.65
40.71
40.42
% Of Sales
-
4.18%
4.24%
4.45%
3.61%
3.43%
3.06%
2.86%
2.62%
2.19%
2.32%
General & Admin Exp.
-
109.64
91.78
61.51
35.99
73.64
63.03
63.16
48.19
39.61
36.60
% Of Sales
-
2.40%
2.27%
1.77%
1.33%
2.97%
2.46%
2.73%
2.31%
2.13%
2.10%
Selling & Distn. Exp.
-
279.88
237.18
168.11
107.87
131.42
142.22
166.69
111.91
149.56
128.05
% Of Sales
-
6.14%
5.86%
4.84%
4.00%
5.30%
5.54%
7.21%
5.37%
8.03%
7.33%
Miscellaneous Exp.
-
88.32
66.76
61.57
64.72
59.01
48.41
31.12
28.75
22.92
128.05
% Of Sales
-
1.94%
1.65%
1.77%
2.40%
2.38%
1.89%
1.35%
1.38%
1.23%
0.88%
EBITDA
393.22
352.81
290.42
334.15
306.49
253.27
219.43
186.94
208.61
178.01
133.01
EBITDA Margin
8.15%
7.74%
7.17%
9.61%
11.36%
10.20%
8.55%
8.09%
10.00%
9.56%
7.62%
Other Income
47.23
52.65
25.31
10.92
21.10
23.99
18.25
11.11
13.46
7.23
4.49
Interest
34.24
37.46
15.92
7.52
5.60
3.73
1.27
1.66
2.10
8.92
20.61
Depreciation
66.88
66.95
58.44
47.50
37.32
28.09
21.82
19.11
16.24
15.36
15.44
PBT
339.33
301.05
241.37
290.05
284.67
245.44
214.59
177.28
203.73
160.96
101.45
Tax
79.67
70.14
62.05
63.25
85.69
60.28
49.06
44.19
59.12
49.28
30.73
Tax Rate
23.48%
23.30%
25.71%
21.81%
30.10%
24.56%
22.86%
24.93%
29.02%
30.62%
30.29%
PAT
259.66
230.91
179.32
226.80
198.98
185.16
165.53
133.09
144.62
111.68
70.72
PAT before Minority Interest
259.66
230.91
179.32
226.80
198.98
185.16
165.53
133.09
144.62
111.68
70.72
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
5.38%
5.06%
4.43%
6.52%
7.37%
7.46%
6.45%
5.76%
6.93%
6.00%
4.05%
PAT Growth
45.52%
28.77%
-20.93%
13.98%
7.46%
11.86%
24.37%
-7.97%
29.49%
57.92%
EPS
5.97
5.31
4.12
5.22
4.58
4.26
3.81
3.06
3.33
2.57
1.63
|