Net Sales
2,818.41
2,648.52
2,163.56
1,762.92
2,118.54
2,109.54
1,922.32
1,803.09
1,722.52
1,672.83
1,493.79
Net Sales Growth
10.78%
22.41%
22.73%
-16.79%
0.43%
9.74%
6.61%
4.68%
2.97%
11.99%
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
2,818.41
2,648.52
2,163.56
1,762.92
2,118.54
2,109.54
1,922.32
1,803.09
1,722.52
1,672.83
1,493.79
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,416.21
2,245.51
1,787.58
1,514.86
1,819.69
1,865.07
1,687.50
1,587.19
1,451.13
1,397.33
1,285.89
Power & Fuel Cost
-
818.00
653.37
518.71
582.96
586.16
502.29
477.62
391.33
451.18
409.84
% Of Sales
-
30.89%
30.20%
29.42%
27.52%
27.79%
26.13%
26.49%
22.72%
26.97%
27.44%
Employee Cost
-
414.85
346.88
314.66
380.51
366.68
345.77
266.08
234.94
192.69
169.34
% Of Sales
-
15.66%
16.03%
17.85%
17.96%
17.38%
17.99%
14.76%
13.64%
11.52%
11.34%
Manufacturing Exp.
-
687.23
526.47
450.99
557.15
653.57
599.85
579.84
574.42
616.35
575.74
% Of Sales
-
25.95%
24.33%
25.58%
26.30%
30.98%
31.20%
32.16%
33.35%
36.84%
38.54%
General & Admin Exp.
-
119.08
97.77
93.05
118.10
185.35
170.72
157.77
147.96
133.20
126.58
% Of Sales
-
4.50%
4.52%
5.28%
5.57%
8.79%
8.88%
8.75%
8.59%
7.96%
8.47%
Selling & Distn. Exp.
-
202.83
159.35
134.16
172.56
70.29
66.61
100.30
99.74
1.22
2.00
% Of Sales
-
7.66%
7.37%
7.61%
8.15%
3.33%
3.47%
5.56%
5.79%
0.07%
0.13%
Miscellaneous Exp.
-
3.51
3.74
3.29
8.40
3.01
2.26
5.57
2.73
2.69
2.00
% Of Sales
-
0.13%
0.17%
0.19%
0.40%
0.14%
0.12%
0.31%
0.16%
0.16%
0.16%
EBITDA
402.20
403.01
375.98
248.06
298.85
244.47
234.82
215.90
271.39
275.50
207.90
EBITDA Margin
14.27%
15.22%
17.38%
14.07%
14.11%
11.59%
12.22%
11.97%
15.76%
16.47%
13.92%
Other Income
21.98
14.87
16.81
12.86
10.32
7.92
14.23
9.30
8.68
6.03
9.99
Interest
69.39
56.23
43.58
37.40
37.32
11.35
12.03
24.64
32.38
59.68
61.15
Depreciation
203.16
159.14
144.50
159.79
167.53
100.58
97.63
95.26
89.70
87.66
86.62
PBT
339.31
202.52
204.70
63.74
104.32
140.47
139.39
105.30
158.00
134.19
70.13
Tax
23.61
36.38
48.55
18.67
14.20
48.56
46.83
34.83
53.76
46.68
19.76
Tax Rate
6.96%
17.96%
23.72%
29.29%
13.61%
34.57%
33.60%
33.08%
34.03%
33.85%
25.74%
PAT
315.69
166.14
156.15
45.07
90.11
91.92
92.56
70.47
104.24
91.22
57.01
PAT before Minority Interest
315.69
166.14
156.15
45.07
90.11
91.92
92.56
70.47
104.24
91.22
57.01
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
11.20%
6.27%
7.22%
2.56%
4.25%
4.36%
4.82%
3.91%
6.05%
5.45%
3.82%
PAT Growth
100.78%
6.40%
246.46%
-49.98%
-1.97%
-0.69%
31.35%
-32.40%
14.27%
60.01%
EPS
36.08
18.99
17.85
5.15
10.30
10.51
10.58
8.05
11.91
10.43
6.52
|