Net Sales
4,697.12
4,311.68
4,104.05
3,339.00
2,731.33
2,551.42
2,537.79
2,151.65
1,740.65
1,500.94
1,261.50
Net Sales Growth
10.74%
5.06%
22.91%
22.25%
7.05%
0.54%
17.95%
23.61%
15.97%
18.98%
Cost Of Goods Sold
2,812.37
2,544.59
2,492.23
2,012.45
1,519.45
1,443.56
1,483.38
1,204.48
1,005.42
860.71
711.48
Gross Profit
1,884.75
1,767.09
1,611.82
1,326.55
1,211.88
1,107.86
1,054.41
947.17
735.23
640.23
550.02
GP Margin
40.13%
40.98%
39.27%
39.73%
44.37%
43.42%
41.55%
44.02%
42.24%
42.66%
43.60%
Total Expenditure
4,422.62
4,107.32
3,943.48
3,295.39
2,532.78
2,445.35
2,414.27
1,991.35
1,637.88
1,430.58
1,174.13
Power & Fuel Cost
-
44.65
42.52
37.37
31.47
26.15
24.91
22.52
19.45
16.90
15.35
% Of Sales
-
1.04%
1.04%
1.12%
1.15%
1.02%
0.98%
1.05%
1.12%
1.13%
1.22%
Employee Cost
-
428.64
395.80
363.71
298.11
287.85
255.05
211.14
161.46
155.56
122.44
% Of Sales
-
9.94%
9.64%
10.89%
10.91%
11.28%
10.05%
9.81%
9.28%
10.36%
9.71%
Manufacturing Exp.
-
397.32
394.48
340.83
260.02
238.96
293.45
244.75
202.91
175.01
141.03
% Of Sales
-
9.21%
9.61%
10.21%
9.52%
9.37%
11.56%
11.37%
11.66%
11.66%
11.18%
General & Admin Exp.
-
309.44
293.62
240.29
197.46
207.27
160.73
139.52
121.31
105.58
91.64
% Of Sales
-
7.18%
7.15%
7.20%
7.23%
8.12%
6.33%
6.48%
6.97%
7.03%
7.26%
Selling & Distn. Exp.
-
328.55
284.98
257.56
185.50
201.11
172.07
147.31
106.61
97.02
74.75
% Of Sales
-
7.62%
6.94%
7.71%
6.79%
7.88%
6.78%
6.85%
6.12%
6.46%
5.93%
Miscellaneous Exp.
-
54.13
39.85
43.18
40.77
40.45
24.68
21.63
20.72
19.80
74.75
% Of Sales
-
1.26%
0.97%
1.29%
1.49%
1.59%
0.97%
1.01%
1.19%
1.32%
1.38%
EBITDA
274.50
204.36
160.57
43.61
198.55
106.07
123.52
160.30
102.77
70.36
87.37
EBITDA Margin
5.84%
4.74%
3.91%
1.31%
7.27%
4.16%
4.87%
7.45%
5.90%
4.69%
6.93%
Other Income
35.07
38.58
26.15
27.54
31.82
27.56
14.81
15.99
14.34
13.31
15.08
Interest
23.50
30.43
32.88
34.42
33.19
16.43
6.94
5.57
5.34
3.14
2.54
Depreciation
127.92
122.15
119.44
113.45
100.41
88.98
54.54
51.38
43.59
45.37
40.64
PBT
158.15
90.36
34.40
-76.72
96.77
28.22
76.85
119.34
68.18
35.16
59.27
Tax
37.79
21.48
17.16
-25.51
34.55
1.71
22.25
36.09
13.05
3.80
9.54
Tax Rate
23.90%
23.77%
49.88%
33.25%
35.70%
5.76%
23.13%
30.24%
19.14%
10.81%
16.10%
PAT
120.36
68.88
17.24
-51.21
62.22
27.99
73.95
83.25
55.13
31.36
49.73
PAT before Minority Interest
120.36
68.88
17.24
-51.21
62.22
27.99
73.95
83.25
55.13
31.36
49.73
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
2.56%
1.60%
0.42%
-1.53%
2.28%
1.10%
2.91%
3.87%
3.17%
2.09%
3.94%
PAT Growth
153.55%
299.54%
-
-
122.29%
-62.15%
-11.17%
51.01%
75.80%
-36.94%
EPS
29.72
17.01
4.26
-12.64
15.36
6.91
18.26
20.56
13.61
7.74
12.28
|