Net Sales
4,735.93
4,529.90
4,458.90
3,631.08
2,959.11
3,260.90
3,665.51
3,220.11
2,588.69
1,994.96
1,916.54
Net Sales Growth
8.10%
1.59%
22.80%
22.71%
-9.25%
-11.04%
13.83%
24.39%
29.76%
4.09%
Cost Of Goods Sold
0.02
0.41
7.03
9.36
0.00
0.00
0.00
0.00
0.00
0.00
33.51
Gross Profit
4,735.91
4,529.49
4,451.87
3,621.72
2,959.11
3,260.90
3,665.51
3,220.11
2,588.69
1,994.96
1,883.02
GP Margin
100.00%
99.99%
99.84%
99.74%
100%
100%
100%
100%
100%
100%
98.25%
Total Expenditure
4,460.13
4,241.64
4,186.15
3,452.42
2,838.11
3,113.12
3,527.61
3,116.14
2,520.80
1,943.69
1,856.16
Power & Fuel Cost
-
16.67
15.87
14.61
10.94
8.54
6.58
4.78
3.33
2.41
2.11
% Of Sales
-
0.37%
0.36%
0.40%
0.37%
0.26%
0.18%
0.15%
0.13%
0.12%
0.11%
Employee Cost
-
284.94
289.04
282.20
280.43
291.14
250.59
219.04
182.28
144.90
118.17
% Of Sales
-
6.29%
6.48%
7.77%
9.48%
8.93%
6.84%
6.80%
7.04%
7.26%
6.17%
Manufacturing Exp.
-
3,792.21
3,732.34
3,016.76
2,448.45
2,719.97
3,151.08
227.89
181.92
126.28
82.23
% Of Sales
-
83.72%
83.71%
83.08%
82.74%
83.41%
85.97%
7.08%
7.03%
6.33%
4.29%
General & Admin Exp.
-
95.20
106.83
99.76
71.16
71.46
100.18
91.71
75.17
52.46
42.11
% Of Sales
-
2.10%
2.40%
2.75%
2.40%
2.19%
2.73%
2.85%
2.90%
2.63%
2.20%
Selling & Distn. Exp.
-
2.31
1.89
1.56
0.98
0.98
0.97
2,551.76
2,061.40
1,604.40
1,546.28
% Of Sales
-
0.05%
0.04%
0.04%
0.03%
0.03%
0.03%
79.24%
79.63%
80.42%
80.68%
Miscellaneous Exp.
-
49.90
33.15
28.17
26.15
21.03
18.21
20.96
16.70
13.25
1,546.28
% Of Sales
-
1.10%
0.74%
0.78%
0.88%
0.64%
0.50%
0.65%
0.65%
0.66%
1.66%
EBITDA
275.80
288.26
272.75
178.66
121.00
147.78
137.90
103.97
67.89
51.27
60.38
EBITDA Margin
5.82%
6.36%
6.12%
4.92%
4.09%
4.53%
3.76%
3.23%
2.62%
2.57%
3.15%
Other Income
9.26
17.43
15.58
10.48
15.50
13.29
7.27
6.59
8.96
12.85
7.65
Interest
47.26
44.11
41.42
26.04
17.11
14.43
0.16
0.31
0.26
0.15
0.02
Depreciation
183.58
177.54
169.17
130.41
82.75
65.95
14.69
12.85
8.91
6.62
5.90
PBT
54.23
84.04
77.74
32.69
36.64
80.69
130.32
97.40
67.68
57.35
62.10
Tax
15.10
23.57
15.91
8.25
8.65
25.55
45.88
35.21
22.88
20.04
21.01
Tax Rate
27.84%
27.55%
19.78%
25.24%
26.50%
31.66%
35.21%
36.15%
33.81%
34.94%
33.83%
PAT
39.13
61.98
64.53
24.44
23.99
55.14
84.44
62.19
44.80
37.31
41.09
PAT before Minority Interest
39.13
61.98
64.53
24.44
23.99
55.14
84.44
62.19
44.80
37.31
41.09
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
0.83%
1.37%
1.45%
0.67%
0.81%
1.69%
2.30%
1.93%
1.73%
1.87%
2.14%
PAT Growth
-51.60%
-3.95%
164.03%
1.88%
-56.49%
-34.70%
35.78%
38.82%
20.08%
-9.20%
EPS
5.43
8.60
8.95
3.39
3.33
7.65
11.71
8.63
6.21
5.17
5.70
|