Net Sales
3,138.71
2,892.62
2,071.75
1,841.76
2,437.92
2,395.66
1,954.51
1,730.74
1,645.20
1,444.14
1,087.04
Net Sales Growth
8.51%
39.62%
12.49%
-24.45%
1.76%
22.57%
12.93%
5.20%
13.92%
32.85%
Cost Of Goods Sold
2,389.98
2,146.63
1,926.09
1,245.13
1,688.55
1,491.93
1,239.51
1,150.28
1,100.49
987.85
778.15
Gross Profit
748.73
745.99
145.67
596.64
749.37
903.73
715.00
580.46
544.71
456.29
308.89
GP Margin
23.85%
25.79%
7.03%
32.40%
30.74%
37.72%
36.58%
33.54%
33.11%
31.60%
28.42%
Total Expenditure
2,946.25
2,774.28
2,510.14
1,719.24
2,227.34
2,172.17
1,761.96
1,643.10
1,497.00
1,336.95
1,005.94
Power & Fuel Cost
-
46.81
39.04
38.13
35.80
33.42
51.30
47.37
41.60
44.25
38.49
% Of Sales
-
1.62%
1.88%
2.07%
1.47%
1.40%
2.62%
2.74%
2.53%
3.06%
3.54%
Employee Cost
-
98.06
83.66
78.20
96.10
94.99
73.52
66.89
67.13
57.22
47.80
% Of Sales
-
3.39%
4.04%
4.25%
3.94%
3.97%
3.76%
3.86%
4.08%
3.96%
4.40%
Manufacturing Exp.
-
295.78
257.73
225.55
259.40
315.20
247.65
155.46
130.55
125.08
66.51
% Of Sales
-
10.23%
12.44%
12.25%
10.64%
13.16%
12.67%
8.98%
7.94%
8.66%
6.12%
General & Admin Exp.
-
57.30
55.50
50.55
44.05
62.30
51.92
51.99
38.32
19.45
18.16
% Of Sales
-
1.98%
2.68%
2.74%
1.81%
2.60%
2.66%
3.00%
2.33%
1.35%
1.67%
Selling & Distn. Exp.
-
77.37
64.97
39.34
57.66
95.46
61.87
132.47
104.15
84.40
48.75
% Of Sales
-
2.67%
3.14%
2.14%
2.37%
3.98%
3.17%
7.65%
6.33%
5.84%
4.48%
Miscellaneous Exp.
-
52.34
83.17
42.35
45.76
78.87
36.20
38.64
14.76
18.69
48.75
% Of Sales
-
1.81%
4.01%
2.30%
1.88%
3.29%
1.85%
2.23%
0.90%
1.29%
0.74%
EBITDA
192.45
118.34
-438.39
122.52
210.58
223.49
192.55
87.64
148.20
107.19
81.10
EBITDA Margin
6.13%
4.09%
-21.16%
6.65%
8.64%
9.33%
9.85%
5.06%
9.01%
7.42%
7.46%
Other Income
25.22
45.16
21.04
13.51
8.11
10.26
12.74
12.89
1.55
1.53
1.24
Interest
71.56
55.16
50.96
46.68
38.10
35.79
35.73
33.31
49.57
46.92
43.88
Depreciation
60.26
57.27
53.74
48.63
53.64
50.19
50.59
48.96
33.39
27.53
27.52
PBT
85.86
51.06
-522.05
40.72
126.96
147.79
118.96
18.26
66.79
34.27
10.93
Tax
-4.72
-2.19
10.44
20.02
33.27
27.07
31.90
-5.88
19.47
2.06
-3.66
Tax Rate
-5.50%
-4.29%
-2.00%
49.17%
26.21%
18.32%
26.82%
525.00%
29.15%
6.01%
-33.49%
PAT
90.58
53.25
-532.50
20.70
93.69
120.72
87.06
4.76
47.32
32.22
14.59
PAT before Minority Interest
90.58
53.25
-532.50
20.70
93.69
120.72
87.06
4.76
47.32
32.21
14.59
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
PAT Margin
2.89%
1.84%
-25.70%
1.12%
3.84%
5.04%
4.45%
0.28%
2.88%
2.23%
1.34%
PAT Growth
70.10%
-
-
-77.91%
-22.39%
38.66%
1,728.99%
-89.94%
46.87%
120.84%
EPS
7.59
4.46
-44.60
1.73
7.85
10.11
7.29
0.40
3.96
2.70
1.22
|