Net Sales
2,824.00
2,647.97
2,715.30
2,437.76
1,353.55
1,782.97
1,873.63
1,637.91
1,593.94
1,504.40
1,468.66
Net Sales Growth
7.39%
-2.48%
11.39%
80.10%
-24.08%
-4.84%
14.39%
2.76%
5.95%
2.43%
Cost Of Goods Sold
1,702.78
1,494.35
1,409.96
1,247.01
690.95
928.09
1,016.77
944.83
911.50
820.58
847.97
Gross Profit
1,121.22
1,153.62
1,305.34
1,190.75
662.60
854.88
856.86
693.08
682.44
683.82
620.69
GP Margin
39.70%
43.57%
48.07%
48.85%
48.95%
47.95%
45.73%
42.31%
42.81%
45.45%
42.26%
Total Expenditure
2,591.03
2,445.32
2,413.75
2,130.12
1,230.19
1,621.63
1,711.16
1,510.62
1,418.16
1,278.47
1,259.90
Power & Fuel Cost
-
296.97
302.04
245.39
157.47
228.81
247.55
231.27
172.93
157.92
155.52
% Of Sales
-
11.22%
11.12%
10.07%
11.63%
12.83%
13.21%
14.12%
10.85%
10.50%
10.59%
Employee Cost
-
246.77
230.81
200.95
148.16
190.00
187.65
173.79
159.76
139.90
118.62
% Of Sales
-
9.32%
8.50%
8.24%
10.95%
10.66%
10.02%
10.61%
10.02%
9.30%
8.08%
Manufacturing Exp.
-
264.72
306.60
233.76
145.69
196.22
184.41
97.97
107.59
98.15
84.34
% Of Sales
-
10.00%
11.29%
9.59%
10.76%
11.01%
9.84%
5.98%
6.75%
6.52%
5.74%
General & Admin Exp.
-
37.27
37.24
32.74
16.18
20.74
15.50
14.65
16.42
14.48
9.49
% Of Sales
-
1.41%
1.37%
1.34%
1.20%
1.16%
0.83%
0.89%
1.03%
0.96%
0.65%
Selling & Distn. Exp.
-
90.86
90.84
143.12
57.36
51.32
49.07
43.88
46.84
44.52
41.58
% Of Sales
-
3.43%
3.35%
5.87%
4.24%
2.88%
2.62%
2.68%
2.94%
2.96%
2.83%
Miscellaneous Exp.
-
14.38
36.26
27.15
14.38
6.45
10.21
4.23
3.12
2.92
41.58
% Of Sales
-
0.54%
1.34%
1.11%
1.06%
0.36%
0.54%
0.26%
0.20%
0.19%
0.16%
EBITDA
232.97
202.65
301.55
307.64
123.36
161.34
162.47
127.29
175.78
225.93
208.76
EBITDA Margin
8.25%
7.65%
11.11%
12.62%
9.11%
9.05%
8.67%
7.77%
11.03%
15.02%
14.21%
Other Income
10.84
15.67
17.47
7.16
9.82
8.48
9.01
25.23
24.48
24.65
11.02
Interest
89.59
67.85
53.61
47.80
49.23
68.65
66.54
62.82
64.73
63.96
67.22
Depreciation
103.38
90.91
78.17
70.34
80.52
81.00
80.48
77.05
72.58
76.19
80.40
PBT
44.20
59.56
187.24
196.66
3.43
20.17
24.46
12.65
62.95
110.43
72.16
Tax
13.55
14.83
26.95
43.44
-1.95
6.87
8.85
-17.80
8.11
33.39
20.59
Tax Rate
30.66%
28.02%
16.69%
23.56%
-56.85%
34.06%
36.18%
-140.71%
12.88%
30.24%
28.53%
PAT
30.65
38.09
134.54
140.93
5.38
13.30
15.61
30.45
54.84
77.04
51.57
PAT before Minority Interest
30.65
38.09
134.54
140.93
5.38
13.30
15.61
30.45
54.84
77.04
51.57
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
1.09%
1.44%
4.95%
5.78%
0.40%
0.75%
0.83%
1.86%
3.44%
5.12%
3.51%
PAT Growth
-47.88%
-71.69%
-4.53%
2,519.52%
-59.55%
-14.80%
-48.74%
-44.47%
-28.82%
49.39%
EPS
6.11
7.59
26.80
28.07
1.07
2.65
3.11
6.07
10.92
15.35
10.27
|