Net Sales
2,713.91
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
4.44%
-2.48%
11.39%
80.10%
-24.08%
-4.84%
14.39%
2.76%
5.95%
2.43%
Cost Of Goods Sold
1,615.70
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
1,098.21
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
40.47%
43.57%
48.07%
48.85%
48.95%
47.95%
45.73%
42.31%
42.81%
45.45%
42.26%
Total Expenditure
2,494.38
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
219.53
202.65
301.55
307.64
123.36
161.34
162.47
127.29
175.78
225.93
208.76
EBITDA Margin
8.09%
7.65%
11.11%
12.62%
9.11%
9.05%
8.67%
7.77%
11.03%
15.02%
14.21%
Other Income
17.01
15.67
17.47
7.16
9.82
8.48
9.01
25.23
24.48
24.65
11.02
Interest
85.44
67.85
53.61
47.80
49.23
68.65
66.54
62.82
64.73
63.96
67.22
Depreciation
101.81
90.91
78.17
70.34
80.52
81.00
80.48
77.05
72.58
76.19
80.40
PBT
42.65
59.56
187.24
196.66
3.43
20.17
24.46
12.65
62.95
110.43
72.16
Tax
8.14
14.83
26.95
43.44
-1.95
6.87
8.85
-17.80
8.11
33.39
20.59
Tax Rate
19.09%
28.02%
16.69%
23.56%
-56.85%
34.06%
36.18%
-140.71%
12.88%
30.24%
28.53%
PAT
34.51
38.09
134.54
140.93
5.38
13.30
15.61
30.45
54.84
77.04
51.57
PAT before Minority Interest
34.51
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
1.27%
1.44%
4.95%
5.78%
0.40%
0.75%
0.83%
1.86%
3.44%
5.12%
3.51%
PAT Growth
-52.64%
-71.69%
-4.53%
2,519.52%
-59.55%
-14.80%
-48.74%
-44.47%
-28.82%
49.39%
EPS
6.87
7.59
26.80
28.07
1.07
2.65
3.11
6.07
10.92
15.35
10.27
|