Net Sales
5,028.61
4,862.73
4,036.22
2,328.75
1,957.24
2,493.84
2,352.37
2,247.98
1,976.04
1,774.25
1,719.50
Net Sales Growth
5.40%
20.48%
73.32%
18.98%
-21.52%
6.01%
4.64%
13.76%
11.37%
3.18%
Cost Of Goods Sold
4,780.82
4,634.69
3,851.54
2,197.79
1,848.47
2,319.85
2,190.26
2,075.50
1,846.73
1,668.44
1,622.02
Gross Profit
247.79
228.04
184.68
130.96
108.77
173.99
162.11
172.47
129.31
105.81
97.48
GP Margin
4.93%
4.69%
4.58%
5.62%
5.56%
6.98%
6.89%
7.67%
6.54%
5.96%
5.67%
Total Expenditure
4,893.09
4,735.37
3,935.52
2,263.03
1,910.29
2,412.19
2,289.14
2,157.03
1,913.30
1,724.15
1,671.88
Power & Fuel Cost
-
1.53
1.38
0.87
0.95
1.49
1.55
1.06
0.65
0.55
0.51
% Of Sales
-
0.03%
0.03%
0.04%
0.05%
0.06%
0.07%
0.05%
0.03%
0.03%
0.03%
Employee Cost
-
45.34
39.09
31.09
27.07
41.38
40.36
33.05
25.32
22.60
18.58
% Of Sales
-
0.93%
0.97%
1.34%
1.38%
1.66%
1.72%
1.47%
1.28%
1.27%
1.08%
Manufacturing Exp.
-
11.71
11.61
7.92
8.23
12.27
11.63
9.92
11.88
0.92
0.30
% Of Sales
-
0.24%
0.29%
0.34%
0.42%
0.49%
0.49%
0.44%
0.60%
0.05%
0.02%
General & Admin Exp.
-
25.49
21.16
14.64
13.23
21.96
31.86
22.71
15.02
16.37
17.81
% Of Sales
-
0.52%
0.52%
0.63%
0.68%
0.88%
1.35%
1.01%
0.76%
0.92%
1.04%
Selling & Distn. Exp.
-
6.99
6.55
1.95
2.09
5.21
6.59
7.27
7.01
11.55
9.17
% Of Sales
-
0.14%
0.16%
0.08%
0.11%
0.21%
0.28%
0.32%
0.35%
0.65%
0.53%
Miscellaneous Exp.
-
9.62
4.19
8.77
10.25
10.02
6.90
7.52
6.67
3.71
9.17
% Of Sales
-
0.20%
0.10%
0.38%
0.52%
0.40%
0.29%
0.33%
0.34%
0.21%
0.20%
EBITDA
135.52
127.36
100.70
65.72
46.95
81.65
63.23
90.95
62.74
50.10
47.62
EBITDA Margin
2.69%
2.62%
2.49%
2.82%
2.40%
3.27%
2.69%
4.05%
3.18%
2.82%
2.77%
Other Income
5.57
6.68
7.31
2.40
5.65
4.33
5.55
0.64
0.90
0.82
1.03
Interest
42.58
31.66
22.05
21.11
21.75
31.69
35.20
27.45
29.10
29.11
38.63
Depreciation
9.93
9.46
9.71
10.72
17.38
18.60
9.02
4.98
4.02
3.26
3.58
PBT
88.58
92.92
76.25
36.29
13.47
35.69
24.56
59.17
30.51
18.56
6.45
Tax
22.62
23.06
19.23
9.05
3.99
8.41
8.13
20.92
11.21
7.74
2.20
Tax Rate
25.54%
24.82%
25.22%
24.94%
28.56%
23.56%
33.10%
35.36%
36.74%
41.70%
34.11%
PAT
65.96
69.86
57.02
27.24
9.98
27.28
16.43
38.25
19.30
10.81
4.25
PAT before Minority Interest
65.96
69.86
57.02
27.24
9.98
27.28
16.43
38.25
19.30
10.81
4.25
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
1.31%
1.44%
1.41%
1.17%
0.51%
1.09%
0.70%
1.70%
0.98%
0.61%
0.25%
PAT Growth
1.56%
22.52%
109.32%
172.95%
-63.42%
66.04%
-57.05%
98.19%
78.54%
154.35%
EPS
27.26
28.87
23.56
11.26
4.12
11.27
6.79
15.81
7.98
4.47
1.76
|