Net Sales
2,062.29
2,087.18
2,229.32
1,903.07
1,087.52
1,698.02
1,814.70
1,732.76
1,568.33
1,608.91
1,510.30
Net Sales Growth
-3.40%
-6.38%
17.14%
74.99%
-35.95%
-6.43%
4.73%
10.48%
-2.52%
6.53%
Cost Of Goods Sold
968.75
992.93
1,080.46
895.71
631.70
822.09
806.04
774.86
738.61
821.66
794.21
Gross Profit
1,093.54
1,094.25
1,148.85
1,007.36
455.82
875.93
1,008.65
957.89
829.72
787.24
716.09
GP Margin
53.03%
52.43%
51.53%
52.93%
41.91%
51.59%
55.58%
55.28%
52.90%
48.93%
47.41%
Total Expenditure
1,788.83
1,802.32
1,860.43
1,568.80
1,032.63
1,528.79
1,573.48
1,487.04
1,371.60
1,416.96
1,336.12
Power & Fuel Cost
-
70.88
84.66
74.75
44.46
58.49
63.13
56.06
53.19
50.22
29.86
% Of Sales
-
3.40%
3.80%
3.93%
4.09%
3.44%
3.48%
3.24%
3.39%
3.12%
1.98%
Employee Cost
-
172.27
179.07
159.54
122.99
194.92
197.72
189.76
168.60
138.34
110.20
% Of Sales
-
8.25%
8.03%
8.38%
11.31%
11.48%
10.90%
10.95%
10.75%
8.60%
7.30%
Manufacturing Exp.
-
335.61
339.27
291.22
142.37
229.59
269.95
266.82
233.58
209.98
217.23
% Of Sales
-
16.08%
15.22%
15.30%
13.09%
13.52%
14.88%
15.40%
14.89%
13.05%
14.38%
General & Admin Exp.
-
42.73
35.93
29.62
23.21
50.53
60.84
44.66
37.58
52.60
44.83
% Of Sales
-
2.05%
1.61%
1.56%
2.13%
2.98%
3.35%
2.58%
2.40%
3.27%
2.97%
Selling & Distn. Exp.
-
154.43
115.48
87.39
46.74
132.22
136.75
124.56
117.24
119.47
119.41
% Of Sales
-
7.40%
5.18%
4.59%
4.30%
7.79%
7.54%
7.19%
7.48%
7.43%
7.91%
Miscellaneous Exp.
-
33.48
25.55
30.57
21.17
40.94
39.04
30.31
22.79
24.68
119.41
% Of Sales
-
1.60%
1.15%
1.61%
1.95%
2.41%
2.15%
1.75%
1.45%
1.53%
1.35%
EBITDA
273.45
284.86
368.89
334.27
54.89
169.23
241.22
245.72
196.73
191.95
174.18
EBITDA Margin
13.26%
13.65%
16.55%
17.56%
5.05%
9.97%
13.29%
14.18%
12.54%
11.93%
11.53%
Other Income
62.97
37.55
40.19
34.45
40.69
34.16
28.25
26.34
25.50
17.29
16.23
Interest
20.94
20.29
19.74
18.07
29.59
43.02
48.37
34.22
31.70
31.36
30.57
Depreciation
55.62
55.03
57.76
58.54
60.77
72.78
61.89
60.55
54.55
51.60
40.90
PBT
259.88
247.08
331.58
292.12
5.23
87.60
159.22
177.29
135.99
126.27
118.95
Tax
66.20
62.40
79.77
74.31
-0.11
15.91
53.33
59.68
44.97
43.04
40.16
Tax Rate
25.47%
25.25%
24.06%
25.91%
-2.10%
18.16%
34.52%
34.85%
33.07%
34.09%
33.76%
PAT
193.68
184.67
251.82
212.52
5.34
71.69
101.16
111.59
91.01
83.23
78.79
PAT before Minority Interest
193.68
184.67
251.82
212.52
5.34
71.69
101.16
111.59
91.01
83.23
78.79
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
9.39%
8.85%
11.30%
11.17%
0.49%
4.22%
5.57%
6.44%
5.80%
5.17%
5.22%
PAT Growth
-8.53%
-26.67%
18.49%
3,879.78%
-92.55%
-29.13%
-9.35%
22.61%
9.35%
5.64%
EPS
42.66
40.68
55.47
46.81
1.18
15.79
22.28
24.58
20.05
18.33
17.35
|