Net Sales
8,613.06
7,449.12
5,553.37
4,228.08
3,743.26
2,960.90
2,453.94
2,370.78
1,940.50
1,682.13
1,565.80
Net Sales Growth
15.63%
34.14%
31.34%
12.95%
26.42%
20.66%
3.51%
22.17%
15.36%
7.43%
Cost Of Goods Sold
5,819.69
5,455.74
4,023.07
2,991.58
2,415.79
1,780.36
1,488.07
1,498.34
1,159.99
1,017.68
1,005.75
Gross Profit
2,793.37
1,993.38
1,530.30
1,236.50
1,327.47
1,180.54
965.87
872.44
780.51
664.44
560.04
GP Margin
32.43%
26.76%
27.56%
29.24%
35.46%
39.87%
39.36%
36.80%
40.22%
39.50%
35.77%
Total Expenditure
7,885.64
6,844.99
5,099.28
3,848.73
3,370.45
2,625.29
2,222.95
2,179.23
1,748.61
1,521.34
1,466.29
Power & Fuel Cost
-
4.05
3.16
2.95
6.20
6.24
6.15
6.27
5.81
5.46
5.50
% Of Sales
-
0.05%
0.06%
0.07%
0.17%
0.21%
0.25%
0.26%
0.30%
0.32%
0.35%
Employee Cost
-
933.11
737.02
625.48
660.31
568.86
513.74
455.99
409.78
352.72
310.90
% Of Sales
-
12.53%
13.27%
14.79%
17.64%
19.21%
20.94%
19.23%
21.12%
20.97%
19.86%
Manufacturing Exp.
-
112.62
94.69
45.04
44.28
34.33
7.86
7.90
68.29
51.24
57.89
% Of Sales
-
1.51%
1.71%
1.07%
1.18%
1.16%
0.32%
0.33%
3.52%
3.05%
3.70%
General & Admin Exp.
-
291.83
174.72
131.75
170.41
190.08
170.18
168.70
74.89
63.62
59.67
% Of Sales
-
3.92%
3.15%
3.12%
4.55%
6.42%
6.93%
7.12%
3.86%
3.78%
3.81%
Selling & Distn. Exp.
-
-2.21
10.57
11.81
7.70
7.28
6.89
0.00
0.00
0.00
0.00
% Of Sales
-
-0.03%
0.19%
0.28%
0.21%
0.25%
0.28%
0%
0%
0%
0%
Miscellaneous Exp.
-
38.14
49.53
29.41
59.32
31.55
25.42
36.47
26.44
27.33
0.00
% Of Sales
-
0.51%
0.89%
0.70%
1.58%
1.07%
1.04%
1.54%
1.36%
1.62%
1.69%
EBITDA
727.42
604.13
454.09
379.35
372.81
335.61
230.99
191.55
191.89
160.79
99.51
EBITDA Margin
8.45%
8.11%
8.18%
8.97%
9.96%
11.33%
9.41%
8.08%
9.89%
9.56%
6.36%
Other Income
125.54
70.82
111.64
27.75
58.40
27.25
45.45
47.11
43.78
26.72
10.82
Interest
85.01
18.54
18.05
15.39
15.18
3.39
4.81
9.28
7.95
2.76
2.43
Depreciation
131.93
59.13
47.32
39.57
36.54
12.74
12.41
10.88
6.16
6.07
7.96
PBT
461.36
597.28
500.36
352.14
379.49
346.73
259.22
218.50
221.57
178.68
99.93
Tax
152.87
145.38
123.93
108.18
102.56
100.61
68.24
69.30
66.66
48.62
29.35
Tax Rate
33.13%
24.34%
24.77%
30.72%
27.03%
28.79%
26.21%
30.63%
29.59%
26.73%
27.41%
PAT
308.49
451.90
376.43
243.96
276.93
249.26
192.53
156.30
158.59
133.70
77.76
PAT before Minority Interest
308.49
451.90
376.43
243.96
276.93
248.88
192.13
156.92
158.59
133.28
77.72
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.38
0.40
-0.62
0.00
0.42
0.04
PAT Margin
3.58%
6.07%
6.78%
5.77%
7.40%
8.42%
7.85%
6.59%
8.17%
7.95%
4.97%
PAT Growth
-31.73%
20.05%
54.30%
-11.91%
11.10%
29.47%
23.18%
-1.44%
18.62%
71.94%
EPS
11.00
16.12
13.42
8.70
9.88
8.89
6.87
5.57
5.66
4.77
2.77
|