Net Sales
3,701.71
3,552.15
3,144.72
2,470.80
1,826.16
1,609.86
1,596.93
1,386.30
1,237.31
1,075.21
849.40
Net Sales Growth
9.27%
12.96%
27.28%
35.30%
13.44%
0.81%
15.19%
12.04%
15.08%
26.58%
Cost Of Goods Sold
194.89
17.60
21.21
12.64
13.69
12.53
13.08
18.66
22.85
25.94
24.35
Gross Profit
3,506.82
3,534.55
3,123.51
2,458.17
1,812.47
1,597.33
1,583.85
1,367.64
1,214.46
1,049.27
825.05
GP Margin
94.74%
99.50%
99.33%
99.49%
99.25%
99.22%
99.18%
98.65%
98.15%
97.59%
97.13%
Total Expenditure
2,653.88
2,504.89
2,185.67
1,704.06
1,302.64
1,271.92
1,180.86
1,041.07
963.72
827.49
678.51
Power & Fuel Cost
-
13.78
10.25
7.65
7.06
8.96
8.71
8.83
8.65
8.86
8.20
% Of Sales
-
0.39%
0.33%
0.31%
0.39%
0.56%
0.55%
0.64%
0.70%
0.82%
0.97%
Employee Cost
-
1,909.60
1,597.77
1,288.11
1,024.52
950.87
842.58
748.74
665.68
576.49
460.61
% Of Sales
-
53.76%
50.81%
52.13%
56.10%
59.07%
52.76%
54.01%
53.80%
53.62%
54.23%
Manufacturing Exp.
-
463.59
462.80
315.85
195.45
230.27
254.87
210.91
193.41
169.40
142.70
% Of Sales
-
13.05%
14.72%
12.78%
10.70%
14.30%
15.96%
15.21%
15.63%
15.76%
16.80%
General & Admin Exp.
-
58.50
52.95
37.34
28.51
37.77
35.44
34.03
31.98
28.41
24.51
% Of Sales
-
1.65%
1.68%
1.51%
1.56%
2.35%
2.22%
2.45%
2.58%
2.64%
2.89%
Selling & Distn. Exp.
-
27.87
27.74
23.37
14.87
15.75
18.44
13.71
12.59
12.27
9.40
% Of Sales
-
0.78%
0.88%
0.95%
0.81%
0.98%
1.15%
0.99%
1.02%
1.14%
1.11%
Miscellaneous Exp.
-
13.95
12.94
19.10
18.54
15.76
7.73
6.18
28.56
6.13
9.40
% Of Sales
-
0.39%
0.41%
0.77%
1.02%
0.98%
0.48%
0.45%
2.31%
0.57%
1.03%
EBITDA
1,047.85
1,047.26
959.05
766.74
523.52
337.94
416.07
345.23
273.59
247.72
170.89
EBITDA Margin
28.31%
29.48%
30.50%
31.03%
28.67%
20.99%
26.05%
24.90%
22.11%
23.04%
20.12%
Other Income
167.25
121.98
77.12
44.56
39.78
64.72
43.46
44.83
18.35
11.86
10.47
Interest
20.26
21.12
17.29
10.47
7.05
6.81
1.04
0.80
0.76
0.63
0.66
Depreciation
107.25
99.45
81.39
55.34
44.38
43.41
25.10
25.35
26.92
22.60
24.73
PBT
1,087.59
1,048.68
937.50
745.49
511.87
352.44
433.40
363.91
264.26
236.34
155.98
Tax
270.71
256.44
182.31
195.82
143.74
96.34
143.43
123.87
89.47
81.53
53.08
Tax Rate
24.89%
24.45%
19.45%
26.27%
28.08%
27.34%
33.09%
34.04%
33.86%
34.50%
34.03%
PAT
816.87
792.24
755.19
549.67
368.12
256.10
289.97
240.04
174.78
154.81
102.90
PAT before Minority Interest
816.87
792.24
755.19
549.67
368.12
256.10
289.97
240.04
174.78
154.81
102.90
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
22.07%
22.30%
24.01%
22.25%
20.16%
15.91%
18.16%
17.32%
14.13%
14.40%
12.11%
PAT Growth
4.05%
4.91%
37.39%
49.32%
43.74%
-11.68%
20.80%
37.34%
12.90%
50.45%
EPS
131.12
127.17
121.22
88.23
59.09
41.11
46.54
38.53
28.05
24.85
16.52
|