Net Sales
3,885.30
3,613.82
3,430.20
2,906.68
2,452.02
2,513.36
2,558.30
2,180.52
1,804.25
1,598.41
2,196.75
Net Sales Growth
9.46%
5.35%
18.01%
18.54%
-2.44%
-1.76%
17.33%
20.85%
12.88%
-27.24%
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,885.30
3,613.82
3,430.20
2,906.68
2,452.02
2,513.36
2,558.30
2,180.52
1,804.25
1,598.41
2,196.75
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,462.50
3,222.65
3,023.63
2,514.13
2,204.17
2,279.91
2,314.09
1,968.54
1,647.12
1,464.80
2,025.29
Power & Fuel Cost
-
10.20
9.21
7.94
7.45
97.29
93.90
56.65
38.43
34.88
36.52
% Of Sales
-
0.28%
0.27%
0.27%
0.30%
3.87%
3.67%
2.60%
2.13%
2.18%
1.66%
Employee Cost
-
215.45
189.63
163.76
140.15
152.37
135.78
120.83
103.50
95.36
124.96
% Of Sales
-
5.96%
5.53%
5.63%
5.72%
6.06%
5.31%
5.54%
5.74%
5.97%
5.69%
Manufacturing Exp.
-
2,608.68
2,487.68
2,071.14
1,805.91
1,748.61
1,757.08
1,495.82
1,247.84
1,106.94
1,591.81
% Of Sales
-
72.19%
72.52%
71.25%
73.65%
69.57%
68.68%
68.60%
69.16%
69.25%
72.46%
General & Admin Exp.
-
128.38
108.32
80.96
86.23
94.38
96.04
90.56
78.23
77.61
108.20
% Of Sales
-
3.55%
3.16%
2.79%
3.52%
3.76%
3.75%
4.15%
4.34%
4.86%
4.93%
Selling & Distn. Exp.
-
252.03
216.86
176.22
147.41
170.46
213.71
191.58
166.04
135.83
142.91
% Of Sales
-
6.97%
6.32%
6.06%
6.01%
6.78%
8.35%
8.79%
9.20%
8.50%
6.51%
Miscellaneous Exp.
-
7.91
11.93
14.11
17.04
16.80
17.58
13.10
13.08
14.18
142.91
% Of Sales
-
0.22%
0.35%
0.49%
0.69%
0.67%
0.69%
0.60%
0.72%
0.89%
0.95%
EBITDA
422.80
391.17
406.57
392.55
247.85
233.45
244.21
211.98
157.13
133.61
171.46
EBITDA Margin
10.88%
10.82%
11.85%
13.51%
10.11%
9.29%
9.55%
9.72%
8.71%
8.36%
7.81%
Other Income
122.70
99.64
62.28
29.02
35.16
28.29
26.85
21.75
18.05
60.21
12.38
Interest
13.50
10.52
8.23
10.90
24.75
32.35
35.58
30.84
28.61
23.93
33.01
Depreciation
111.00
120.54
116.76
107.59
88.10
77.65
75.19
67.33
57.81
50.71
49.46
PBT
419.30
359.75
343.86
303.09
170.16
151.74
160.28
135.56
88.76
119.18
101.36
Tax
31.40
30.12
39.35
35.66
21.43
15.45
32.64
27.81
18.49
28.52
25.25
Tax Rate
7.49%
8.41%
11.48%
11.77%
13.72%
10.89%
20.36%
21.14%
20.83%
23.93%
24.95%
PAT
387.90
327.91
303.51
267.43
134.77
126.41
127.64
103.75
70.26
90.66
75.94
PAT before Minority Interest
387.90
327.91
303.51
267.43
134.77
126.41
127.64
103.75
70.26
90.66
75.94
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
9.98%
9.07%
8.85%
9.20%
5.50%
5.03%
4.99%
4.76%
3.89%
5.67%
3.46%
PAT Growth
21.64%
8.04%
13.49%
98.43%
6.61%
-0.96%
23.03%
47.67%
-22.50%
19.38%
EPS
50.64
42.81
39.62
34.91
17.59
16.50
16.66
13.54
9.17
11.84
9.91
|