25 Sep 2018 | 9:15 PM
 

Britannia Industries Ltd. Share Price Live (BSE)
0

BSE Code: 500825 | NSE Symbol: BRITANNIA
5,800.00
198.90
(3.56 %)
25 Sep 2018 | 03:45 PM
Change company
  • Open (Rs)
    5,605.00
  • Prev. close (Rs.)
    5,601.10
  • High (Rs.)
    5,810.05
  • Low (Rs.)
    5,487.00
  • 52W H (Rs.)
    6,944.10
  • 52W L (Rs.)
    4,237.15
  • Volume
    22735
  • MCap (Rs in Cr.)
    69,634.22

Britannia Industries Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 89.98 96.20 87.79 45.23 33.00 21.74 16.72
Adjusted Cash EPS (Rs.) 101.81 106.13 97.24 57.28 39.93 27.86 21.90
Reported EPS (Rs.) 83.64 73.71 68.73 57.42 32.97 21.71 16.71
Reported Cash EPS (Rs.) 95.48 83.64 78.18 69.47 39.90 27.83 21.88
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 131.42 129.02 120.30 72.04 52.30 35.19 26.02
Book Value (Excl Rev Res) Per Share (Rs.) 131.42 129.02 120.30 72.04 52.30 35.19 26.02
Book Value (Incl Rev Res) Per Share (Rs.) 131.42 129.02 120.30 72.04 52.30 35.19 26.02
Net Operating Income Per Share (Rs.) 832.10 777.00 718.99 655.27 576.42 517.47 459.22
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.79 16.60 16.73 10.99 9.07 6.80 5.66
Gross Profit Margin (%) 14.37 15.32 15.41 9.15 7.86 5.61 4.54
Net Profit Margin (%) 10.05 9.48 9.55 8.76 5.69 4.16 3.59
Adjusted Cash Margin (%) 12.03 13.44 13.33 8.64 6.89 5.33 4.71
Adjusted Return On Net Worth (%) 31.71 42.81 50.35 43.68 49.85 46.77 48.81
Reported Return On Net Worth (%) 29.48 32.80 39.41 55.46 49.80 46.70 48.76
Return On long Term Funds (%) 45.89 57.90 68.29 62.66 69.88 68.59 65.44
LEVERAGE RATIOS
Long Term Debt / Equity 0.02 0.01 0.02 0.04 0.04 0.05 0.15
Total Debt/Equity 0.05 0.04 0.06 0.12 0.19 0.61 0.44
Owners fund as % of total Source 0.05 0.04 0.06 0.12 0.19 0.61 0.44
Fixed Assets Turnover Ratio 3.12 3.71 4.78 6.73 7.47 8.29 7.21
LIQUIDITY RATIOS
Current Ratio 1.61 1.88 1.30 0.98 0.82 0.91 0.69
Current Ratio (Inc. ST Loans) 1.52 1.76 1.22 0.92 0.75 0.69 0.63
Quick Ratio 1.19 1.35 0.92 0.68 0.46 0.53 0.34
Inventory Turnover Ratio 131.42 129.02 120.30 72.04 52.30 35.19 26.02
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 31.65 32.65 28.01 33.53 42.58 45.83 59.13
Dividend payout Ratio (Cash Profit) 27.73 28.77 24.62 27.71 35.18 35.75 45.14
Earning Retention Ratio 70.58 74.99 78.07 57.43 57.46 54.24 40.93
Cash Earnings Retention Ratio 74.00 77.33 80.20 66.38 64.85 64.29 54.89
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.15 0.09 0.11 0.21 0.32 1.02 0.68
Financial Charges Coverage Ratio 229.79 311.70 321.90 246.60 79.71 11.45 8.89
Fin. Charges Cov.Ratio (Post Tax) 152.03 185.17 193.60 216.83 58.72 9.05 7.28
COMPONENT RATIOS
Material Cost Component(% earnings) 61.30 60.73 58.38 60.39 60.80 62.79 64.86
Selling Cost Component 4.11 4.12 5.17 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 3.12 3.71 4.78 6.73 7.47 8.29 7.21
Bonus Component In Equity Capital (%) 91.37 91.41 91.41 91.45 91.45 91.76 91.83
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 69,133.85 69,199.51 69,232.62 69,093.94 69,211.20 69,217.34 69,258.94
EV / Net Sales (X) 6.92 7.42 8.03 8.79 10.01 11.19 12.63
EV / EBITDA (X) 39.64 40.74 44.16 72.59 104.74 146.37 187.18
MarketCap / Sales (X) 6.94 7.43 8.04 8.82 10.03 11.21 12.64
Retention Ratios (%) 68.35 67.35 71.99 66.47 57.42 54.17 40.87
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 6.94 7.43 8.03 8.81 10.02 11.16 12.57
Earning Yield (%) 0.01 0.01 0.01 0.01 0.01 0.00 0.00
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 78.95 70.31 63.30 40.05 32.51 19.57 15.63
Adjusted Cash EPS (Rs.) 88.93 78.34 70.54 49.83 37.79 24.34 19.59
Reported EPS (Rs.) 78.95 70.31 62.44 51.90 30.84 19.57 15.63
Reported Cash EPS (Rs.) 88.93 78.34 69.68 61.68 36.12 24.34 19.59
Dividend Per Share 25.00 22.00 20.00 16.00 12.00 8.50 8.50
Operating Profit Per Share (Rs.) 117.48 100.35 94.34 64.33 49.75 31.08 23.38
Book Value (Excl Rev Res) Per Share (Rs.) 117.48 100.35 94.34 64.33 49.75 31.08 23.38
Book Value (Incl Rev Res) Per Share (Rs.) 117.48 100.35 94.34 64.33 49.75 31.08 23.38
Net Operating Income Per Share (Rs.) 774.96 701.19 662.46 598.37 525.94 469.81 416.42
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.15 14.31 14.24 10.75 9.45 6.61 5.61
Gross Profit Margin (%) 13.87 13.16 13.14 9.11 8.45 5.59 4.66
Net Profit Margin (%) 10.18 10.02 9.42 8.67 5.83 4.12 3.75
Adjusted Cash Margin (%) 11.28 10.98 10.51 8.22 7.14 5.13 4.65
Adjusted Return On Net Worth (%) 29.29 32.67 44.66 38.87 45.67 36.74 35.90
Reported Return On Net Worth (%) 29.29 32.67 44.05 50.37 43.33 36.74 35.90
Return On long Term Funds (%) 44.71 48.50 67.10 59.82 66.20 57.65 52.98
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.01 0.01 0.05
Total Debt/Equity 0.00 0.00 0.00 0.00 0.01 0.31 0.05
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.01 0.31 0.05
Fixed Assets Turnover Ratio 3.19 3.93 5.40 6.84 7.46 8.13 6.96
LIQUIDITY RATIOS
Current Ratio 1.60 2.00 1.07 1.00 0.84 0.97 0.70
Current Ratio (Inc. ST Loans) 1.59 2.00 1.07 1.00 0.84 0.79 0.70
Quick Ratio 1.16 1.45 0.77 0.70 0.47 0.58 0.36
Inventory Turnover Ratio 117.48 100.35 94.34 64.33 49.75 31.08 23.38
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 27.86 28.44 32.03 30.82 38.91 43.46 54.36
Dividend payout Ratio (Cash Profit) 24.73 25.52 28.70 25.94 33.21 34.94 43.37
Earning Retention Ratio 72.14 71.56 68.41 60.06 63.09 56.54 45.64
Cash Earnings Retention Ratio 75.27 74.48 71.65 67.90 68.25 65.06 56.63
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.01 0.00 0.00 0.01 0.01 0.67 0.12
Financial Charges Coverage Ratio 1,080.28 1,006.66 984.02 709.94 116.07 11.31 8.87
Fin. Charges Cov.Ratio (Post Tax) 737.31 702.58 669.78 612.31 80.63 8.71 7.15
COMPONENT RATIOS
Material Cost Component(% earnings) 62.30 62.55 58.41 60.70 60.80 63.03 64.19
Selling Cost Component 3.71 3.82 4.83 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 2.17 0.00 2.18 1.77 1.98 1.71 1.42
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.11 0.20 0.25 0.21 0.03
Long term assets / Total Assets 3.19 3.93 5.40 6.84 7.46 8.13 6.96
Bonus Component In Equity Capital (%) 91.37 91.41 91.41 91.45 91.45 91.76 91.83
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 69,223.02 69,266.72 69,295.47 69,133.60 69,254.49 69,255.79 69,289.33
EV / Net Sales (X) 7.44 8.23 8.72 9.63 10.98 12.33 13.93
EV / EBITDA (X) 44.19 51.35 56.34 80.48 109.68 162.19 205.14
MarketCap / Sales (X) 7.45 8.24 8.72 9.66 10.99 12.34 13.94
Retention Ratios (%) 72.14 71.56 67.97 69.18 61.09 56.54 45.64
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 7.45 8.23 8.72 9.65 10.98 12.29 13.87
Earning Yield (%) 0.01 0.01 0.01 0.01 0.01 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 24.01 24.00 24.00 23.99 23.99 23.91 23.89
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00 2.29 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 3,382.22 2,672.42 2,067.68 1,217.55 769.84 531.67 385.28
Loan Funds
Secured Loans 84.57 31.40 37.68 46.90 32.70 27.20 27.01
Unsecured Loans 93.65 84.31 86.13 96.88 119.76 314.15 151.71
Minority Interest 13.14 2.60 2.46 2.43 2.38 2.26 2.18
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 3,597.59 2,814.73 2,217.95 1,387.75 948.67 901.48 590.07
USES OF FUNDS
Fixed Assets
Gross Block 1,670.08 1,349.75 1,037.27 1,644.04 1,530.72 1,322.85 1,152.25
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 324.48 189.76 87.03 799.97 683.13 586.05 527.86
Net Block 1,345.60 1,159.99 950.24 844.07 847.59 736.80 624.39
Capital Work in Progress 202.82 30.07 90.07 48.37 107.09 147.30 111.26
Investments 1,079.28 486.85 788.38 517.94 197.87 108.20 248.51
Net Current Assets
Current Assets, Loans and Advances 2,560.22 2,431.89 1,665.22 1,382.97 954.32 891.17 857.89
Less : Current Liabilities and Provisions 1,590.33 1,294.07 1,275.96 1,405.60 1,158.20 981.99 1,251.98
Total Net Current Assets 969.89 1,137.82 389.26 -22.63 -203.88 -90.82 -394.09
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 3,597.59 2,814.73 2,217.95 1,387.75 948.67 901.48 590.07
Note :
Book Value of Unquoted Investments 1,077.27 484.66 672.98 492.94 169.70 80.03 113.85
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 242.47 303.84 314.34 192.05 75.29 104.29 88.68
Number of Equity shares outstanding 12.01 12.00 12.00 11.99 11.99 11.95 11.95
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 24.01 24.00 24.00 23.99 23.99 23.91 23.89
Share Application Money 0.00 0.00 0.00 0.00 0.00 2.29 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 3,211.27 2,557.98 1,676.16 1,211.63 829.47 612.50 496.15
Loan Funds
Secured Loans 0.30 0.44 3.35 4.30 4.62 5.23 0.58
Unsecured Loans 9.01 0.00 0.00 0.00 0.00 189.24 27.57
Total 3,244.59 2,582.42 1,703.51 1,239.92 858.08 833.17 548.19
USES OF FUNDS
Fixed Assets
Gross Block 1,305.04 997.67 1,176.06 986.66 929.10 777.53 673.06
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 288.76 173.60 536.67 460.71 383.44 325.85 293.97
Net Block 1,016.28 824.07 639.39 525.95 545.66 451.68 379.09
Capital Work in Progress 215.27 45.02 74.50 48.22 97.22 128.44 79.73
Investments 1,186.13 599.91 894.88 661.04 372.99 279.60 428.94
Net Current Assets
Current Assets, Loans and Advances 2,209.62 2,227.14 1,458.49 1,226.78 828.57 823.31 784.58
Less : Current Liabilities and Provisions 1,382.71 1,113.72 1,363.75 1,222.07 986.36 849.86 1,124.15
Total Net Current Assets 826.91 1,113.42 94.74 4.71 -157.79 -26.55 -339.57
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 3,244.59 2,582.42 1,703.51 1,239.92 858.08 833.17 548.19
Note :
Book Value of Unquoted Investments 1,186.13 599.91 780.77 636.04 341.53 248.14 291.36
Market Value of Quoted Investments 0.00 0.00 114.11 25.00 41.51 39.49 143.39
Contingent liabilities 295.08 355.58 389.87 324.22 250.36 351.20 327.87
Number of Equity shares outstanding 12.01 12.00 12.00 11.99 11.99 11.95 11.95
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 9,990.10 9,324.11 8,626.15 7,858.42 6,912.71 6,185.41 5,485.37
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 6.30 -54.20 -4.27 -30.40 -11.51 -7.67 -14.03
Total Income 9,996.40 9,269.91 8,621.88 7,828.02 6,901.20 6,177.74 5,471.34
EXPENDITURE :
Raw Materials 4,906.08 4,839.57 4,331.49 4,119.97 3,657.40 3,350.51 3,109.12
Excise Duty 0.00 0.00 0.00 169.09 0.00 0.00 59.21
Power and Fuel Cost 128.83 104.28 95.16 110.96 110.72 91.01 72.87
Other Manufacturing Expenses 128.83 104.28 95.16 110.96 110.72 91.01 72.87
Employee Cost 401.60 352.61 341.36 280.58 262.66 226.75 211.15
Selling and Administration Expenses 411.29 385.02 446.07 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 5,976.63 5,785.76 5,309.24 4,791.56 4,141.50 3,759.28 3,525.22
Profit before Interest, Depreciation and Tax 1,677.67 1,355.20 1,042.14 1,647.90 1,539.01 1,364.15 1,193.85
Interest and Financial Charges 7.59 5.45 4.87 3.86 8.29 41.30 41.60
Profit before Depreciation and Tax 1,670.08 1,349.75 1,037.27 1,644.04 1,530.72 1,322.85 1,152.25
Depreciation 142.07 119.27 113.41 144.48 83.18 73.15 61.83
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 1,518.45 1,304.14 1,220.64 949.75 568.93 358.05 266.40
Tax 514.22 419.67 396.10 261.11 173.58 98.55 66.85
Profit After Tax 1,004.23 884.47 824.54 688.64 395.35 259.50 199.55
Minority Interest after PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 1,004.23 884.47 824.54 688.64 395.35 259.50 199.55
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 3,197.12 2,759.92 2,140.23 1,458.32 662.50 669.97 286.45
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 317.91 288.80 231.01 191.88 143.91 101.66 101.53
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 1,077.27 484.66 672.98 492.94 169.70 80.03 113.85
Extraordinary Items 0.00 0.00 0.00 146.06 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 9,304.06 8,414.37 7,947.90 7,175.99 6,307.39 5,615.49 4,974.19
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -4.18 -49.25 -7.12 -25.48 -12.58 -10.16 -4.79
Total Income 9,299.88 8,365.12 7,940.78 7,150.51 6,294.81 5,605.33 4,969.40
EXPENDITURE :
Raw Materials 4,405.17 4,342.78 3,796.44 3,592.99 3,165.53 2,890.42 2,655.01
Excise Duty 76.11 270.02 228.92 168.80 0.00 0.00 58.62
Power and Fuel Cost 94.98 75.04 57.06 67.42 65.12 52.27 38.25
Other Manufacturing Expenses 94.98 75.04 57.06 67.42 65.12 52.27 38.25
Employee Cost 294.87 241.68 209.21 176.79 172.45 143.50 145.87
Selling and Administration Expenses 345.43 322.07 384.25 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 5,311.54 5,326.63 4,732.94 4,073.42 3,468.22 3,138.46 2,936.00
Profit before Interest, Depreciation and Tax 1,306.49 999.01 1,177.31 987.87 934.54 815.27 711.13
Interest and Financial Charges 1.45 1.34 1.25 1.21 5.44 37.74 38.07
Profit before Depreciation and Tax 1,305.04 997.67 1,176.06 986.66 929.10 777.53 673.06
Depreciation 119.76 96.43 86.89 117.27 63.38 57.08 47.32
Profit Before Tax 1,445.20 1,251.16 1,131.56 882.61 542.62 332.18 252.37
Tax 497.31 407.47 382.47 260.20 172.79 98.31 65.63
Profit After Tax 947.89 843.69 749.09 622.41 369.83 233.87 186.74
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 2,927.75 2,353.03 1,560.16 1,113.56 696.72 469.22 372.03
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 210.35 191.10 191.10 152.82 119.45 84.38 85.06
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 1,186.13 599.91 780.77 636.04 341.53 248.14 291.36
Extraordinary Items 0.00 0.00 -10.33 142.06 -20.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007
Cash and Cash Equivalents at Beginning of the year 39.09 37.32 366.19 234.58 244.62 144.28
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 266.58 187.08 108.68 196.24 218.14 116.46
Adjustments :
Depreciation 0.00 64.86 58.23 65.91 39.36 25.96
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.59 -12.55 -12.70 -14.37 -5.97
P/L on Sales of Assets 0.00 -13.26 -4.41 -0.18 -2.53 -2.56
P/L on Sales of Invest 0.00 -8.66 -8.10 -7.36 -6.75 -14.93
Prov. and W/O (Net) 0.00 0.00 6.56 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 -7.58 -1.27 -1.74 -12.34 -35.78
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 54.76 0.00 0.00 42.00 101.84
Loans and Advances 0.00 0.00 -12.72 -24.58 -64.55 12.66
Investments 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 44.24 15.99 22.80 16.08 8.54
Direct Taxes Paid 0.00 -33.63 -9.34 -42.90 -32.58 -14.89
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 27.00 -3.05 1.63 -9.51
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.84 -1.21 0.06 -0.01
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 246.12 276.02 230.58 250.32 72.58 130.80
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -89.74 -79.50 -108.21 -77.31 -253.25
Sale of Fixed Assets 0.00 17.99 7.36 2.87 3.79 3.39
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 -13.41 -83.05 -39.21 -142.90 -40.00
Sale of Investments 0.00 0.00 72.29 125.29 91.75 184.36
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 20.94 16.59 0.21 1.51 1.21
Dividend Received 0.00 -0.59 -12.55 -12.70 -14.37 -5.97
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 -0.26 -9.81 0.00 0.00 0.00
Inter Corporate Deposits 0.00 -50.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -64.78 -113.89 -63.56 -6.02 -117.81 -106.16
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 48.85 8.38 233.74 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 32.97 233.81 122.36
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -69.55 -180.55 -50.21 -41.85 -40.86
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -44.00 -15.95 -22.84 -16.06 -6.77
Others -168.41 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -168.41 -151.91 -222.89 -112.69 35.19 75.70
Net Inc./(Dec.) in Cash and Cash Equivalent 12.93 10.22 -55.88 131.61 -10.04 100.34
Cash and Cash Equivalents at End of the year 52.02 47.53 310.31 366.19 234.58 244.62
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 8.66 17.62 54.69 -7.02 26.19 -4.36 13.13
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 1,251.16 1,131.56 882.61 542.62 332.18 252.37 198.06
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 0.00 0.00 515.33 614.51 272.01 210.66 246.32
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 0.00 0.00 -384.29 -227.34 53.89 -51.56 -156.42
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 -168.11 -325.46 -359.11 -128.55 -107.39
Net Cash used in Financing Activities 0.00 0.00 -168.11 -325.46 -359.11 -128.55 -107.39
Net Inc./(Dec.) in Cash and Cash Equivalent 2.65 -9.97 -37.07 61.71 -33.21 30.55 -17.49
Cash and Cash Equivalents at End of the year 11.31 7.65 17.62 54.69 -7.02 26.19 -4.36
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 2,543.83 2,537.52 2,567.48 2,545.29 2,263.70 2,244.38 2,281.97
Other Income 42.01 44.41 35.94 50.82 35.20 33.51 38.88
Stock Adjustment -12.07 21.13 -106.72 66.33 25.56 -32.24 -1.14
Raw Material 1,270.97 995.62 1,461.02 1,291.35 1,158.09 1,205.53 1,212.73
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 108.61 108.37 93.62 106.98 92.63 89.66 88.21
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 519.50 470.73 501.00 476.64 455.27 455.09 462.18
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 389.37 397.11 398.38 377.65 328.51 308.09 312.55
Interest 2.44 2.37 2.55 1.40 1.27 1.32 1.10
Gross Profit 428.94 439.15 431.77 427.07 362.44 340.28 350.33
Depreciation 35.64 42.35 32.89 33.64 33.19 32.21 30.27
Taxation 135.18 133.01 135.38 132.55 113.28 97.31 99.67
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 258.12 263.79 263.50 260.88 215.97 210.76 220.39
Minority Interest 0.14 0.44 -0.05 0.02 -0.14 -0.01 0.05
Share Of P/L Of Associates -0.04 -0.63 0.15 0.15 0.15 0.15 0.05
Net P/L After Minority Interest and Share Of Associates 285.22 263.60 263.60 261.05 215.98 210.90 220.49
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 24.01 24.01 24.01 24.01 24.00 24.00 24.00
EPS Before Extra Ordinary Items
Basic EPS 21.51 21.96 21.96 21.74 18.01 17.58 18.37
Diluted EPS 21.49 21.94 21.94 21.73 18.00 17.57 18.37
EPS After Extra Ordinary Items
Basic EPS 21.51 21.96 21.96 21.74 18.01 17.58 18.37
Diluted EPS 21.49 21.94 21.94 21.73 18.00 17.57 18.37
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 2,406.69 2,388.38 2,411.00 2,385.38 2,119.30 2,089.34 2,115.96
Other Income 38.54 40.02 32.76 49.23 33.99 32.55 37.93
Stock Adjustment -12.61 16.45 -94.72 60.56 13.53 -18.43 -6.31
Raw Material 1,136.58 855.79 1,287.71 1,188.63 1,073.04 1,080.34 1,085.98
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 80.05 81.28 66.92 81.22 65.46 61.22 60.17
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 494.36 447.21 474.90 463.20 440.02 443.08 446.08
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 367.73 369.85 374.59 353.16 312.80 286.14 294.30
Interest 0.47 0.31 0.38 0.44 0.32 0.35 0.36
Gross Profit 405.80 409.56 406.97 401.95 346.47 318.34 331.87
Depreciation 30.38 36.30 27.48 28.20 27.78 26.83 24.30
Taxation 129.18 128.57 130.32 128.41 110.00 94.78 96.81
Net Profit / Loss 246.24 244.69 249.17 245.34 208.69 196.73 210.76
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 24.01 24.01 24.01 24.01 24.00 24.00 24.00
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 20.51 20.38 20.75 20.43 17.39 16.39 17.56
Diluted EPS 20.50 20.37 20.74 20.43 17.39 16.39 17.56
EPS After Extra Ordinary Items
Basic EPS 20.51 20.38 20.75 20.43 17.39 16.39 17.56
Diluted EPS 20.50 20.37 20.74 20.43 17.39 16.39 17.56
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 9,913.99 5,105.00 4,808.99 9,054.09 4,526.35 4,527.74 8,397.23
Other Income 166.37 80.35 86.02 150.54 72.39 80.60 124.35
Stock Adjustment 6.30 -85.59 91.89 -54.20 -33.38 -20.82 -4.27
Raw Material 4,906.08 2,456.64 2,449.44 4,839.57 2,418.26 2,421.31 4,331.49
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 401.60 201.99 199.61 352.61 177.87 174.74 341.36
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 1,903.64 971.73 931.91 1,834.62 917.27 919.80 1,828.76
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1,501.65 795.49 706.16 1,278.18 620.64 655.09 1,214.39
Interest 7.59 4.92 2.67 5.45 2.42 3.03 4.87
Gross Profit 1,660.43 870.92 789.51 1,423.27 690.61 732.66 1,333.87
Depreciation 142.07 75.24 66.83 119.27 62.48 56.79 113.41
Taxation 514.22 268.39 245.83 419.67 196.98 222.69 396.10
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 1,004.14 527.29 476.85 884.33 431.15 453.18 824.36
Minority Interest 0.27 0.39 -0.12 -0.14 0.05 -0.18 -0.04
Share Of P/L Of Associates -0.18 -0.48 0.30 0.28 0.20 0.08 0.22
Net P/L After Minority Interest and Share Of Associates 1,004.23 527.20 477.03 884.47 431.40 453.08 824.54
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 24.01 24.01 24.01 24.00 24.00 24.00 24.00
EPS Before Extra Ordinary Items
Basic EPS 83.65 0.00 39.75 73.72 0.00 37.76 68.73
Diluted EPS 83.61 0.00 39.74 73.71 0.00 37.76 68.72
EPS After Extra Ordinary Items
Basic EPS 83.65 0.00 39.75 73.72 0.00 37.76 68.73
Diluted EPS 83.61 0.00 39.74 73.71 0.00 37.76 68.72
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 9,304.06 4,799.38 4,504.68 8,414.37 4,205.30 4,207.30 7,731.70
Other Income 155.93 72.78 83.22 144.78 70.48 77.04 119.83
Stock Adjustment -4.18 -78.27 74.09 -49.25 -24.74 -24.50 -7.12
Raw Material 4,405.17 2,143.50 2,261.67 4,342.78 2,166.32 2,175.52 3,812.06
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 294.87 148.20 146.68 241.68 121.39 119.50 216.24
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 1,825.26 922.11 903.22 1,770.23 889.16 882.48 1,759.17
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1,410.48 744.44 665.96 1,204.15 580.44 622.25 1,118.34
Interest 1.45 0.69 0.76 1.34 0.71 0.63 1.25
Gross Profit 1,564.96 816.53 748.42 1,347.59 650.21 698.66 1,236.92
Depreciation 119.76 63.78 55.98 96.43 51.13 44.82 87.79
Taxation 497.31 258.89 238.41 407.47 191.59 215.88 385.82
Net Profit / Loss 947.89 493.86 454.03 843.69 407.49 437.96 763.31
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 24.01 24.01 24.01 24.00 24.00 24.00 24.00
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 78.96 0.00 37.83 70.31 0.00 36.50 63.63
Diluted EPS 78.92 0.00 37.81 70.30 0.00 36.50 63.61
EPS After Extra Ordinary Items
Basic EPS 78.96 0.00 37.83 70.31 0.00 36.50 63.63
Diluted EPS 78.92 0.00 37.81 70.30 0.00 36.50 63.61