19 Jul 2018 | 11:13 PM
 

Divi`s Laboratories Ltd. Share Price Live (BSE)
0

BSE Code: 532488 | NSE Symbol: DIVISLAB
1,070.00
-15.45
(-1.42 %)
19 Jul 2018 | 03:42 PM
Change company
  • Open (Rs)
    1,078.75
  • Prev. close (Rs.)
    1,085.45
  • High (Rs.)
    1,090.70
  • Low (Rs.)
    1,070.00
  • 52W H (Rs.)
    1,220.00
  • 52W L (Rs.)
    605.75
  • Volume
    8385
  • MCap (Rs in Cr.)
    28,405.19

Divi`s Laboratories Ltd. Financial Information

Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 39.95 43.48 64.15 58.26 45.35 40.18 32.37
Adjusted Cash EPS (Rs.) 44.59 47.93 74.40 65.20 51.15 44.85 36.40
Reported EPS (Rs.) 39.95 42.41 64.15 58.26 45.35 40.18 32.37
Reported Cash EPS (Rs.) 44.59 46.86 74.40 65.20 51.15 44.85 36.40
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 54.47 54.47 87.79 76.43 61.41 52.01 37.72
Book Value (Excl Rev Res) Per Share (Rs.) 54.47 54.47 87.79 76.43 61.41 52.01 37.72
Book Value (Incl Rev Res) Per Share (Rs.) 54.47 54.47 87.79 76.43 61.41 52.01 37.72
Net Operating Income Per Share (Rs.) 153.10 143.33 234.67 190.77 161.59 140.43 99.29
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 35.57 38.00 37.40 40.06 38.00 37.03 37.99
Gross Profit Margin (%) 32.54 34.89 33.04 36.42 34.41 33.70 33.93
Net Profit Margin (%) 26.09 29.58 27.33 30.54 28.06 28.60 32.60
Adjusted Cash Margin (%) 28.59 32.60 31.25 33.25 31.00 31.00 35.92
Adjusted Return On Net Worth (%) 19.79 26.88 24.36 26.09 24.07 25.01 23.88
Reported Return On Net Worth (%) 19.79 26.22 24.36 26.09 24.07 25.01 23.88
Return On long Term Funds (%) 26.08 33.19 30.71 33.49 31.28 32.06 26.29
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.01 0.01 0.01 0.01 0.01 0.02 0.01
Owners fund as % of total Source 0.01 0.01 0.01 0.01 0.01 0.02 0.01
Fixed Assets Turnover Ratio 0.84 0.97 0.96 0.92 0.91 0.93 0.78
LIQUIDITY RATIOS
Current Ratio 3.30 4.23 2.43 2.53 2.51 2.37 2.30
Current Ratio (Inc. ST Loans) 3.02 3.69 2.30 2.42 2.28 2.02 2.17
Quick Ratio 1.57 2.09 1.11 1.25 1.13 1.19 1.05
Inventory Turnover Ratio 54.47 54.47 87.79 76.43 61.41 52.01 37.72
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 65.64 37.52 40.16 38.69 37.60 35.89
Dividend payout Ratio (Cash Profit) 0.00 59.40 32.35 35.88 34.30 33.68 31.92
Earning Retention Ratio 100.00 35.98 62.48 59.84 61.31 62.40 64.11
Cash Earnings Retention Ratio 100.00 41.93 67.65 64.12 65.70 66.32 68.08
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.03 0.03 0.03 0.02 0.05 0.09 0.04
Financial Charges Coverage Ratio 674.11 407.99 648.94 527.97 484.08 199.42 347.70
Fin. Charges Cov.Ratio (Post Tax) 525.67 329.85 530.64 422.10 383.19 160.05 319.28
COMPONENT RATIOS
Material Cost Component(% earnings) 40.49 40.52 48.42 42.69 43.78 42.98 38.76
Selling Cost Component 0.02 0.01 0.00 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 0.84 0.97 0.96 0.92 0.91 0.93 0.78
Bonus Component In Equity Capital (%) 74.71 74.71 49.42 49.42 49.42 49.42 49.47
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 28,544.17 28,549.43 28,557.65 28,582.36 28,581.98 28,591.93 28,605.19
EV / Net Sales (X) 7.02 7.50 9.17 11.29 13.33 15.34 21.73
EV / EBITDA (X) 18.77 18.50 23.60 26.34 33.24 38.30 54.25
MarketCap / Sales (X) 7.04 7.52 9.19 11.30 13.34 15.36 21.74
Retention Ratios (%) 0.00 34.36 62.48 59.84 61.31 62.40 64.11
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 7.04 7.52 4.59 5.65 6.67 7.68 10.86
Earning Yield (%) 0.04 0.04 0.06 0.05 0.04 0.04 0.03
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 39.68 41.73 63.82 59.65 46.06 39.21 32.62
Adjusted Cash EPS (Rs.) 44.32 46.17 74.05 66.58 51.86 43.89 36.65
Reported EPS (Rs.) 39.68 41.73 63.82 59.65 46.06 41.13 32.85
Reported Cash EPS (Rs.) 44.32 46.17 74.05 66.58 51.86 45.81 36.87
Dividend Per Share 10.00 10.00 20.00 20.00 15.00 13.00 10.00
Operating Profit Per Share (Rs.) 54.16 52.66 87.55 76.76 61.91 52.52 37.74
Book Value (Excl Rev Res) Per Share (Rs.) 54.16 52.66 87.55 76.76 61.91 52.52 37.74
Book Value (Incl Rev Res) Per Share (Rs.) 54.16 52.66 87.55 76.76 61.91 52.52 37.74
Net Operating Income Per Share (Rs.) 151.58 140.18 232.34 189.40 160.39 138.99 98.77
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 161.82 135.77
PROFITABILITY RATIOS
Operating Margin (%) 35.73 37.56 37.67 40.52 38.59 37.78 38.21
Gross Profit Margin (%) 32.66 34.38 33.27 36.86 34.98 34.42 34.13
Net Profit Margin (%) 26.17 29.76 27.46 30.47 28.08 29.00 32.48
Adjusted Cash Margin (%) 28.69 32.12 31.43 34.01 31.61 30.94 36.23
Adjusted Return On Net Worth (%) 19.47 25.46 23.78 26.09 23.94 23.93 23.66
Reported Return On Net Worth (%) 19.47 25.46 23.78 26.09 23.94 25.10 23.82
Return On long Term Funds (%) 25.70 31.58 30.00 33.29 31.04 30.90 26.02
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.01
Total Debt/Equity 0.01 0.01 0.01 0.01 0.01 0.02 0.01
Owners fund as % of total Source 0.01 0.01 0.01 0.01 0.01 0.02 0.01
Fixed Assets Turnover Ratio 0.84 0.93 0.93 0.89 0.88 0.90 0.76
LIQUIDITY RATIOS
Current Ratio 3.36 3.96 2.49 2.61 2.58 2.32 2.31
Current Ratio (Inc. ST Loans) 3.07 3.51 2.36 2.50 2.34 1.98 2.18
Quick Ratio 1.71 2.13 1.24 1.39 1.26 1.19 1.12
Inventory Turnover Ratio 54.16 52.66 87.55 76.76 61.91 52.52 37.74
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 23.96 31.34 33.53 32.56 31.60 30.44
Dividend payout Ratio (Cash Profit) 0.00 21.65 27.00 30.03 28.92 28.38 27.12
Earning Retention Ratio 100.00 76.04 68.66 66.47 67.44 66.85 69.35
Cash Earnings Retention Ratio 100.00 78.35 73.00 69.97 71.08 70.38 72.72
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.03 0.03 0.03 0.02 0.05 0.09 0.05
Financial Charges Coverage Ratio 670.93 643.35 646.23 536.57 489.87 169.21 243.24
Fin. Charges Cov.Ratio (Post Tax) 522.47 529.47 528.17 431.02 388.46 140.99 224.72
COMPONENT RATIOS
Material Cost Component(% earnings) 40.52 41.25 48.67 42.78 43.95 43.29 38.83
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 2.71 2.18
Exports as percent of Total Sales 150.02 86.71 85.33 89.97 88.25 87.54 90.36
Import Comp. in Raw Mat. Consumed 0.00 54.56 49.95 47.30 41.23 39.44 33.26
Long term assets / Total Assets 0.84 0.93 0.93 0.89 0.88 0.90 0.76
Bonus Component In Equity Capital (%) 74.71 74.71 49.42 49.42 49.42 49.42 49.47
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 28,556.40 28,565.20 28,566.20 28,587.10 28,588.18 28,601.05 28,610.07
EV / Net Sales (X) 7.10 7.68 9.26 11.37 13.43 15.50 21.84
EV / EBITDA (X) 18.86 19.14 23.71 25.92 32.85 38.92 53.82
MarketCap / Sales (X) 7.11 7.69 9.28 11.39 13.44 15.52 21.85
Retention Ratios (%) 0.00 76.04 68.66 66.47 67.44 68.40 69.56
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 7.11 7.69 4.64 5.69 6.72 7.76 10.92
Earning Yield (%) 0.04 0.04 0.06 0.06 0.04 0.04 0.03
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 53.09 53.09 26.55 26.55 26.55 26.55 26.52
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 0.00 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 5,304.30 4,240.21 3,468.81 2,936.80 2,474.05 2,104.98 1,770.96
Loan Funds
Secured Loans 35.74 41.42 25.07 16.32 30.51 50.20 13.62
Unsecured Loans 0.00 0.47 1.05 1.55 2.10 2.56 4.92
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 5,393.13 4,335.20 3,521.48 2,981.22 2,533.21 2,184.28 1,816.02
USES OF FUNDS
Fixed Assets
Gross Block 2,433.89 2,193.82 1,952.41 1,740.34 1,338.35 1,092.05 885.70
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 874.70 755.05 643.52 518.50 429.63 353.64 295.77
Net Block 1,559.19 1,438.77 1,308.89 1,221.84 908.72 738.42 589.93
Capital Work in Progress 443.57 263.91 218.18 144.48 303.41 181.99 104.34
Investments 1,630.73 802.86 733.00 501.88 407.81 477.04 525.64
Net Current Assets
Current Assets, Loans and Advances 2,525.04 2,396.57 2,145.06 1,842.29 1,518.82 1,359.21 1,054.87
Less : Current Liabilities and Provisions 765.40 566.92 883.66 729.27 605.55 572.37 458.75
Total Net Current Assets 1,759.64 1,829.65 1,261.40 1,113.02 913.27 786.84 596.11
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 5,393.13 4,335.20 3,521.48 2,981.22 2,533.21 2,184.28 1,816.02
Note :
Book Value of Unquoted Investments 0.01 802.86 733.00 501.88 407.81 477.04 525.73
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 539.33 275.77 231.30 221.65 222.35 300.37 297.07
Number of Equity shares outstanding 26.55 26.55 13.27 13.27 13.27 13.27 13.26
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 53.09 53.09 26.55 26.55 26.55 26.55 26.52
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 5,355.82 4,297.05 3,535.41 3,007.87 2,526.73 2,148.25 1,801.53
Loan Funds
Secured Loans 35.74 41.42 25.07 16.32 30.51 50.20 20.16
Unsecured Loans 0.00 0.47 1.05 1.55 2.10 2.56 2.88
Total 5,444.65 4,392.03 3,588.08 3,052.29 2,585.89 2,227.56 1,851.09
USES OF FUNDS
Fixed Assets
Gross Block 2,433.06 2,193.16 1,951.79 1,739.79 1,337.88 1,091.63 885.34
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 874.10 754.52 643.06 518.19 429.38 353.44 295.61
Net Block 1,558.96 1,438.64 1,308.73 1,221.60 908.50 738.19 589.73
Capital Work in Progress 443.57 263.91 218.18 144.48 303.41 249.38 129.33
Investments 1,639.09 805.35 735.82 504.69 410.63 479.86 528.45
Net Current Assets
Current Assets, Loans and Advances 2,568.47 2,519.60 2,212.04 1,913.18 1,573.37 1,335.53 1,063.84
Less : Current Liabilities and Provisions 765.43 635.47 886.69 731.67 610.02 575.41 460.26
Total Net Current Assets 1,803.04 1,884.13 1,325.35 1,181.51 963.35 760.12 603.58
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 5,444.65 4,392.03 3,588.08 3,052.29 2,585.89 2,227.56 1,851.09
Note :
Book Value of Unquoted Investments 1,639.09 805.35 735.83 504.70 410.64 479.87 528.56
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 537.81 273.83 231.13 220.87 221.73 101.74 72.70
Number of Equity shares outstanding 26.55 26.55 13.27 13.27 13.27 13.27 13.26
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 4,064.34 3,804.88 3,114.94 2,532.14 2,144.84 1,864.03 1,316.54
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -40.82 25.37 -239.60 -122.72 -102.30 -9.41 24.58
Total Income 4,023.52 3,830.25 2,875.34 2,409.42 2,042.54 1,854.62 1,341.12
EXPENDITURE :
Raw Materials 1,572.75 1,477.78 1,451.03 1,036.39 900.63 771.05 488.24
Excise Duty 41.92 0.00 26.94 18.29 15.36 17.69 14.05
Power and Fuel Cost 201.06 180.34 170.82 147.40 136.25 86.13 62.65
Other Manufacturing Expenses 201.06 180.34 170.82 147.40 136.25 86.13 62.65
Employee Cost 468.74 361.19 290.42 232.46 197.72 150.85 117.23
Selling and Administration Expenses 0.96 0.64 0.00 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 2,486.49 2,200.30 2,110.03 1,581.93 1,386.21 1,111.86 744.82
Profit before Interest, Depreciation and Tax 2,436.14 2,197.60 1,954.28 1,742.39 1,340.13 1,095.80 887.22
Interest and Financial Charges 2.26 3.78 1.86 2.06 1.78 3.74 1.52
Profit before Depreciation and Tax 2,433.89 2,193.82 1,952.41 1,740.34 1,338.35 1,092.05 885.70
Depreciation 123.33 118.18 136.00 92.12 76.95 62.08 53.40
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 1,395.34 1,392.84 1,072.08 990.92 781.24 680.63 472.37
Tax 334.92 267.06 220.56 217.58 179.23 147.36 43.10
Profit After Tax 1,060.42 1,125.78 851.52 773.34 602.01 533.26 429.27
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. 1,060.42 1,125.78 851.52 773.34 602.01 533.26 429.27
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 4,220.76 3,927.88 2,981.38 2,590.45 2,200.05 1,923.64 1,619.49
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 639.02 265.47 265.47 199.10 172.55 132.60
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 0.01 802.86 733.00 501.88 407.81 477.04 525.73
Extraordinary Items 0.00 -15.78 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 4,023.86 3,721.33 3,084.01 2,513.97 2,128.89 1,844.82 1,309.71
Other Income 0.00 0.00 0.00 0.00 0.00 22.39 15.66
Stock Adjustments -21.61 23.27 -230.83 -113.75 -100.33 -10.89 34.59
Total Income 4,002.25 3,744.60 2,853.18 2,400.21 2,028.56 1,856.32 1,359.96
EXPENDITURE :
Raw Materials 1,563.19 1,472.43 1,446.27 1,031.89 897.90 768.68 486.68
Excise Duty 41.92 28.52 26.94 0.00 0.00 17.92 13.99
Power and Fuel Cost 198.80 180.34 170.82 147.40 136.25 86.13 62.65
Other Manufacturing Expenses 198.80 180.34 170.82 147.40 136.25 108.52 78.31
Employee Cost 459.16 357.36 283.15 225.43 191.20 145.16 112.06
Selling and Administration Expenses 0.33 0.13 0.00 0.00 0.00 50.06 28.62
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 2,462.18 2,219.13 2,098.01 1,552.11 1,361.60 1,176.48 782.31
Profit before Interest, Depreciation and Tax 2,435.31 2,195.48 1,953.65 1,741.85 1,339.66 1,095.98 887.53
Interest and Financial Charges 2.26 2.32 1.86 2.06 1.78 4.34 2.19
Profit before Depreciation and Tax 2,433.06 2,193.16 1,951.79 1,739.79 1,337.88 1,091.63 885.34
Depreciation 123.26 118.10 135.85 92.06 76.90 62.03 53.35
Profit Before Tax 1,388.23 1,371.84 1,067.18 1,008.64 791.58 694.01 479.05
Tax 334.96 264.14 220.12 216.92 180.16 148.05 43.48
Profit After Tax 1,053.27 1,107.69 847.06 791.72 611.42 545.97 435.57
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 4,277.34 3,636.36 3,048.18 2,661.71 2,252.92 1,967.05 1,650.25
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 211.43 211.43 220.35 165.26 144.56 111.08
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 1,639.09 805.35 735.83 504.70 410.64 479.87 528.56
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008 Mar 2007 Mar 2006
Cash and Cash Equivalents at Beginning of the year 14.48 13.39 8.82 7.41 5.39 7.83 1.79
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 680.63 472.37 385.33 448.23 377.50 219.24 105.68
Adjustments :
Depreciation 0.00 53.40 51.48 47.85 35.68 22.35 14.82
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -24.32 -11.38 -8.11 -0.56 0.00 0.00
P/L on Sales of Assets 0.00 0.00 -0.15 0.01 0.03 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 -0.61 -22.65 45.33 7.99 -0.36 -0.01
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 -161.66 45.25 -59.19 -61.10 -43.58 -29.78
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 91.29 33.31 -3.75 19.38 7.76 32.74
Loans and Advances 0.00 2.94 11.55 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 -0.13 2.89 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 0.66 1.19 4.01 8.20 8.88 4.34
Direct Taxes Paid 0.00 -33.42 -54.51 -39.09 -35.35 -26.75 -34.74
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 338.36 326.55 369.35 301.15 292.47 181.95 48.80
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -162.72 -60.17 -110.36 -171.08 -150.33 -110.83
Sale of Fixed Assets 0.00 0.01 0.34 0.02 0.11 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 -85.92 -314.38 50.87 0.00 0.00 0.00
Investment Income 0.00 0.00 44.91 -167.11 -55.56 0.00 0.00
Interest Received 0.00 3.00 0.74 1.04 0.61 0.44 0.00
Dividend Received 0.00 -24.32 -11.38 -8.11 -0.56 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 -204.41 -221.31 -317.18 -217.43 -225.36 -149.89 -110.83
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 34.15 57.26
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 8.03 3.37 0.00 0.00 0.00 26.99
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 -92.46 -45.52 -30.27 0.00 -25.73 -10.26
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -0.68 -1.28 -4.17 -7.95 -9.15 -4.33
Others -131.11 4.51 26.28 4.02 0.00 -3.61 -1.44
Net Cash used in Financing Activities -131.11 -104.16 -47.60 -82.31 -65.09 -34.50 68.07
Net Inc./(Dec.) in Cash and Cash Equivalent 2.84 1.09 4.57 1.41 2.02 -2.44 6.04
Cash and Cash Equivalents at End of the year 17.32 14.48 13.39 8.82 7.41 5.39 7.83
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 3.89 9.06 10.35 5.78 8.20 9.60 9.80
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 1,388.23 1,371.84 1,067.18 1,008.64 791.58 694.86 479.05
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 62.03 53.35
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 -35.52 -24.32
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 -192.81 -160.65
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 51.99 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 2.94
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 -10.42 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 2.49 0.66
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 -122.74 -33.42
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 -8.06 -0.61
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 0.00 822.44 558.15 467.54 334.05 325.96
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 -289.12 -162.63
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.03 0.01
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 -51.65 -668.32
Sale of Investments 0.00 0.00 0.00 0.00 0.00 100.35 583.86
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 0.52 3.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 -35.52 -24.32
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 -2.23
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 -520.77 -305.08 -239.24 -204.35 -221.99
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 36.58 8.03
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 -154.17 -92.46
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 -2.51 -0.68
Others 0.00 0.00 -302.95 -248.50 -230.73 0.00 4.51
Net Cash used in Financing Activities 0.00 0.00 -302.95 -248.50 -230.73 -131.11 -104.16
Net Inc./(Dec.) in Cash and Cash Equivalent 4.66 -5.17 -1.28 4.57 -2.43 -1.40 -0.19
Cash and Cash Equivalents at End of the year 8.55 3.89 9.06 10.35 5.78 8.20 9.60
Rs in Cr Mar 2015 Dec 2014 Mar 2014 Dec 2013 Mar 2013 Dec 2012 Mar 2012
Sales 820.70 796.76 750.21 689.74 657.50 530.57 721.51
Other Income 11.49 23.81 9.38 4.07 7.60 18.46 1.02
Stock Adjustment -100.48 -27.15 83.04 7.71 24.87 -50.54 72.68
Raw Material 392.27 348.34 223.41 246.06 233.74 261.82 237.21
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 76.22 80.85 60.80 58.91 55.51 47.17 45.24
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 132.17 115.87 116.70 89.11 93.06 90.17 76.05
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 319.28 279.30 265.88 287.85 250.19 181.78 290.33
Interest 0.59 0.48 0.91 0.35 0.62 0.44 2.73
Gross Profit 330.18 302.63 274.35 291.57 257.17 199.80 288.62
Depreciation 44.65 28.81 25.42 23.29 20.28 20.37 16.64
Taxation 54.06 57.17 52.50 53.06 56.32 39.60 55.07
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 231.47 216.65 196.43 215.22 180.57 139.83 216.91
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 231.47 216.65 196.43 215.22 180.57 139.83 216.91
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 26.55 26.55 26.55 26.55 26.55 26.55 26.55
EPS Before Extra Ordinary Items
Basic EPS 17.40 16.32 14.80 16.21 13.60 10.53 16.35
Diluted EPS 17.40 16.32 14.80 16.21 13.60 10.53 16.34
EPS After Extra Ordinary Items
Basic EPS 17.40 16.32 14.80 16.21 13.60 10.53 16.35
Diluted EPS 17.40 16.32 14.80 16.21 13.60 10.53 16.34
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 6.36 6.36 6.36 6.36 6.35 6.35 6.35
Agg.Of Non PromotoHolding(%) 47.92 47.92 47.92 47.88 47.85 47.85 47.85
Rs in Cr Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016
Sales 1,037.88 890.20 821.20 1,066.67 976.48 1,005.43 1,008.08
Other Income 17.01 33.59 29.68 20.93 18.47 20.27 16.31
Stock Adjustment -0.15 43.78 10.07 -15.17 5.16 -25.64 14.04
Raw Material 408.53 313.52 321.52 436.20 345.46 410.38 371.15
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 114.98 104.82 95.34 99.94 98.12 165.04 96.05
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 188.38 150.88 149.45 183.70 146.94 164.44 123.09
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 326.14 277.20 244.82 362.00 380.80 291.21 403.75
Interest 0.26 0.75 0.49 1.04 0.44 0.39 0.38
Gross Profit 342.89 310.04 274.01 381.89 398.83 311.09 419.68
Depreciation 37.39 33.93 32.31 31.44 30.95 30.75 30.12
Taxation 80.84 69.33 65.16 91.16 99.56 56.49 87.75
Net Profit / Loss 224.66 206.78 176.54 259.29 268.32 223.85 301.81
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 53.09 53.09 53.09 53.09 53.09 53.09 53.09
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 8.46 7.79 6.65 9.77 10.11 8.43 11.37
Diluted EPS 8.46 7.79 6.65 9.77 10.11 8.43 11.37
EPS After Extra Ordinary Items
Basic EPS 8.46 7.79 6.65 9.77 10.11 8.43 11.37
Diluted EPS 8.46 7.79 6.65 9.77 10.11 8.43 11.37
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Mar 2015 Sep 2014 Dec 2014 Mar 2014
Sales 4,106.26 3,804.88 3,114.94 1,617.46 1,497.48 2,532.14 1,439.95
Other Income 74.89 97.44 44.69 35.30 9.39 70.61 13.45
Stock Adjustment -40.82 25.38 -239.60 -127.63 -111.97 -122.72 90.75
Raw Material 1,572.75 1,477.78 1,451.03 740.61 710.42 1,036.39 469.47
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 468.74 361.20 290.42 157.07 133.35 232.46 119.71
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 657.49 522.23 446.03 248.04 197.99 371.04 205.81
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1,446.03 1,417.36 1,165.25 598.58 566.67 1,014.49 553.73
Interest 2.25 3.78 1.86 1.07 0.79 2.06 1.26
Gross Profit 1,518.67 1,511.02 1,208.08 632.81 575.27 1,083.04 565.92
Depreciation 123.33 118.18 136.00 73.46 62.54 92.12 48.71
Taxation 334.92 267.06 220.56 111.23 109.33 217.58 105.56
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 1,060.42 1,125.78 851.52 448.12 403.40 773.34 411.65
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 1,060.42 1,125.78 851.52 448.12 403.40 773.34 411.65
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 53.09 53.09 26.55 26.55 26.55 26.55 26.55
EPS Before Extra Ordinary Items
Basic EPS 39.95 42.41 64.15 0.00 0.00 58.26 0.00
Diluted EPS 39.95 42.41 64.15 0.00 0.00 58.26 0.00
EPS After Extra Ordinary Items
Basic EPS 39.95 42.41 64.15 0.00 0.00 58.26 0.00
Diluted EPS 39.95 42.41 64.15 0.00 0.00 58.26 0.00
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 6.36 6.36 6.36 6.36 6.36
Agg.Of Non PromotoHolding(%) 0.00 0.00 47.92 47.92 47.92 47.92 47.92
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 3,837.23 2,125.83 1,711.40 4,065.77 2,043.15 2,022.62 3,749.85
Other Income 112.48 65.18 63.27 75.98 39.40 36.58 95.91
Stock Adjustment -19.38 -73.23 53.85 -21.61 -10.01 -11.60 22.03
Raw Material 1,524.28 889.24 635.04 1,563.19 781.66 781.53 1,472.43
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 446.27 240.75 205.52 459.15 198.06 261.09 352.95
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 635.43 356.43 294.97 627.28 330.64 296.64 501.95
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1,250.63 712.64 522.02 1,437.76 742.80 694.96 1,400.49
Interest 1.33 0.09 1.24 2.25 1.48 0.77 3.01
Gross Profit 1,361.78 777.73 584.05 1,511.49 780.72 730.77 1,493.39
Depreciation 142.42 76.18 66.24 123.26 62.39 60.87 118.10
Taxation 349.78 215.29 134.49 334.96 190.72 144.24 264.45
Net Profit / Loss 869.58 486.26 383.32 1,053.27 527.61 525.66 1,110.84
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 53.09 53.09 53.09 53.09 53.09 53.09 53.09
Equity Dividend Rate 500.00 0.00 0.00 500.00 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 32.76 0.00 14.44 39.68 0.00 19.80 41.84
Diluted EPS 32.76 0.00 14.44 39.68 0.00 19.80 41.84
EPS After Extra Ordinary Items
Basic EPS 32.76 0.00 14.44 39.68 0.00 19.80 41.84
Diluted EPS 32.76 0.00 14.44 39.68 0.00 19.80 41.84