23 Sep 2018 | 2:54 PM
 

Pidilite Industries Ltd. Share Price Live (BSE)
0

BSE Code: 500331 | NSE Symbol: PIDILITIND
1,131.50
13.60
(1.22 %)
21 Sep 2018 | 03:57 PM
Change company
  • Open (Rs)
    1,122.35
  • Prev. close (Rs.)
    1,117.91
  • High (Rs.)
    1,138.75
  • Low (Rs.)
    1,082.80
  • 52W H (Rs.)
    1,194.80
  • 52W L (Rs.)
    748.75
  • Volume
    38178
  • MCap (Rs in Cr.)
    57,459.95

Pidilite 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.) 18.93 16.73 22.32 10.01 8.85 8.19 6.36
Adjusted Cash EPS (Rs.) 21.29 18.98 24.28 12.31 10.43 9.53 7.61
Reported EPS (Rs.) 18.95 16.77 15.66 10.00 8.77 8.27 6.39
Reported Cash EPS (Rs.) 21.31 19.02 17.62 12.30 10.36 9.61 7.64
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 26.41 24.57 29.53 15.03 13.10 11.68 9.53
Book Value (Excl Rev Res) Per Share (Rs.) 26.41 24.57 29.53 15.03 13.10 11.68 9.53
Book Value (Incl Rev Res) Per Share (Rs.) 26.41 24.57 29.53 15.03 13.10 11.68 9.53
Net Operating Income Per Share (Rs.) 119.70 109.56 111.21 94.49 83.55 71.75 61.59
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 22.06 22.42 26.55 15.91 15.67 16.28 15.46
Gross Profit Margin (%) 20.09 20.37 24.79 13.48 13.78 14.42 13.43
Net Profit Margin (%) 15.83 15.31 14.08 10.58 10.39 11.31 10.37
Adjusted Cash Margin (%) 17.36 16.98 21.54 12.90 12.35 13.03 12.18
Adjusted Return On Net Worth (%) 26.90 24.71 43.38 22.61 23.22 25.42 24.32
Reported Return On Net Worth (%) 26.92 24.77 30.43 22.57 23.03 25.67 24.46
Return On long Term Funds (%) 38.24 36.16 56.41 30.75 32.52 36.38 32.66
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.07
Total Debt/Equity 0.03 0.03 0.03 0.03 0.02 0.03 0.11
Owners fund as % of total Source 0.03 0.03 0.03 0.03 0.02 0.03 0.11
Fixed Assets Turnover Ratio 1.61 1.74 2.24 2.23 2.31 2.31 2.18
LIQUIDITY RATIOS
Current Ratio 1.79 1.77 1.79 1.54 1.60 1.37 1.41
Current Ratio (Inc. ST Loans) 1.58 1.61 1.62 1.45 1.46 1.23 1.25
Quick Ratio 1.18 1.10 1.13 0.89 0.95 0.79 0.90
Inventory Turnover Ratio 26.41 24.57 29.53 15.03 13.10 11.68 9.53
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 30.45 3.58 50.34 34.91 36.00 36.77 34.58
Dividend payout Ratio (Cash Profit) 27.08 3.16 44.74 28.38 30.49 31.65 28.90
Earning Retention Ratio 69.52 96.41 64.69 65.15 64.30 62.88 65.24
Cash Earnings Retention Ratio 72.90 96.83 67.54 71.66 69.72 68.09 70.97
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.11 0.10 0.06 0.09 0.09 0.10 0.38
Financial Charges Coverage Ratio 95.86 98.50 119.95 52.18 43.85 31.31 17.16
Fin. Charges Cov.Ratio (Post Tax) 70.64 71.00 69.07 41.29 33.51 24.04 13.63
COMPONENT RATIOS
Material Cost Component(% earnings) 47.79 47.87 45.21 55.91 56.80 56.33 57.15
Selling Cost Component 3.49 3.44 3.38 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 1.61 1.74 2.24 2.23 2.31 2.31 2.18
Bonus Component In Equity Capital (%) 94.40 93.50 93.50 93.52 93.53 93.53 94.45
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 57,568.05 57,631.69 57,599.87 57,645.63 57,554.46 57,581.02 57,458.44
EV / Net Sales (X) 9.47 10.26 10.10 11.90 13.44 15.66 18.38
EV / EBITDA (X) 38.65 42.00 36.19 70.62 80.35 86.01 109.01
MarketCap / Sales (X) 9.50 10.28 10.13 11.92 13.48 15.70 18.46
Retention Ratios (%) 69.55 96.42 49.66 65.09 64.00 63.23 65.42
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 9.50 10.38 10.22 12.03 13.61 15.84 18.46
Earning Yield (%) 0.02 0.01 0.01 0.01 0.01 0.01 0.01
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 18.81 16.93 15.09 10.13 9.27 8.87 6.59
Adjusted Cash EPS (Rs.) 20.61 18.69 16.80 12.23 10.61 9.91 7.53
Reported EPS (Rs.) 18.81 15.09 14.56 9.79 9.14 8.99 6.59
Reported Cash EPS (Rs.) 20.61 16.85 16.28 11.89 10.48 10.03 7.53
Dividend Per Share 6.00 4.75 4.15 2.90 2.70 2.60 1.90
Operating Profit Per Share (Rs.) 25.45 23.89 21.84 14.84 13.13 11.96 9.33
Book Value (Excl Rev Res) Per Share (Rs.) 25.45 23.89 21.84 14.84 13.13 11.96 9.33
Book Value (Incl Rev Res) Per Share (Rs.) 25.45 23.89 21.84 14.84 13.13 11.96 9.33
Net Operating Income Per Share (Rs.) 105.44 94.90 92.28 85.79 75.65 64.99 55.48
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 24.13 25.17 23.66 17.29 17.34 18.40 16.82
Gross Profit Margin (%) 22.42 23.32 21.80 14.84 15.58 16.80 15.12
Net Profit Margin (%) 17.83 15.90 15.78 11.41 11.95 13.56 11.87
Adjusted Cash Margin (%) 19.06 19.26 17.94 14.12 13.86 14.95 13.37
Adjusted Return On Net Worth (%) 26.80 25.53 29.19 22.11 23.29 26.25 24.28
Reported Return On Net Worth (%) 26.80 22.76 28.17 21.36 22.97 26.59 24.28
Return On long Term Funds (%) 37.52 36.61 41.58 29.60 31.73 36.12 31.88
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.07
Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.07
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.00 0.00 0.07
Fixed Assets Turnover Ratio 1.54 1.61 1.89 2.00 2.05 1.98 1.96
LIQUIDITY RATIOS
Current Ratio 1.63 1.60 1.59 1.41 1.51 1.30 1.32
Current Ratio (Inc. ST Loans) 1.63 1.60 1.59 1.40 1.48 1.30 1.32
Quick Ratio 1.04 0.98 0.98 0.83 0.91 0.74 0.85
Inventory Turnover Ratio 25.45 23.89 21.84 14.84 13.13 11.96 9.33
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 25.49 3.31 54.12 29.62 29.53 28.92 28.85
Dividend payout Ratio (Cash Profit) 23.26 2.96 48.42 24.38 25.76 25.93 25.23
Earning Retention Ratio 74.51 97.05 47.77 71.38 70.87 70.70 71.15
Cash Earnings Retention Ratio 76.74 97.33 53.09 76.30 74.55 73.77 74.77
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.01 0.01 0.00 0.24
Financial Charges Coverage Ratio 235.78 235.03 203.79 84.52 73.87 55.78 21.08
Fin. Charges Cov.Ratio (Post Tax) 173.72 153.12 143.90 65.13 56.44 43.22 16.61
COMPONENT RATIOS
Material Cost Component(% earnings) 47.92 47.00 48.18 55.69 56.59 55.94 57.07
Selling Cost Component 3.62 3.49 3.71 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 8.79 9.22 9.17 9.48 10.24 9.62 9.45
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 43.91 41.21 35.19 34.69
Long term assets / Total Assets 1.54 1.61 1.89 2.00 2.05 1.98 1.96
Bonus Component In Equity Capital (%) 93.50 93.50 93.50 93.52 93.53 93.53 94.45
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 57,653.87 57,681.16 57,659.38 57,673.54 57,586.45 57,594.81 57,474.02
EV / Net Sales (X) 10.77 11.86 12.19 13.11 14.85 17.29 20.41
EV / EBITDA (X) 40.35 43.21 48.45 71.79 80.45 84.82 111.27
MarketCap / Sales (X) 10.78 11.87 12.20 13.13 14.89 17.33 20.50
Retention Ratios (%) 74.51 96.69 45.88 70.38 70.47 71.08 71.15
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 10.78 11.98 12.32 13.25 15.03 17.49 20.49
Earning Yield (%) 0.02 0.01 0.01 0.01 0.01 0.01 0.01
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 50.78 51.27 51.27 51.27 51.26 51.26 50.76
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 3,523.26 3,419.64 2,586.72 2,219.31 1,901.36 1,600.27 1,275.36
Loan Funds
Secured Loans 64.16 16.94 33.01 5.78 45.93 50.99 115.98
Unsecured Loans 58.39 80.57 47.01 52.64 0.00 0.00 32.30
Minority Interest 175.01 127.32 43.38 5.10 4.16 0.96 0.53
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 3,871.60 3,695.74 2,761.39 2,334.10 2,002.72 1,703.48 1,474.94
USES OF FUNDS
Fixed Assets
Gross Block 2,254.79 2,099.96 1,878.59 1,632.20 1,281.76 1,134.13 1,055.79
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 912.60 824.71 741.13 653.70 552.63 488.35 438.12
Net Block 1,342.19 1,275.25 1,137.46 978.49 729.13 645.78 617.67
Capital Work in Progress 227.73 147.71 158.07 461.82 458.05 428.02 393.82
Investments 1,245.94 1,443.10 705.54 359.90 260.29 294.06 98.29
Net Current Assets
Current Assets, Loans and Advances 2,388.60 1,908.13 1,717.90 1,515.60 1,480.88 1,248.14 1,260.08
Less : Current Liabilities and Provisions 1,332.86 1,078.45 957.58 981.71 925.64 912.51 894.92
Total Net Current Assets 1,055.74 829.68 760.32 533.89 555.25 335.63 365.16
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 3,871.60 3,695.74 2,761.39 2,334.10 2,002.72 1,703.48 1,474.94
Note :
Book Value of Unquoted Investments 1,220.91 1,421.08 687.74 344.91 249.26 299.76 91.58
Market Value of Quoted Investments 0.00 0.00 37.37 48.77 12.49 7.02 10.16
Contingent liabilities 325.61 336.70 268.49 161.69 113.45 90.08 50.53
Number of Equity shares outstanding 50.78 51.27 51.27 51.27 51.26 51.26 50.76
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 50.78 51.27 51.27 51.27 51.26 51.26 50.76
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 3,513.15 3,348.08 2,599.32 2,298.18 1,988.25 1,681.17 1,326.45
Loan Funds
Secured Loans 0.00 0.00 1.12 5.78 7.68 0.00 60.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 32.30
Total 3,563.93 3,399.35 2,651.71 2,355.23 2,047.20 1,732.44 1,469.51
USES OF FUNDS
Fixed Assets
Gross Block 1,754.72 1,680.03 1,580.80 1,416.98 1,102.32 968.18 888.11
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 814.65 740.46 664.24 589.14 491.02 434.47 392.19
Net Block 940.07 939.57 916.56 827.83 611.30 533.71 495.92
Capital Work in Progress 164.13 126.57 151.68 460.30 431.09 408.71 371.34
Investments 1,785.69 1,793.41 1,102.76 690.49 573.80 546.95 332.80
Net Current Assets
Current Assets, Loans and Advances 1,738.06 1,436.03 1,296.01 1,288.43 1,273.03 1,049.06 1,105.91
Less : Current Liabilities and Provisions 1,064.02 896.23 815.30 911.83 842.01 805.99 836.46
Total Net Current Assets 674.04 539.80 480.71 376.60 431.02 243.08 269.46
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 3,563.93 3,399.35 2,651.71 2,355.23 2,047.20 1,732.44 1,469.51
Note :
Book Value of Unquoted Investments 1,784.51 1,792.23 1,184.32 745.04 615.62 588.74 369.03
Market Value of Quoted Investments 74.48 52.24 37.37 48.77 12.49 7.02 7.26
Contingent liabilities 116.42 100.45 320.91 222.33 168.93 227.52 206.38
Number of Equity shares outstanding 50.78 51.27 51.27 51.27 51.26 51.26 50.76
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 6,078.41 5,616.79 5,701.60 4,844.10 4,283.20 3,678.11 3,126.57
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 3.77 -30.73 23.27 -12.24 -58.60 -51.82 -34.59
Total Income 6,082.18 5,586.06 5,724.87 4,831.87 4,224.60 3,626.29 3,091.98
EXPENDITURE :
Raw Materials 2,565.02 2,270.43 2,295.42 2,473.81 2,181.43 1,844.02 1,601.66
Excise Duty 140.35 445.52 0.00 288.76 251.32 219.79 158.36
Power and Fuel Cost 59.16 53.21 48.97 54.38 43.84 42.32 34.13
Other Manufacturing Expenses 59.16 53.21 48.97 54.38 43.84 42.32 34.13
Employee Cost 712.40 645.27 572.15 497.25 442.00 374.58 326.23
Selling and Administration Expenses 212.69 193.52 193.21 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 3,748.78 3,661.16 3,158.72 3,368.57 2,962.43 2,523.02 2,154.50
Profit before Interest, Depreciation and Tax 2,270.33 2,113.89 1,891.86 1,647.84 1,298.09 1,155.51 1,086.51
Interest and Financial Charges 15.54 13.93 13.27 15.64 16.33 21.38 30.72
Profit before Depreciation and Tax 2,254.79 2,099.96 1,878.59 1,632.20 1,281.76 1,134.13 1,055.79
Depreciation 119.88 115.14 100.47 117.76 81.16 68.58 63.72
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 1,355.06 1,245.04 1,136.37 681.98 615.08 583.49 434.40
Tax 392.71 385.05 333.54 169.41 165.27 159.51 110.03
Profit After Tax 962.35 859.99 802.83 512.57 449.81 423.98 324.37
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. 962.35 859.99 802.83 512.57 449.81 423.98 324.37
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 2,528.38 1,595.65 1,485.83 593.78 511.92 474.62 362.59
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 293.09 30.85 404.15 148.67 138.41 133.29 96.51
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 1,220.91 1,421.08 687.74 344.91 249.26 299.76 91.58
Extraordinary Items 0.01 -2.17 -0.19 -4.90 -6.50 1.83 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 5,354.40 4,865.37 4,731.03 4,398.07 3,878.24 3,331.69 2,816.32
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -8.48 -7.90 18.04 -6.78 -42.26 -39.24 -28.76
Total Income 5,345.92 4,857.47 4,749.07 4,391.29 3,835.98 3,292.45 2,787.56
EXPENDITURE :
Raw Materials 2,271.28 2,025.82 2,059.51 1,771.07 1,544.80 1,312.90 1,133.46
Excise Duty 136.56 433.28 332.03 283.37 0.00 0.00 158.36
Power and Fuel Cost 52.69 46.85 42.25 50.68 41.85 39.16 29.30
Other Manufacturing Expenses 52.69 46.85 42.25 50.68 41.85 39.16 29.30
Employee Cost 570.86 507.45 457.16 409.39 358.26 301.03 261.16
Selling and Administration Expenses 193.84 170.14 175.70 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 3,277.92 3,230.39 3,108.90 2,565.18 1,986.76 1,692.25 1,611.57
Profit before Interest, Depreciation and Tax 1,760.78 1,685.71 1,586.64 1,426.48 1,112.01 980.35 912.61
Interest and Financial Charges 6.06 5.68 5.84 9.50 9.69 12.17 24.50
Profit before Depreciation and Tax 1,754.72 1,680.03 1,580.80 1,416.98 1,102.32 968.18 888.11
Depreciation 91.48 90.24 87.82 107.72 68.62 53.24 47.93
Profit Before Tax 1,331.28 1,144.72 1,069.50 668.54 631.00 619.57 444.12
Tax 376.09 370.93 322.78 166.68 162.39 158.81 109.61
Profit After Tax 955.19 773.79 746.72 501.86 468.61 460.76 334.51
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 2,460.04 1,535.57 1,167.91 720.23 647.79 591.10 441.86
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 193.95 20.41 404.15 118.41 114.89 110.64 80.86
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 1,784.51 1,792.23 1,184.32 745.04 615.62 588.74 369.03
Extraordinary Items 0.13 -96.32 -27.22 -17.60 -6.50 5.94 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 83.42 44.39 160.06 171.85 38.58 16.12 14.16
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 432.66 403.06 311.08 127.51 207.71 145.79 128.69
Adjustments :
Depreciation 0.00 59.53 66.55 58.82 45.88 32.77 27.78
Interest (Net) 0.00 0.00 -32.20 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.88 -2.94 -0.92 -1.60 -0.33 -0.59
P/L on Sales of Assets 0.00 0.83 0.63 -0.06 -0.51 -4.50 0.16
P/L on Sales of Invest 0.00 -11.78 -1.85 0.00 0.00 0.02 -1.23
Prov. and W/O (Net) 0.00 0.00 0.00 0.03 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 -57.84 -16.34 -29.53 -73.43 -45.15 -4.11
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 -17.41 12.26 3.60 -26.44 -15.21 1.59
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 31.43 32.85 -1.11 -21.47 -7.78 -1.19
Direct Taxes Paid 0.00 -69.88 -69.46 -10.55 -29.17 -33.60 -40.31
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 0.24
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 0.11 -0.41 32.65 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 508.08 321.83 369.00 236.99 110.22 77.07 108.62
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -130.09 -86.46 -202.52 -288.37 -117.85 -75.47
Sale of Fixed Assets 0.00 1.38 1.09 1.40 2.57 9.94 0.11
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 -1,165.11 -1,051.81 -212.51 -126.90 -97.36 -93.78
Sale of Investments 0.00 1,275.89 813.82 190.56 128.98 97.25 97.08
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 3.10 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 -0.88 -2.94 -0.92 -1.60 -0.33 -0.59
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 -231.85 -34.37 -320.43 -222.15 -282.12 -107.69 -71.46
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 0.00 150.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 76.20 34.80 5.23
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 8.09 101.23 22.79 13.18
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 -90.00 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 -88.51 -51.85 -51.27 -44.25 31.00 -28.80
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -28.27 0.00 0.00 0.00 0.00 0.00
Others -282.78 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -282.78 -248.83 -163.77 -26.63 305.16 52.64 -35.20
Net Inc./(Dec.) in Cash and Cash Equivalent -6.55 38.62 -115.20 -11.79 133.26 22.02 1.96
Cash and Cash Equivalents at End of the year 76.87 83.01 44.85 160.06 171.85 38.14 16.12
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 46.68 66.08 37.32 88.19 51.01 60.87 72.32
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 1,331.28 1,144.72 1,069.50 668.54 631.00 619.57 444.12
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 799.46 809.10 907.18 573.47 398.14 512.70 506.90
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 23.51 -791.19 -469.36 -444.62 -140.43 -196.75 -231.52
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 -803.48 -37.31 -409.06 -173.32 -220.53 -325.82 -285.84
Net Cash used in Financing Activities -803.48 -37.31 -409.06 -173.32 -220.53 -325.82 -285.84
Net Inc./(Dec.) in Cash and Cash Equivalent 19.49 -19.40 28.76 -44.48 37.18 -9.87 -10.46
Cash and Cash Equivalents at End of the year 66.17 46.68 66.08 43.71 88.19 51.00 61.86
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 1,834.07 1,485.31 1,542.90 1,529.87 1,528.92 1,295.39 1,334.35
Other Income 32.13 52.07 19.45 33.67 43.22 28.56 27.23
Stock Adjustment 10.15 -68.52 -14.57 80.53 6.33 -93.76 2.17
Raw Material 791.77 697.29 670.28 551.91 645.54 613.39 523.14
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 207.10 173.45 174.33 183.70 180.92 161.25 165.26
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 337.93 326.01 279.68 251.13 288.91 269.01 253.63
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 381.66 273.93 370.25 376.06 320.98 257.85 290.88
Interest 7.27 3.83 4.11 3.87 3.73 4.81 2.97
Gross Profit 406.52 322.17 385.59 405.86 360.47 281.60 315.14
Depreciation 30.11 29.77 29.24 29.61 31.26 29.59 29.51
Taxation 136.05 45.70 119.31 124.45 103.25 97.13 79.32
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 240.36 246.70 237.04 251.80 225.96 154.88 202.04
Minority Interest -2.11 -3.41 1.85 1.08 -0.02 0.00 0.00
Share Of P/L Of Associates 0.42 0.82 0.25 0.04 0.55 2.35 0.57
Net P/L After Minority Interest and Share Of Associates 238.67 244.11 239.14 252.92 226.49 157.23 202.61
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 50.78 50.78 51.28 51.28 51.27 51.27 51.27
EPS Before Extra Ordinary Items
Basic EPS 4.70 4.80 4.68 4.91 4.42 3.06 3.95
Diluted EPS 4.70 4.80 4.68 4.91 4.42 3.06 3.95
EPS After Extra Ordinary Items
Basic EPS 4.70 4.80 4.68 4.91 4.42 3.06 3.95
Diluted EPS 4.70 4.80 4.68 4.91 4.42 3.06 3.95
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 1,608.31 1,273.63 1,375.77 1,363.83 1,349.76 1,132.47 1,142.73
Other Income 64.50 47.07 19.06 34.92 35.44 28.31 25.89
Stock Adjustment 11.20 -57.37 -16.65 73.36 -7.82 -71.67 8.97
Raw Material 700.95 586.74 594.90 502.21 587.43 528.31 467.84
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 166.11 139.77 139.32 147.28 144.49 124.62 129.88
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 287.80 278.95 234.26 209.30 239.36 230.12 198.81
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 357.59 255.18 357.99 372.93 306.23 254.13 278.81
Interest 2.01 1.63 1.46 1.51 1.46 1.43 1.36
Gross Profit 420.08 300.62 375.59 406.34 340.21 281.01 303.34
Depreciation 22.93 22.83 22.71 23.10 22.84 22.68 22.69
Taxation 130.22 39.63 113.88 122.29 100.29 92.98 75.81
Net Profit / Loss 266.93 238.16 239.00 260.95 217.08 71.01 204.25
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 50.78 50.78 51.28 51.28 51.27 51.27 51.27
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 5.26 4.69 4.66 5.09 4.23 1.39 3.98
Diluted EPS 5.25 4.68 4.66 5.09 4.23 1.39 3.98
EPS After Extra Ordinary Items
Basic EPS 5.26 4.69 4.66 5.09 4.23 1.39 3.98
Diluted EPS 5.25 4.68 4.66 5.09 4.23 1.39 3.98
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 6,078.41 3,028.21 3,050.20 5,616.79 2,629.74 2,987.05 5,361.17
Other Income 148.41 71.52 76.89 112.25 55.79 56.46 77.83
Stock Adjustment 3.77 -83.09 86.86 -30.73 -91.59 60.86 23.27
Raw Material 2,565.02 1,367.57 1,197.45 2,270.43 1,136.53 1,133.90 2,295.42
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 712.40 347.78 364.62 645.27 326.51 318.76 572.15
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 1,137.14 605.69 531.45 1,072.17 522.64 543.72 1,030.86
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1,341.22 644.18 697.04 1,259.79 548.73 716.87 1,173.48
Interest 15.54 7.94 7.60 13.93 7.78 6.15 13.27
Gross Profit 1,474.09 707.76 766.33 1,358.11 596.74 767.18 1,238.04
Depreciation 119.88 59.01 60.87 115.14 59.10 56.04 100.47
Taxation 392.71 165.01 227.70 385.05 176.45 208.60 333.54
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 961.50 483.74 477.76 857.92 356.92 501.00 804.03
Minority Interest -3.74 1.85 0.16 -3.23 0.00 -2.72 0.00
Share Of P/L Of Associates 4.59 1.07 1.51 5.30 2.92 2.38 3.20
Net P/L After Minority Interest and Share Of Associates 962.35 486.66 479.43 859.99 359.84 500.47 807.23
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 50.78 50.78 51.28 51.27 51.27 51.27 51.27
EPS Before Extra Ordinary Items
Basic EPS 18.95 0.00 9.33 16.77 0.00 9.77 15.66
Diluted EPS 18.94 0.00 9.33 16.77 0.00 9.76 15.65
EPS After Extra Ordinary Items
Basic EPS 18.95 0.00 9.33 16.77 0.00 9.77 15.66
Diluted EPS 18.94 0.00 9.33 16.77 0.00 9.76 15.65
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 5,354.40 2,649.40 2,705.00 4,865.37 2,275.20 2,590.17 4,731.03
Other Income 136.49 66.13 70.36 110.10 54.20 55.90 70.62
Stock Adjustment -8.48 -74.02 65.54 -7.90 -62.70 54.80 18.04
Raw Material 2,271.28 1,181.64 1,089.64 2,025.82 996.15 1,029.66 2,059.51
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 570.86 279.09 291.77 507.45 254.50 252.95 457.16
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 953.28 513.21 440.07 870.90 428.93 439.81 872.11
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 1,292.33 613.17 679.16 1,224.88 532.94 694.11 1,119.54
Interest 6.06 3.09 2.97 5.68 2.79 2.89 5.84
Gross Profit 1,422.76 676.21 746.55 1,329.30 584.35 747.12 1,184.32
Depreciation 91.48 45.54 45.94 90.24 45.37 44.87 87.82
Taxation 376.09 153.51 222.58 370.93 168.79 202.14 322.78
Net Profit / Loss 955.19 477.16 478.03 773.79 275.26 498.54 746.72
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 50.78 50.78 51.28 51.27 51.27 51.27 51.27
Equity Dividend Rate 600.00 0.00 0.00 475.00 0.00 0.00 415.00
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 18.81 0.00 9.32 15.09 0.00 9.72 14.57
Diluted EPS 18.80 0.00 9.32 15.09 0.00 9.72 14.56
EPS After Extra Ordinary Items
Basic EPS 18.81 0.00 9.32 15.09 0.00 9.72 14.57
Diluted EPS 18.80 0.00 9.32 15.09 0.00 9.72 14.56