23 Jul 2018 | 12:06 PM
 

Supreme Industries Ltd. Share Price Live (BSE)
0

BSE Code: 509930 | NSE Symbol: SUPREMEIND
1,208.00
2.05
(0.17 %)
23 Jul 2018 | 11:49 AM
Change company
  • Open (Rs)
    1,225.00
  • Prev. close (Rs.)
    1,205.95
  • High (Rs.)
    1,228.80
  • Low (Rs.)
    1,202.70
  • 52W H (Rs.)
    1,489.95
  • 52W L (Rs.)
    1,018.00
  • Volume
    216
  • MCap (Rs in Cr.)
    15,344.87

Supreme Industries Ltd. Financial Information

Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 31.26 29.65 16.69 24.54 21.60 21.13 18.29
Adjusted Cash EPS (Rs.) 44.42 41.80 24.92 35.48 29.59 27.56 24.00
Reported EPS (Rs.) 33.99 33.88 17.43 25.38 22.31 22.84 19.03
Reported Cash EPS (Rs.) 47.15 46.03 25.66 36.32 30.31 29.27 24.73
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 61.96 59.98 36.29 52.45 46.35 42.17 37.15
Book Value (Excl Rev Res) Per Share (Rs.) 61.96 59.98 36.29 52.45 46.35 42.17 37.15
Book Value (Incl Rev Res) Per Share (Rs.) 61.96 59.98 36.29 52.45 46.35 42.17 37.15
Net Operating Income Per Share (Rs.) 390.96 351.28 233.03 334.98 311.92 267.97 233.47
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.84 17.07 15.57 15.65 14.86 15.73 15.91
Gross Profit Margin (%) 12.48 13.61 12.04 12.39 12.29 13.33 13.46
Net Profit Margin (%) 8.69 9.64 7.47 7.57 7.14 8.52 8.14
Adjusted Cash Margin (%) 11.35 11.88 10.68 10.58 9.47 10.28 10.26
Adjusted Return On Net Worth (%) 20.95 22.21 16.11 25.72 26.43 30.58 33.41
Reported Return On Net Worth (%) 22.78 25.38 16.82 26.60 27.30 33.05 34.75
Return On long Term Funds (%) 32.92 35.76 25.98 36.67 37.65 40.89 50.26
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.01 0.05 0.19 0.25 0.26 0.15
Total Debt/Equity 0.12 0.14 0.17 0.27 0.37 0.47 0.36
Owners fund as % of total Source 0.12 0.14 0.17 0.27 0.37 0.47 0.36
Fixed Assets Turnover Ratio 2.45 2.57 1.92 2.87 2.92 3.04 3.05
LIQUIDITY RATIOS
Current Ratio 1.63 1.50 1.19 1.35 1.28 1.16 1.15
Current Ratio (Inc. ST Loans) 1.19 1.17 0.87 1.21 1.08 0.90 0.85
Quick Ratio 0.76 0.62 0.55 0.78 0.62 0.53 0.61
Inventory Turnover Ratio 61.96 59.98 36.29 52.45 46.35 42.17 37.15
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 53.11 10.65 100.14 42.55 41.94 38.35 36.65
Dividend payout Ratio (Cash Profit) 38.29 7.84 68.01 29.73 30.88 29.92 28.19
Earning Retention Ratio 42.25 87.83 -4.55 55.99 56.67 58.55 61.89
Cash Earnings Retention Ratio 59.36 91.37 29.98 69.57 68.38 68.23 70.95
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.41 0.44 0.72 0.73 1.02 1.17 0.83
Financial Charges Coverage Ratio 36.12 25.35 16.04 11.54 7.77 10.23 8.66
Fin. Charges Cov.Ratio (Post Tax) 28.32 20.32 12.29 8.96 6.06 8.10 6.73
COMPONENT RATIOS
Material Cost Component(% earnings) 66.03 68.27 69.07 68.02 71.06 70.08 65.79
Selling Cost Component 1.20 1.14 0.95 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 2.45 2.57 1.92 2.87 2.92 3.04 3.05
Bonus Component In Equity Capital (%) 74.32 74.32 74.32 74.34 74.34 74.34 74.34
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 15,397.48 15,353.95 15,404.91 15,251.95 15,409.15 15,409.92 15,419.37
EV / Net Sales (X) 3.10 3.44 5.20 3.58 3.89 4.53 5.20
EV / EBITDA (X) 19.44 20.02 33.26 22.81 26.03 28.78 32.48
MarketCap / Sales (X) 3.11 3.46 5.21 3.63 3.90 4.53 5.20
Retention Ratios (%) 46.89 89.35 -0.14 57.45 58.06 61.65 63.35
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.11 3.46 5.21 3.63 3.90 4.53 5.20
Earning Yield (%) 0.03 0.03 0.01 0.02 0.02 0.02 0.02
Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 32.24 29.86 17.38 24.85 22.15 21.44 18.93
Adjusted Cash EPS (Rs.) 45.40 42.01 25.61 35.79 30.14 27.87 24.64
Reported EPS (Rs.) 32.24 29.86 16.78 24.85 22.15 21.44 18.93
Reported Cash EPS (Rs.) 45.40 42.01 25.01 35.79 30.14 27.87 24.64
Dividend Per Share 12.00 15.00 7.50 9.00 8.00 7.50 6.00
Operating Profit Per Share (Rs.) 61.92 59.96 36.29 52.42 46.34 42.16 37.15
Book Value (Excl Rev Res) Per Share (Rs.) 61.92 59.96 36.29 52.42 46.34 42.16 37.15
Book Value (Incl Rev Res) Per Share (Rs.) 61.92 59.96 36.29 52.42 46.34 42.16 37.15
Net Operating Income Per Share (Rs.) 390.94 351.25 234.19 334.94 311.89 267.90 233.44
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 15.83 17.06 15.49 15.65 14.85 15.73 15.91
Gross Profit Margin (%) 12.47 13.61 11.98 12.38 12.29 13.33 13.47
Net Profit Margin (%) 8.24 8.50 7.16 7.42 7.08 8.00 8.08
Adjusted Cash Margin (%) 11.57 11.93 10.90 10.66 9.63 10.39 10.51
Adjusted Return On Net Worth (%) 23.63 24.41 18.07 28.09 29.19 33.99 37.57
Reported Return On Net Worth (%) 23.63 24.41 17.44 28.09 29.19 33.99 37.57
Return On long Term Funds (%) 36.71 39.16 28.45 39.34 40.50 44.30 55.08
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.01 0.05 0.21 0.27 0.29 0.16
Total Debt/Equity 0.13 0.15 0.19 0.29 0.40 0.51 0.40
Owners fund as % of total Source 0.13 0.15 0.19 0.29 0.40 0.51 0.40
Fixed Assets Turnover Ratio 2.65 2.76 2.05 3.04 3.09 3.23 3.24
LIQUIDITY RATIOS
Current Ratio 1.62 1.50 1.19 1.35 1.28 1.16 1.15
Current Ratio (Inc. ST Loans) 1.19 1.17 0.88 1.21 1.08 0.90 0.85
Quick Ratio 0.76 0.62 0.55 0.78 0.62 0.53 0.61
Inventory Turnover Ratio 61.92 59.96 36.29 52.42 46.34 42.16 37.15
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 55.99 12.09 44.70 36.21 36.11 34.98 31.68
Dividend payout Ratio (Cash Profit) 39.76 8.59 29.99 25.14 26.53 26.90 24.35
Earning Retention Ratio 44.01 87.91 56.85 63.79 63.89 65.02 68.32
Cash Earnings Retention Ratio 60.24 91.41 70.72 74.86 73.47 73.10 75.65
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.40 0.44 0.70 0.72 1.00 1.15 0.81
Financial Charges Coverage Ratio 36.69 25.45 17.08 11.61 7.87 10.30 8.81
Fin. Charges Cov.Ratio (Post Tax) 27.31 18.65 12.53 8.85 6.03 7.76 6.71
COMPONENT RATIOS
Material Cost Component(% earnings) 66.03 68.28 68.77 68.03 71.06 70.09 65.80
Selling Cost Component 1.20 1.14 0.94 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 2.10 0.00 1.83 1.93 2.06 2.24 2.29
Import Comp. in Raw Mat. Consumed 0.00 0.00 47.75 49.50 41.47 39.13 37.11
Long term assets / Total Assets 2.65 2.76 2.05 3.04 3.09 3.23 3.24
Bonus Component In Equity Capital (%) 74.32 74.32 74.34 74.34 74.34 74.34 74.34
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 15,400.29 15,355.05 15,405.38 15,252.31 15,409.56 15,411.03 15,419.92
EV / Net Sales (X) 3.10 3.44 5.18 3.58 3.89 4.53 5.20
EV / EBITDA (X) 19.15 19.95 32.73 22.68 25.72 28.57 31.94
MarketCap / Sales (X) 3.11 3.46 5.19 3.63 3.90 4.54 5.20
Retention Ratios (%) 44.01 87.91 55.30 63.79 63.89 65.02 68.32
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 3.11 3.46 5.19 3.63 3.90 4.54 5.20
Earning Yield (%) 0.03 0.02 0.01 0.02 0.02 0.02 0.02
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 25.41 25.41 25.41 25.41 25.41 25.41 25.41
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 1,869.49 1,670.31 1,290.31 1,186.09 1,012.51 852.29 669.99
Loan Funds
Secured Loans 68.43 50.49 227.98 230.87 281.92 263.68 158.04
Unsecured Loans 164.86 181.89 0.00 97.93 102.65 145.19 95.68
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 2,128.19 1,928.10 1,543.70 1,540.30 1,422.48 1,286.57 949.12
USES OF FUNDS
Fixed Assets
Gross Block 2,514.40 2,277.60 2,070.27 1,833.13 1,745.26 1,600.19 1,239.45
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 1.24 1.29 1.33
Less: Accum. Depreciation 1,161.01 1,014.30 885.62 800.62 657.34 572.45 500.06
Net Block 1,353.39 1,263.30 1,184.65 1,032.51 1,086.67 1,026.46 738.06
Capital Work in Progress 75.02 46.73 68.21 99.80 18.08 33.05 33.81
Investments 193.68 174.64 126.17 120.69 107.35 109.83 88.74
Net Current Assets
Current Assets, Loans and Advances 1,314.02 1,321.92 1,046.02 1,104.02 963.33 861.74 670.15
Less : Current Liabilities and Provisions 807.92 878.49 881.35 816.73 752.96 744.50 581.64
Total Net Current Assets 506.10 443.43 164.67 287.30 210.38 117.24 88.51
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 2,128.19 1,928.10 1,543.70 1,540.30 1,422.48 1,286.57 949.12
Note :
Book Value of Unquoted Investments 0.05 0.02 0.01 0.01 0.01 0.01 0.01
Market Value of Quoted Investments 928.63 875.27 315.17 242.13 262.37 162.82 121.60
Contingent liabilities 185.58 126.26 116.31 279.65 204.47 201.17 341.52
Number of Equity shares outstanding 12.70 12.70 12.70 12.70 12.70 12.70 12.70
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 25.41 25.41 25.41 25.41 25.41 25.41 25.41
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 1,707.64 1,528.04 1,196.25 1,098.14 938.28 775.81 614.72
Loan Funds
Secured Loans 68.01 50.49 200.67 230.87 281.92 263.68 158.04
Unsecured Loans 165.28 181.89 28.04 97.93 102.65 145.19 95.68
Total 1,966.34 1,785.83 1,450.37 1,452.34 1,348.26 1,210.09 893.85
USES OF FUNDS
Fixed Assets
Gross Block 2,514.40 2,277.60 2,070.30 1,833.08 1,745.21 1,600.06 1,239.32
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 1.24 1.29 1.33
Less: Accum. Depreciation 1,161.01 1,014.30 885.63 800.58 657.31 572.32 499.94
Net Block 1,353.39 1,263.30 1,184.67 1,032.50 1,086.66 1,026.45 738.05
Capital Work in Progress 75.02 46.73 67.49 99.80 18.08 33.05 33.81
Investments 33.66 33.66 33.64 33.64 33.64 33.64 33.64
Net Current Assets
Current Assets, Loans and Advances 1,312.27 1,320.98 1,038.05 1,103.21 963.02 861.31 669.79
Less : Current Liabilities and Provisions 808.00 878.84 873.48 816.80 753.15 744.36 581.43
Total Net Current Assets 504.27 442.14 164.57 286.40 209.88 116.95 88.35
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,966.34 1,785.83 1,450.37 1,452.34 1,348.26 1,210.09 893.85
Note :
Book Value of Unquoted Investments 0.24 0.21 0.20 0.20 0.20 0.20 0.20
Market Value of Quoted Investments 928.63 875.27 315.17 242.13 262.37 162.82 121.60
Contingent liabilities 185.58 126.25 300.97 279.65 204.48 201.16 341.52
Number of Equity shares outstanding 12.70 12.70 12.70 12.70 12.70 12.70 12.70
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012
INCOME :
Sales Turnover 4,966.29 4,462.26 2,960.06 4,255.19 3,962.23 3,403.99 2,965.65
Other Income 0.00 0.00 0.00 37.32 20.80 6.02 22.92
Stock Adjustments 37.49 -121.98 -71.43 -0.30 -57.96 -62.87 13.17
Total Income 5,003.78 4,340.28 2,888.63 4,292.21 3,925.07 3,347.14 3,001.74
EXPENDITURE :
Raw Materials 3,084.12 2,865.80 1,915.96 2,632.46 2,562.40 2,179.02 1,775.60
Excise Duty 139.14 537.19 367.70 472.39 0.00 387.96 0.00
Power and Fuel Cost 314.42 286.63 115.92 147.19 140.59 142.02 117.85
Other Manufacturing Expenses 314.42 286.63 115.92 184.52 161.39 148.04 140.77
Employee Cost 241.88 211.68 146.10 168.05 143.92 127.52 112.50
Selling and Administration Expenses 59.98 50.95 28.18 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 4,153.96 4,238.88 2,689.78 3,604.60 3,008.30 2,984.56 2,146.71
Profit before Interest, Depreciation and Tax 2,536.32 2,307.86 2,099.15 1,891.09 1,821.40 1,652.54 1,294.26
Interest and Financial Charges 21.92 30.26 28.88 57.96 76.14 52.35 54.81
Profit before Depreciation and Tax 2,514.40 2,277.60 2,070.27 1,833.13 1,745.26 1,600.19 1,239.45
Depreciation 167.15 154.29 104.57 138.99 101.55 81.71 72.49
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 637.45 636.18 339.02 482.40 423.42 423.09 356.72
Tax 205.70 205.78 117.64 160.04 139.98 132.99 115.04
Profit After Tax 431.75 430.40 221.38 322.36 283.44 290.10 241.68
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. 431.75 430.40 221.38 322.36 283.44 290.10 241.68
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 580.55 376.67 311.04 311.71 274.35 268.42 232.37
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 229.33 45.87 221.69 114.32 101.62 95.27 76.22
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 0.05 0.02 0.01 0.01 0.01 0.01 0.01
Extraordinary Items 0.00 0.00 -7.69 0.00 0.00 0.00 0.00
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012
INCOME :
Sales Turnover 4,966.03 4,461.77 2,974.85 4,254.68 3,961.90 3,403.07 2,965.30
Other Income 0.00 0.00 0.00 37.32 20.80 6.02 22.92
Stock Adjustments 37.49 -121.98 -70.18 -0.30 -57.96 -62.87 13.17
Total Income 5,003.52 4,339.79 2,904.67 4,291.70 3,924.74 3,346.23 3,001.40
EXPENDITURE :
Raw Materials 3,084.12 2,865.80 1,916.98 2,632.46 2,562.40 2,179.02 1,775.60
Excise Duty 139.14 537.19 367.70 472.39 0.00 387.96 0.00
Power and Fuel Cost 314.42 286.63 115.95 147.19 140.59 142.02 117.85
Other Manufacturing Expenses 314.42 286.63 115.95 184.52 161.39 148.04 140.77
Employee Cost 241.26 211.05 148.07 167.50 143.35 126.99 112.05
Selling and Administration Expenses 59.88 50.87 28.18 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 4,153.24 4,238.17 2,692.83 3,604.05 3,007.73 2,984.03 2,146.27
Profit before Interest, Depreciation and Tax 2,536.32 2,307.84 2,097.86 1,891.03 1,821.35 1,652.41 1,294.12
Interest and Financial Charges 21.92 30.24 27.56 57.95 76.14 52.35 54.80
Profit before Depreciation and Tax 2,514.40 2,277.60 2,070.30 1,833.08 1,745.21 1,600.06 1,239.32
Depreciation 167.15 154.29 104.57 138.95 101.54 81.71 72.46
Profit Before Tax 615.25 585.08 330.85 475.75 421.35 405.34 355.56
Tax 205.70 205.78 117.75 160.04 139.98 132.99 115.04
Profit After Tax 409.55 379.30 213.10 315.71 281.37 272.35 240.52
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 593.01 379.30 213.10 315.71 281.37 272.35 240.52
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 229.33 45.86 75.55 91.47 84.35 79.28 63.85
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 0.24 0.21 0.20 0.20 0.20 0.20 0.20
Extraordinary Items 0.00 0.00 -7.69 0.00 0.00 0.00 0.00
Rs in Cr Jun 2012 Jun 2011 Jun 2010 Jun 2009 Jun 2008 Jun 2007 Jun 2006
Cash and Cash Equivalents at Beginning of the year 14.20 18.67 10.74 28.74 14.39 7.77 7.52
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 347.45 256.49 216.86 136.86 71.36 60.15 33.64
Adjustments :
Depreciation 0.00 62.87 52.94 52.54 39.53 40.25 41.34
Interest (Net) 0.00 42.51 33.05 54.58 38.98 -33.75 -27.69
Dividend Received 0.00 -0.02 -0.49 0.00 -0.82 -0.19 -0.58
P/L on Sales of Assets 0.00 -4.45 -3.15 -0.14 0.35 -0.13 -0.19
P/L on Sales of Invest 0.00 0.00 -0.51 -0.52 0.00 0.00 -0.33
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 -0.03 -1.42 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 -75.10 -41.46 39.01 -45.64 -26.55 -6.34
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 75.51 36.02 -3.47 105.79 122.21 55.67
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 -43.77 -34.87 -55.83 -40.34 33.01 26.96
Direct Taxes Paid 0.00 -89.60 -67.63 -21.53 -14.99 -22.58 -5.51
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 294.12 169.78 145.66 188.55 105.94 159.21 92.70
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -258.36 -79.01 -160.42 -154.94 146.74 101.86
Sale of Fixed Assets 0.00 11.52 5.75 31.41 11.59 -11.65 -4.42
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 0.50 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 -0.03 0.00 0.00 -0.03 0.21 0.00
Sale of Investments 0.00 0.00 0.51 0.86 0.26 -0.01 -1.33
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 1.26 1.82 1.25 1.36 -0.74 -0.73
Dividend Received 0.00 -0.02 -0.49 0.00 -0.82 -0.19 -0.58
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 -64.29 -240.36 -67.52 -140.42 -136.13 119.80 77.21
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 -13.75
Proceed from 0ther Long Term Borrowings 0.00 123.87 -19.68 -51.58 72.00 -9.17 4.70
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 -57.77 -50.53 -14.54 -27.47 -23.62 -13.74
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 -229.61 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -229.61 66.10 -70.21 -66.12 44.53 -32.79 -15.23
Net Inc./(Dec.) in Cash and Cash Equivalent 0.22 -4.48 7.94 -18.00 14.34 6.62 0.26
Cash and Cash Equivalents at End of the year 14.41 14.20 18.67 10.74 28.74 14.39 7.77
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Jun 2015 Jun 2014 Jun 2013 Jun 2012
Cash and Cash Equivalents at Beginning of the year 75.10 23.27 178.63 23.36 18.75 13.86 13.95
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 615.25 585.08 338.54 475.75 421.35 405.34 355.56
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 507.18 464.33 0.00 600.87 325.88 404.05 293.81
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 -266.61 -202.15 0.00 -185.98 -133.74 -362.75 -64.29
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 -286.47 -210.35 0.00 -259.62 -190.28 -32.41 -229.61
Net Cash used in Financing Activities -286.47 -210.35 0.00 -259.62 -190.28 -32.41 -229.61
Net Inc./(Dec.) in Cash and Cash Equivalent -45.90 51.83 -153.59 155.27 1.87 8.89 -0.09
Cash and Cash Equivalents at End of the year 29.20 75.10 25.04 178.63 20.62 22.76 13.86
Rs in Cr Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 1,471.26 1,278.30 1,055.06 1,161.66 1,282.63 1,107.42 882.88
Other Income 3.70 0.50 0.12 0.43 2.56 0.40 1.56
Stock Adjustment 76.91 12.39 -67.18 15.38 -4.23 -14.47 -96.34
Raw Material 826.50 809.45 734.87 756.57 795.57 683.86 620.65
Power And Fuel 47.71 46.72 41.42 40.75 0.00 0.00 0.00
Employee Expenses 70.51 59.76 57.91 53.70 55.15 54.23 50.93
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 120.85 125.34 114.19 114.57 166.78 171.99 153.09
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 286.76 197.73 143.95 158.65 242.63 184.79 133.34
Interest 5.59 7.86 5.15 3.32 3.42 8.47 8.64
Gross Profit 284.87 190.37 138.92 155.76 241.77 176.71 126.26
Depreciation 41.37 42.76 42.44 40.59 41.18 38.69 37.39
Taxation 77.36 51.78 36.67 39.88 73.28 47.85 31.25
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
Net Profit / Loss 166.14 95.83 59.81 75.29 127.31 90.18 57.62
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 12.17 8.39 11.00 3.09 20.85 10.62 8.58
Net P/L After Minority Interest and Share Of Associates 178.31 104.22 70.81 78.38 148.16 100.80 66.20
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 25.41 25.41 25.41 25.41 25.41 25.41 25.41
EPS Before Extra Ordinary Items
Basic EPS 14.04 8.20 5.57 6.17 11.66 7.94 5.21
Diluted EPS 14.04 8.20 5.57 6.17 11.66 7.94 5.21
EPS After Extra Ordinary Items
Basic EPS 14.04 8.20 5.57 6.17 11.66 7.94 5.21
Diluted EPS 14.04 8.20 5.57 6.17 11.66 7.94 5.21
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 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 1,471.26 1,278.13 1,055.06 1,161.57 1,282.72 1,107.24 882.68
Other Income 3.71 3.39 10.24 0.43 2.57 3.29 1.56
Stock Adjustment 76.91 12.39 -67.18 15.38 -4.23 -14.47 -96.34
Raw Material 826.50 809.45 734.87 756.57 795.57 683.86 620.65
Power And Fuel 47.71 46.72 41.42 40.75 0.00 0.00 0.00
Employee Expenses 70.28 59.64 57.78 53.58 54.92 54.08 50.69
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 120.88 125.40 114.88 114.92 166.65 172.13 153.37
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 286.69 197.75 143.61 158.46 242.49 184.77 133.25
Interest 5.59 7.86 5.15 3.32 3.41 8.47 8.64
Gross Profit 284.81 193.28 148.70 155.57 241.65 179.59 126.16
Depreciation 41.37 42.76 42.44 40.59 41.18 38.68 37.39
Taxation 77.36 51.78 36.67 39.88 73.28 47.85 31.25
Net Profit / Loss 166.08 98.74 69.59 75.10 127.19 93.05 57.52
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 25.41 25.41 25.41 25.41 25.41 25.41 25.41
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 13.07 7.77 5.48 5.91 10.01 7.33 4.53
Diluted EPS 13.07 7.77 5.48 5.91 10.01 7.33 4.53
EPS After Extra Ordinary Items
Basic EPS 13.07 7.77 5.48 5.91 10.01 7.33 4.53
Diluted EPS 13.07 7.77 5.48 5.91 10.01 7.33 4.53
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Mar 2016
Sales 4,966.29 2,749.56 2,216.73 4,462.26 2,390.05 2,072.21 2,974.84
Other Income 4.75 4.20 0.55 5.13 2.96 2.16 0.95
Stock Adjustment 37.49 89.30 -51.80 -121.98 -18.70 -103.28 0.00
Raw Material 3,171.13 1,635.95 1,491.44 2,865.80 1,479.43 1,353.08 1,916.98
Power And Fuel 173.60 94.43 82.17 0.00 0.00 0.00 -70.18
Employee Expenses 241.88 130.27 111.61 211.68 109.38 102.30 148.50
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 477.95 246.19 228.76 670.50 338.77 331.73 465.26
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 787.11 484.49 302.62 761.87 427.42 334.46 461.14
Interest 21.92 13.45 8.47 30.26 11.89 18.37 27.57
Gross Profit 769.94 475.24 294.70 736.74 418.48 318.26 434.52
Depreciation 167.15 84.13 83.03 154.29 79.87 74.43 104.57
Taxation 205.70 129.14 76.56 205.78 121.13 84.65 117.75
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 397.09 261.97 135.11 376.67 217.49 159.17 204.51
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 34.66 20.56 14.09 53.73 31.47 22.26 16.74
Net P/L After Minority Interest and Share Of Associates 431.75 282.53 149.20 430.40 248.96 181.43 221.25
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 25.41 25.41 25.41 25.41 25.41 25.41 25.41
EPS Before Extra Ordinary Items
Basic EPS 33.99 0.00 11.75 33.88 0.00 14.28 18.02
Diluted EPS 33.99 0.00 11.75 33.88 0.00 14.28 18.02
EPS After Extra Ordinary Items
Basic EPS 33.99 0.00 11.75 33.88 0.00 14.28 17.42
Diluted EPS 33.99 0.00 11.75 33.88 0.00 14.28 17.42
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 6.39
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 50.29
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Mar 2016
Sales 4,966.03 2,749.39 2,216.63 4,461.77 2,389.96 2,071.81 2,974.85
Other Income 17.78 7.10 10.68 8.02 5.86 2.16 9.63
Stock Adjustment 37.49 89.30 -51.80 -121.98 -18.70 -103.28 0.00
Raw Material 3,171.13 1,635.95 1,491.44 2,865.80 1,479.43 1,353.08 1,916.98
Power And Fuel 173.60 94.43 82.17 0.00 0.00 0.00 -70.18
Employee Expenses 241.26 129.92 111.35 211.05 109.00 102.04 148.07
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 479.09 246.28 229.80 670.80 338.78 332.02 465.60
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 786.54 484.44 302.09 761.59 427.26 334.35 461.04
Interest 21.92 13.45 8.47 30.24 11.88 18.36 27.56
Gross Profit 782.40 478.09 304.30 739.37 421.24 318.14 443.11
Depreciation 167.15 84.13 83.03 154.29 79.86 74.43 104.57
Taxation 205.70 129.14 76.56 205.78 121.13 84.65 117.75
Net Profit / Loss 409.55 264.82 144.71 379.30 220.24 159.06 213.10
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
Equity Capital 25.41 25.41 25.41 25.41 25.41 25.41 25.41
Equity Dividend Rate 600.00 0.00 0.00 750.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 6.39
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 50.29
EPS Before Extra Ordinary Items
Basic EPS 32.24 0.00 11.39 29.86 0.00 12.52 17.38
Diluted EPS 32.24 0.00 11.39 29.86 0.00 12.52 17.38
EPS After Extra Ordinary Items
Basic EPS 32.24 0.00 11.39 29.86 0.00 12.52 16.78
Diluted EPS 32.24 0.00 11.39 29.86 0.00 12.52 16.78