| (Rs. in Million) |
| INCOME : | | | | | |
| Gross Sales | 199520.00 | 174830.00 | 150580.00 | 162980.00 | 121670.00 |
| Sales | 170190.00 | 153500.00 | 137870.00 | 159690.00 | 119250.00 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 30.00 | 30.00 | 10.00 | 40.00 | 10.00 |
| Revenue from property development | | | | | |
| Other Operational Income | 29300.00 | 21300.00 | 12710.00 | 3250.00 | 2420.00 |
| Less: Excise Duty | | | | | |
| Net Sales | 190450.00 | 165740.00 | 143450.00 | 153810.00 | 113030.00 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -2300.00 | 1050.00 | 1940.00 | -5420.00 | 60.00 |
| Raw Material Consumed | 43280.00 | 37850.00 | 34000.00 | 53170.00 | 30700.00 |
| Opening Raw Materials | 12320.00 | 11740.00 | 12090.00 | 13350.00 | 13040.00 |
| Purchases Raw Materials | 23300.00 | 14830.00 | 13710.00 | 23410.00 | 12530.00 |
| Closing Raw Materials | 12910.00 | 12320.00 | 11740.00 | 12090.00 | 13350.00 |
| Other Direct Purchases / Brought in cost | 20570.00 | 23600.00 | 19930.00 | 28510.00 | 18480.00 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 2900.00 | 2720.00 | 2570.00 | 2480.00 | 2350.00 |
| Electricity & Power | 2900.00 | 2720.00 | 2570.00 | 2480.00 | 2350.00 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 30550.00 | 26440.00 | 23360.00 | 21140.00 | 17040.00 |
| Salaries, Wages & Bonus | 27220.00 | 23740.00 | 20880.00 | 19070.00 | 15000.00 |
| Contributions to EPF & Pension Funds | 1270.00 | 1010.00 | 940.00 | 910.00 | 950.00 |
| Workmen and Staff Welfare Expenses | 1780.00 | 1440.00 | 1310.00 | 970.00 | 940.00 |
| Other Employees Cost | 270.00 | 250.00 | 230.00 | 200.00 | 150.00 |
| Other Manufacturing Expenses | 31120.00 | 26390.00 | 25000.00 | 23810.00 | 15070.00 |
| Sub-contracted / Out sourced services | 2690.00 | 2410.00 | 2080.00 | 1800.00 | 1890.00 |
| Processing Charges | | | | | |
| Repairs and Maintenance | 1780.00 | 1600.00 | 1570.00 | 1460.00 | 1190.00 |
| Packing Material Consumed | 13720.00 | 11930.00 | 13400.00 | 11500.00 | 10280.00 |
| Other Mfg Exp | 12930.00 | 10450.00 | 7950.00 | 9050.00 | 1700.00 |
| General and Administration Expenses | 13750.00 | 12120.00 | 10410.00 | 8960.00 | 7150.00 |
| Rent , Rates & Taxes | 1230.00 | 1270.00 | 1240.00 | 1150.00 | 890.00 |
| Insurance | 490.00 | 480.00 | 500.00 | 470.00 | 390.00 |
| Printing and stationery | | | | | |
| Professional and legal fees | 8010.00 | 6760.00 | 5940.00 | 5430.00 | 4720.00 |
| Traveling and conveyance | 3490.00 | 3170.00 | 2340.00 | 1570.00 | 850.00 |
| Other Administration | 4030.00 | 3600.00 | 2730.00 | 1920.00 | 1150.00 |
| Selling and Distribution Expenses | 8640.00 | 8950.00 | 8900.00 | 9070.00 | 6790.00 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 4740.00 | 5400.00 | 3830.00 | 3480.00 | 3210.00 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | 90.00 | | 140.00 | 200.00 |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 4740.00 | 5300.00 | 3830.00 | 3340.00 | 3010.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 132680.00 | 120900.00 | 110000.00 | 116700.00 | 82350.00 |
| Operating Profit (Excl OI) | 57770.00 | 44840.00 | 33450.00 | 37110.00 | 30670.00 |
| Other Income | 9870.00 | 10710.00 | 4650.00 | 6670.00 | 2300.00 |
| Interest Received | 4000.00 | 2940.00 | 1590.00 | 730.00 | 360.00 |
| Dividend Received | 990.00 | 3810.00 | 150.00 | 4030.00 | |
| Profit on sale of Fixed Assets | -20.00 | 80.00 | 110.00 | 10.00 | 30.00 |
| Profits on sale of Investments | 1430.00 | 480.00 | 1180.00 | 640.00 | 480.00 |
| Provision Written Back | 70.00 | 70.00 | 80.00 | | |
| Foreign Exchange Gains | 60.00 | 460.00 | 930.00 | 660.00 | 440.00 |
| Others | 3330.00 | 2870.00 | 610.00 | 600.00 | 990.00 |
| Operating Profit | 67630.00 | 55550.00 | 38100.00 | 43780.00 | 32980.00 |
| Interest | 150.00 | 200.00 | 220.00 | 270.00 | 450.00 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | | | | | |
| Other Interest | 150.00 | 200.00 | 220.00 | 270.00 | 450.00 |
| PBDT | 67480.00 | 55350.00 | 37870.00 | 43510.00 | 32530.00 |
| Depreciation | 5740.00 | 5880.00 | 5960.00 | 5470.00 | 4690.00 |
| Profit Before Taxation & Exceptional Items | 61740.00 | 49470.00 | 31920.00 | 38040.00 | 27840.00 |
| Exceptional Income / Expenses | 2950.00 | | -1860.00 | | |
| Profit Before Tax | 64690.00 | 49470.00 | 30060.00 | 38040.00 | 27840.00 |
| Provision for Tax | 13110.00 | 12330.00 | 8620.00 | 9220.00 | 7390.00 |
| Current Income Tax | 15160.00 | 12270.00 | 9020.00 | 9490.00 | 7560.00 |
| Deferred Tax | -480.00 | -120.00 | -500.00 | -420.00 | -300.00 |
| Other taxes | -1570.00 | 180.00 | 100.00 | 140.00 | 130.00 |
| Profit After Tax | 51580.00 | 37140.00 | 21440.00 | 28830.00 | 20450.00 |
| Extra items | 0.00 | 3630.00 | 3690.00 | 750.00 | 4240.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 51580.00 | 40770.00 | 25130.00 | 29580.00 | 24680.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 229510.00 | 196340.00 | 175350.00 | 149620.00 | 124800.00 |
| Appropriations | 281080.00 | 237110.00 | 200480.00 | 179200.00 | 149480.00 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 10630.00 | 7610.00 | 4140.00 | 3850.00 | -140.00 |
| Equity Dividend % | 800.00 | 650.00 | 425.00 | 250.00 | 250.00 |
| Earnings Per Share | 64.00 | 46.00 | 27.00 | 36.00 | 25.00 |
| Adjusted EPS | 64.00 | 46.00 | 27.00 | 36.00 | 25.00 |