(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Gross Sales
2384.90
1533.40
1932.20
568.80
333.16
Sales
2372.00
1522.90
1931.00
568.60
333.16
Job Work/ Contract Receipts
Processing Charges / Service Income
12.90
10.50
1.20
0.20
Revenue from property development
Other Operational Income
0.00
0.00
0.00
0.00
0.00
Net Sales
2384.90
1533.40
1816.40
529.00
311.31
Increase/Decrease in Stock
-63.40
16.40
-46.00
-26.70
-28.27
Raw Material Consumed
2088.60
1299.40
1605.20
420.90
226.27
Opening Raw Materials
114.10
125.80
66.70
29.30
13.32
Purchases Raw Materials
1414.00
646.70
802.60
278.60
114.96
Closing Raw Materials
218.70
114.10
125.80
66.70
29.27
Other Direct Purchases / Brought in cost
779.20
641.10
861.70
179.70
127.26
Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
78.40
31.70
32.50
14.10
9.58
Electricity & Power
78.40
31.70
32.50
14.10
9.58
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
62.80
27.70
16.60
12.50
6.90
Salaries, Wages & Bonus
55.90
24.30
13.90
10.70
4.64
Contributions to EPF & Pension Funds
4.30
1.20
1.20
0.80
0.89
Workmen and Staff Welfare Expenses
2.60
2.20
1.40
1.00
1.38
Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
56.90
15.90
13.60
8.20
6.71
Sub-contracted / Out sourced services
Processing Charges
16.50
9.90
8.70
5.50
4.08
Repairs and Maintenance
15.70
3.00
3.00
1.40
1.16
Packing Material Consumed
Other Mfg Exp
24.60
2.90
1.90
1.30
1.47
General and Administration Expenses
47.70
27.60
16.50
9.20
7.52
Rent , Rates & Taxes
7.20
4.60
1.70
1.10
1.37
Insurance
3.20
1.80
1.30
0.90
0.49
Printing and stationery
0.80
0.40
0.30
0.30
0.11
Professional and legal fees
10.60
6.30
3.70
1.20
1.98
Traveling and conveyance
8.00
5.70
3.70
1.50
0.68
Other Administration
25.90
14.50
9.50
5.70
3.57
Selling and Distribution Expenses
82.30
33.90
35.50
12.90
10.57
Advertisement & Sales Promotion
1.60
0.00
0.60
0.20
0.20
Sales Commissions & Incentives
3.00
2.30
1.40
0.30
0.85
Freight and Forwarding
74.80
31.50
33.40
12.30
9.39
Handling and Clearing Charges
2.80
0.10
0.10
0.00
0.07
Other Selling Expenses
0.00
0.00
0.00
0.00
0.06
Miscellaneous Expenses
10.20
3.60
2.00
0.80
0.45
Bad debts /advances written off
0.10
0.10
0.80
Provision for doubtful debts
Losson disposal of fixed assets(net)
0.00
Losson foreign exchange fluctuations
Losson sale of non-trade current investments
0.40
Other Miscellaneous Expenses
9.80
3.50
1.30
0.80
0.45
Less: Expenses Capitalised
Total Expenditure
2363.60
1456.10
1675.90
451.80
239.73
Operating Profit (Excl OI)
21.30
77.30
140.60
77.20
71.58
Other Income
333.60
76.90
13.80
13.20
1.67
Interest Received
2.50
7.90
2.10
1.00
0.60
Profit on sale of Fixed Assets
Profits on sale of Investments
Provision Written Back
0.40
0.20
Foreign Exchange Gains
2.90
2.00
4.80
1.10
0.03
Others
327.70
66.90
6.90
11.10
1.04
Operating Profit
354.90
154.20
154.30
90.40
73.25
Interest
122.80
62.40
45.50
22.50
18.74
InterestonDebenture / Bonds
Interest on Term Loan
115.70
58.90
39.40
21.00
18.32
Intereston Fixed deposits
Bank Charges etc
7.10
3.40
6.10
1.60
0.41
Other Interest
0.00
0.00
0.00
0.00
0.01
PBDT
232.00
91.90
108.80
67.80
54.52
Depreciation
72.90
35.20
30.70
18.50
14.47
Profit Before Taxation & Exceptional Items
159.10
56.70
78.10
49.30
40.05
Exceptional Income / Expenses
14.03
Profit Before Tax
159.10
56.70
78.10
49.30
54.08
Provision for Tax
39.40
17.40
21.00
13.60
8.37
Current Income Tax
29.60
13.20
14.30
10.20
6.77
Deferred Tax
9.30
4.20
6.60
3.00
4.63
Other taxes
0.50
-0.10
0.00
0.50
-3.03
Profit After Tax
119.70
39.30
57.10
35.70
45.70
Extra items
0.00
0.00
0.00
0.00
0.00
Other Consolidated Items
0.50
Consolidated Net Profit
119.70
39.30
57.10
35.70
46.21
Profit Balance B/F
212.60
171.70
114.60
79.00
32.76
Appropriations
332.40
211.00
171.70
114.60
78.97
Earnings Per Share
10.00
3.00
5.00
3.00
5.00
Adjusted EPS
1.00
0.00
0.00
0.00
1.00