| (Rs. in Million) |
| INCOME : | | | | | |
| Gross Sales | 17983.40 | 15682.00 | 15032.80 | 12439.40 | 11357.60 |
| Sales | 17805.50 | 15520.20 | 14878.30 | 12324.80 | 11242.10 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | | | | | |
| Revenue from property development | | | | | |
| Other Operational Income | 177.80 | 161.80 | 154.50 | 114.50 | 115.40 |
| Less: Excise Duty | | | | | |
| Net Sales | 17002.20 | 14777.80 | 13874.70 | 11200.70 | 10058.40 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -58.70 | -109.10 | -350.00 | -113.60 | -221.40 |
| Raw Material Consumed | 10339.00 | 8672.50 | 8206.20 | 6564.40 | 5748.90 |
| Opening Raw Materials | 1206.00 | 857.90 | 787.50 | 448.00 | 657.10 |
| Purchases Raw Materials | 8352.40 | 7559.20 | 6864.50 | 5498.00 | 4614.70 |
| Closing Raw Materials | 1178.20 | 1206.00 | 857.90 | 787.50 | 448.00 |
| Other Direct Purchases / Brought in cost | 1958.80 | 1461.40 | 1412.10 | 1406.00 | 925.10 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 26.60 | 22.80 | 22.60 | 23.00 | 25.30 |
| Electricity & Power | 26.60 | 22.80 | 22.60 | 23.00 | 25.30 |
| 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 | 1262.60 | 1205.00 | 1182.70 | 1052.30 | 1046.60 |
| Salaries, Wages & Bonus | 1138.90 | 1097.80 | 1079.80 | 943.60 | 945.30 |
| Contributions to EPF & Pension Funds | 41.30 | 40.60 | 38.90 | 42.80 | 42.70 |
| Workmen and Staff Welfare Expenses | 38.30 | 29.00 | 25.00 | 24.50 | 23.80 |
| Other Employees Cost | 44.00 | 37.70 | 39.00 | 41.40 | 34.70 |
| Other Manufacturing Expenses | 1202.80 | 1151.20 | 1071.20 | 907.30 | 889.60 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | 78.70 | 82.60 | 110.70 | 69.30 | 54.90 |
| Packing Material Consumed | 921.00 | 880.10 | 816.80 | 688.20 | 658.00 |
| Other Mfg Exp | 203.00 | 188.60 | 143.70 | 149.90 | 176.70 |
| General and Administration Expenses | 326.60 | 262.70 | 244.90 | 242.20 | 303.80 |
| Rent , Rates & Taxes | 15.90 | 9.10 | 32.00 | 17.00 | 71.10 |
| Insurance | 48.30 | 45.70 | 66.30 | 31.60 | 18.10 |
| Printing and stationery | 5.20 | 5.40 | 5.00 | 5.30 | 5.90 |
| Professional and legal fees | 93.60 | 85.10 | 56.70 | 50.30 | 38.00 |
| Traveling and conveyance | 111.10 | 77.00 | 50.60 | 108.70 | 137.70 |
| Other Administration | 163.50 | 117.40 | 84.90 | 138.00 | 170.70 |
| Selling and Distribution Expenses | 993.00 | 844.00 | 719.70 | 706.00 | 732.70 |
| Advertisement & Sales Promotion | 172.00 | 140.80 | 106.90 | 64.50 | 71.90 |
| Sales Commissions & Incentives | 121.20 | 111.20 | 103.50 | 103.30 | 124.00 |
| Freight and Forwarding | 408.70 | 392.00 | 381.40 | 336.20 | 312.00 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 291.00 | 200.10 | 127.80 | 202.00 | 224.70 |
| Miscellaneous Expenses | 122.10 | 91.40 | 84.90 | 84.10 | 71.60 |
| Bad debts /advances written off | 9.20 | 33.30 | 51.20 | 42.60 | 34.80 |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | 62.30 | 13.80 | | 4.20 | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 50.60 | 44.30 | 33.70 | 37.30 | 36.70 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 14214.00 | 12140.50 | 11182.10 | 9465.70 | 8597.00 |
| Operating Profit (Excl OI) | 2788.20 | 2637.20 | 2692.60 | 1735.00 | 1461.30 |
| Other Income | 447.60 | 335.90 | 337.00 | 250.90 | 212.00 |
| Interest Received | 180.00 | 138.70 | 157.00 | 112.50 | 71.40 |
| Dividend Received | | 2.50 | | 29.10 | 16.00 |
| Profit on sale of Fixed Assets | 214.60 | 6.20 | 2.30 | 0.90 | 1.30 |
| Profits on sale of Investments | 26.50 | 46.40 | 33.60 | 8.40 | 28.00 |
| Provision Written Back | 0.20 | 1.80 | 1.10 | 25.00 | 1.80 |
| Foreign Exchange Gains | | | 25.20 | | 3.80 |
| Others | 26.20 | 140.20 | 117.80 | 75.10 | 89.70 |
| Operating Profit | 3235.80 | 2973.10 | 3029.60 | 1985.90 | 1673.40 |
| Interest | 32.50 | 34.40 | 28.50 | 17.10 | 10.40 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | 0.90 | 0.60 | 5.60 | 7.20 | 7.40 |
| Bank Charges etc | 1.30 | 2.30 | 1.50 | 1.50 | 1.40 |
| Other Interest | 30.30 | 31.40 | 21.30 | 8.40 | 1.60 |
| PBDT | 3203.30 | 2938.70 | 3001.20 | 1968.80 | 1663.00 |
| Depreciation | 176.10 | 162.80 | 151.80 | 163.60 | 123.50 |
| Profit Before Taxation & Exceptional Items | 3027.20 | 2776.00 | 2849.40 | 1805.30 | 1539.60 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 3027.20 | 2776.00 | 2849.40 | 1805.30 | 1539.60 |
| Provision for Tax | 692.20 | 687.00 | 743.80 | 391.80 | 413.80 |
| Current Income Tax | 770.50 | 714.30 | 714.20 | 460.40 | 528.30 |
| Deferred Tax | -31.70 | -27.30 | 29.60 | -68.70 | -11.30 |
| Other taxes | -46.60 | 0.00 | 0.00 | 0.00 | -103.20 |
| Profit After Tax | 2335.00 | 2088.90 | 2105.60 | 1413.50 | 1125.80 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 2335.00 | 2088.90 | 2105.60 | 1413.50 | 1125.80 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 9494.60 | 7852.30 | 6966.20 | 6312.60 | 5978.50 |
| Appropriations | 11829.60 | 9941.30 | 9071.80 | 7726.10 | 7104.30 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | 117.40 | |
| Other Appropriation | 1326.20 | 74.10 | 1219.50 | 71.60 | 791.60 |
| Equity Dividend % | 100.00 | 700.00 | 100.00 | 600.00 | 30.00 |
| Earnings Per Share | 51.00 | 45.00 | 45.00 | 30.00 | 24.00 |
| Adjusted EPS | 51.00 | 45.00 | 45.00 | 30.00 | 24.00 |