| (Rs. in Million) |
| INCOME : | | | | | |
| Gross Sales | 4307310.00 | 3301800.00 | 2932980.00 | 3884940.00 | 4463390.00 |
| Sales | 4111050.00 | 3187490.00 | 2857520.00 | 3799920.00 | 4425810.00 |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 196260.00 | 114310.00 | 75460.00 | 85020.00 | 37580.00 |
| Revenue from property development | | | | | |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | 390540.00 | 247980.00 | 192990.00 | 130590.00 | 118790.00 |
| Net Sales | 3916770.00 | 3053820.00 | 2739990.00 | 3754350.00 | 4344600.00 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -87050.00 | -49780.00 | 30090.00 | 17880.00 | -5610.00 |
| Raw Material Consumed | 2760760.00 | 2175180.00 | 1862540.00 | 2925630.00 | 3635820.00 |
| Opening Raw Materials | 164120.00 | 144920.00 | 202760.00 | 237180.00 | 79380.00 |
| Purchases Raw Materials | 2104680.00 | 1770070.00 | 1524150.00 | 2634200.00 | 3622710.00 |
| Closing Raw Materials | 194320.00 | 164120.00 | 144920.00 | 202760.00 | 237180.00 |
| Other Direct Purchases / Brought in cost | 686280.00 | 424310.00 | 280550.00 | 257010.00 | 170910.00 |
| Other raw material cost | 1372560.00 | 848620.00 | 561100.00 | 514020.00 | 341820.00 |
| Power & Fuel Cost | 145690.00 | 112510.00 | 107410.00 | 132610.00 | 108550.00 |
| Electricity & Power | 145690.00 | 112510.00 | 107410.00 | 132610.00 | 108550.00 |
| 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 | 95230.00 | 83880.00 | 74070.00 | 62620.00 | 55720.00 |
| Salaries, Wages & Bonus | 80900.00 | 72330.00 | 64490.00 | 53550.00 | 48140.00 |
| Contributions to EPF & Pension Funds | 5910.00 | 5060.00 | 4430.00 | 4680.00 | 3620.00 |
| Workmen and Staff Welfare Expenses | 8420.00 | 6490.00 | 5150.00 | 4390.00 | 3960.00 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 90420.00 | 86140.00 | 77880.00 | 78160.00 | 73100.00 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | 15110.00 | 17050.00 | 12860.00 | 13840.00 | 13720.00 |
| Repairs and Maintenance | 14380.00 | 12450.00 | 12060.00 | 11720.00 | 9710.00 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 60930.00 | 56640.00 | 52960.00 | 52600.00 | 49670.00 |
| General and Administration Expenses | 192940.00 | 89410.00 | 98460.00 | 80590.00 | 52640.00 |
| Rent , Rates & Taxes | 21810.00 | 17060.00 | 13780.00 | 13430.00 | 10980.00 |
| Insurance | 10030.00 | 9520.00 | 9550.00 | 7800.00 | 6930.00 |
| Printing and stationery | | | | | |
| Professional and legal fees | 11870.00 | 23290.00 | 17970.00 | 12420.00 | 11840.00 |
| Traveling and conveyance | 4350.00 | 4280.00 | 4190.00 | 3880.00 | 2720.00 |
| Other Administration | 149230.00 | 39540.00 | 57160.00 | 46940.00 | 22890.00 |
| Selling and Distribution Expenses | 105340.00 | 102940.00 | 94620.00 | 87670.00 | 74100.00 |
| Advertisement & Sales Promotion | | | | | |
| Sales Commissions & Incentives | | | | | |
| Freight and Forwarding | | | | | |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 105340.00 | 102940.00 | 94620.00 | 87670.00 | 74100.00 |
| Miscellaneous Expenses | 9820.00 | 11210.00 | 7600.00 | 11280.00 | 9650.00 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | 1390.00 | 1130.00 | 770.00 | 850.00 | 1360.00 |
| Losson foreign exchange fluctuations | 270.00 | 3400.00 | | 2370.00 | 2310.00 |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 8160.00 | 6680.00 | 6830.00 | 8060.00 | 5980.00 |
| Less: Expenses Capitalised | 38140.00 | 19610.00 | 25070.00 | 15730.00 | 7360.00 |
| Total Expenditure | 3275010.00 | 2591880.00 | 2327600.00 | 3380710.00 | 3996610.00 |
| Operating Profit (Excl OI) | 641760.00 | 461940.00 | 412390.00 | 373640.00 | 347990.00 |
| Other Income | 99490.00 | 94430.00 | 125180.00 | 86130.00 | 90010.00 |
| Interest Received | 29520.00 | 29850.00 | 32440.00 | 45130.00 | 59070.00 |
| Dividend Received | 10210.00 | 3450.00 | 7320.00 | 3060.00 | 1750.00 |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | 430.00 | 17600.00 | 24930.00 |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | | | 4650.00 | | |
| Others | 59760.00 | 61130.00 | 80340.00 | 20340.00 | 4260.00 |
| Operating Profit | 741250.00 | 556370.00 | 537570.00 | 459770.00 | 438000.00 |
| Interest | 80520.00 | 38490.00 | 36910.00 | 33160.00 | 38360.00 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 510.00 | 10.00 | 20.00 | 160.00 | 40.00 |
| Other Interest | 80010.00 | 38480.00 | 36890.00 | 33000.00 | 38320.00 |
| PBDT | 660730.00 | 517880.00 | 500660.00 | 426610.00 | 399640.00 |
| Depreciation | 167060.00 | 116460.00 | 115650.00 | 115470.00 | 112010.00 |
| Profit Before Taxation & Exceptional Items | 493670.00 | 401420.00 | 385010.00 | 311140.00 | 287630.00 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 493670.00 | 401420.00 | 385010.00 | 311140.00 | 287630.00 |
| Provision for Tax | 133460.00 | 102010.00 | 88760.00 | 74740.00 | 62150.00 |
| Current Income Tax | 100980.00 | 88800.00 | 80420.00 | 62960.00 | 59290.00 |
| Deferred Tax | 32480.00 | 13210.00 | 8340.00 | 11780.00 | 2860.00 |
| Other taxes | 64960.00 | 26420.00 | 16680.00 | 23560.00 | 5720.00 |
| Profit After Tax | 360210.00 | 299410.00 | 296250.00 | 236400.00 | 225480.00 |
| Extra items | | | | | |
| Minority Interest | -50.00 | 680.00 | -1160.00 | -740.00 | -550.00 |
| Share of Associate | 590.00 | -1080.00 | 2360.00 | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 360750.00 | 299010.00 | 297450.00 | 235660.00 | 224930.00 |
| Adjustments to PAT | -2240.00 | -2520.00 | 8390.00 | | -15320.00 |
| Profit Balance B/F | 92730.00 | 44800.00 | 32590.00 | 139060.00 | 142650.00 |
| Appropriations | 451240.00 | 341290.00 | 338430.00 | 374720.00 | 352260.00 |
| General Reserves | 250000.00 | 247900.00 | 220000.00 | 180000.00 | 180000.00 |
| Proposed Equity Dividend | 32550.00 | | 29440.00 | 29440.00 | 27930.00 |
| Corporate dividend tax | 6610.00 | | 12200.00 | 6150.00 | 4750.00 |
| Other Appropriation | 41450.00 | | 680.00 | 4220.00 | |
| Equity Dividend % | 60.00 | 110.00 | 105.00 | 100.00 | 95.00 |
| Earnings Per Share | 61.00 | 101.00 | 101.00 | 80.00 | 77.00 |
| Adjusted EPS | 61.00 | 51.00 | 50.00 | 40.00 | 38.00 |