NSE : BSE : ISIN CODE : Industry : House :
Select year
(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
INCOME :
  
  
  
  
Gross Sales
14111.00
11381.00
6595.00
5205.00
     Sales
13916.00
11272.00
6452.00
5090.00
     Job Work/ Contract Receipts
     Processing Charges / Service Income
44.00
     Revenue from property development
     Other Operational Income
152.00
109.00
143.00
115.00
Less: Excise Duty
Net Sales
14111.00
11381.00
6595.00
5205.00
EXPENDITURE :
Increase/Decrease in Stock
-1723.00
-1793.00
-223.00
-190.00
Raw Material Consumed
13309.00
11773.00
5807.00
4779.00
     Opening Raw Materials
     Purchases Raw Materials
     Closing Raw Materials
     Other Direct Purchases / Brought in cost
13309.00
11773.00
5807.00
4779.00
     Other raw material cost
0.00
0.00
0.00
0.00
Power & Fuel Cost
16.00
9.00
5.00
4.00
     Electricity & Power
16.00
9.00
5.00
4.00
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
Employee Cost
771.00
356.00
196.00
95.00
     Salaries, Wages & Bonus
748.00
332.00
188.00
92.00
     Contributions to EPF & Pension Funds
5.00
4.00
1.00
0.00
     Workmen and Staff Welfare Expenses
11.00
13.00
3.00
2.00
     Other Employees Cost
8.00
6.00
3.00
2.00
Other Manufacturing Expenses
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
0.00
0.00
0.00
0.00
     Packing Material Consumed
     Other Mfg Exp
0.00
0.00
0.00
0.00
General and Administration Expenses
221.00
169.00
236.00
100.00
     Rent , Rates & Taxes
33.00
16.00
6.00
18.00
     Insurance
15.00
4.00
5.00
7.00
     Printing and stationery
2.00
2.00
1.00
0.00
     Professional and legal fees
51.00
33.00
8.00
9.00
     Traveling and conveyance
59.00
49.00
33.00
22.00
     Other Administration
120.00
114.00
216.00
66.00
Selling and Distribution Expenses
318.00
63.00
92.00
63.00
     Advertisement & Sales Promotion
16.00
30.00
31.00
43.00
     Sales Commissions & Incentives
     Freight and Forwarding
303.00
33.00
61.00
19.00
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
0.00
0.00
Miscellaneous Expenses
30.00
12.00
14.00
22.00
     Bad debts /advances written off
     Provision for doubtful debts
     Losson disposal of fixed assets(net)
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
30.00
12.00
14.00
22.00
Less: Expenses Capitalised
Total Expenditure
12942.00
10589.00
6127.00
4872.00
Operating Profit (Excl OI)
1169.00
792.00
468.00
332.00
Other Income
93.00
57.00
32.00
14.00
     Interest Received
52.00
27.00
12.00
9.00
     Dividend Received
     Profit on sale of Fixed Assets
     Profits on sale of Investments
     Provision Written Back
     Foreign Exchange Gains
15.00
19.00
18.00
2.00
     Others
25.00
10.00
2.00
3.00
Operating Profit
1261.00
849.00
500.00
347.00
Interest
384.00
239.00
118.00
82.00
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
378.00
234.00
116.00
81.00
     Other Interest
5.00
5.00
2.00
1.00
PBDT
878.00
610.00
382.00
265.00
Depreciation
95.00
37.00
28.00
22.00
Profit Before Taxation & Exceptional Items
783.00
573.00
354.00
242.00
Exceptional Income / Expenses
Profit Before Tax
783.00
573.00
354.00
242.00
Provision for Tax
93.00
50.00
30.00
25.00
     Current Income Tax
73.00
39.00
30.00
25.00
     Deferred Tax
10.00
11.00
0.00
-1.00
     Other taxes
10.00
0.00
0.00
1.00
Profit After Tax
690.00
523.00
324.00
218.00
Extra items
0.00
0.00
0.00
0.00
Minority Interest
-2.00
-2.00
-1.00
-1.00
Share of Associate
Other Consolidated Items
Consolidated Net Profit
688.00
521.00
323.00
217.00
Adjustments to PAT
Profit Balance B/F
1148.00
628.00
304.00
87.00
Appropriations
1837.00
1149.00
628.00
304.00
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
62.00
0.00
Equity Dividend %
Earnings Per Share
7.00
13369.00
8289.00
5567.00
Adjusted EPS
7.00
5.00
3.00
2.00

© 2019. MSE Financial Services Ltd. All Rights Reserved

Developed & Content Powered by  Accord Fintech Pvt. Ltd.