|
|
|
|
| | | | USD | EUR | GBP | JPY | 83.44 | 89.46 | 104.56 | 0.53 |
| | | | AED | AUD | CHF | CAD | 17.54 | 49.53 | 64.49 | 50.06 |
| | | | HKD | SAR | SGD | ZAR | 8.28 | 17.22 | 47.46 | 4.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
House :
|
Grindwell Norton - MNC
|
|
|
|
|
|
|
|
52-Week-High (Rs.)
|
2494.55
|
|
|
52-Week-Low (Rs.)
|
1850.05
|
|
|
|
|
* BSE PRICES
|
|
|
|
|
( Rs. in Million)
|
INCOME : | | | | | | Gross Sales | 24,185.10 | 20,454.90 | 16,537.30 | 15,523.50 | 15,668.50 | Sales | 22,252.40 | 18,940.90 | 15,141.50 | 14,291.60 | 14,472.20 | Job Work/ Contract Receipts | | | | | | Processing Charges / Service Income | 1,771.30 | 1,407.70 | 1,292.30 | 1,107.80 | 1,047.70 | Revenue from property development | | | | | | Other Operational Income | 161.40 | 106.30 | 103.50 | 124.10 | 148.60 | Less: Excise Duty | | | | | | Net Sales | 23,687.30 | 20,056.20 | 16,329.00 | 15,523.50 | 15,668.50 | EXPENDITURE : | | | | | | Increase/Decrease in Stock | -252.20 | -720.50 | 315.50 | 2.90 | -290.70 | Raw Material Consumed | 11,115.20 | 9,697.10 | 7,009.20 | 7,294.90 | 7,566.00 | Opening Raw Materials | 2,194.90 | 1,671.30 | 1,235.20 | 1,509.70 | 1,247.00 | Purchases Raw Materials | 8,108.80 | 7,635.30 | 5,905.10 | 5,796.70 | 6,737.50 | Closing Raw Materials | 1,859.30 | 2,194.90 | 1,784.10 | 1,235.20 | 1,509.70 | Other Direct Purchases / Brought in cost | 2,670.80 | 2,585.50 | 1,653.00 | 1,223.70 | 1,091.20 | Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Power & Fuel Cost | 1,038.90 | 778.80 | 585.30 | 665.30 | 631.20 | Electricity & Power | 1,038.90 | 778.80 | 585.30 | 665.30 | 631.20 | 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 | 2,738.90 | 2,481.20 | 2,054.20 | 2,018.10 | 1,895.40 | Salaries, Wages & Bonus | 2,286.50 | 2,087.90 | 1,728.70 | 1,721.00 | 1,592.30 | Contributions to EPF & Pension Funds | 173.20 | 156.30 | 148.80 | 145.50 | 133.00 | Workmen and Staff Welfare Expenses | 265.30 | 221.40 | 159.10 | 135.40 | 154.00 | Other Employees Cost | 13.90 | 15.70 | 17.60 | 16.20 | 16.10 | Other Manufacturing Expenses | 2,457.20 | 2,270.50 | 1,930.80 | 1,888.40 | 2,017.80 | Sub-contracted / Out sourced services | | | | | | Processing Charges | 331.50 | 317.50 | 302.00 | 339.40 | 346.10 | Repairs and Maintenance | 133.40 | 108.90 | 54.50 | 44.50 | 52.80 | Packing Material Consumed | | | | | | Other Mfg Exp | 1,992.30 | 1,844.00 | 1,574.30 | 1,504.50 | 1,619.00 | General and Administration Expenses | 1,081.50 | 910.10 | 692.40 | 729.40 | 856.20 | Rent , Rates & Taxes | 99.80 | 151.00 | 99.20 | 72.00 | 146.70 | Insurance | 29.20 | 28.50 | 12.20 | 16.50 | 14.90 | Printing and stationery | | | | | | Professional and legal fees | | | | | | Traveling and conveyance | 268.80 | 96.50 | 35.50 | 173.90 | 204.20 | Other Administration | 952.50 | 730.50 | 580.90 | 640.90 | 694.50 | Selling and Distribution Expenses | 65.10 | 52.30 | 47.00 | 41.30 | 30.70 | 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 | 665.60 | 593.80 | 545.30 | 363.30 | 370.60 | Bad debts /advances written off | 13.00 | 8.90 | 3.30 | | | Provision for doubtful debts | | 0.20 | 7.10 | | 3.20 | Losson disposal of fixed assets(net) | 2.80 | | 1.90 | 0.90 | 3.60 | Losson foreign exchange fluctuations | 73.20 | | | | | Losson sale of non-trade current investments | | | 88.70 | | | Other Miscellaneous Expenses | 576.50 | 584.60 | 444.20 | 362.40 | 363.80 | Less: Expenses Capitalised | | | | | | Total Expenditure | 18,910.20 | 16,063.20 | 13,179.70 | 13,003.70 | 13,077.20 | Operating Profit (Excl OI) | 4,777.10 | 3,993.00 | 3,149.30 | 2,519.90 | 2,591.30 | Other Income | 529.90 | 555.30 | 598.40 | 463.20 | 376.70 | Interest Received | 92.90 | 75.30 | 10.00 | 9.30 | 11.40 | Dividend Received | 62.70 | 28.50 | 171.00 | 38.60 | | Profit on sale of Fixed Assets | | 31.60 | | | | Profits on sale of Investments | | | | | | Provision Written Back | 16.70 | | | 1.50 | | Foreign Exchange Gains | | 126.60 | 56.80 | 100.00 | 47.50 | Others | 357.60 | 293.20 | 360.60 | 313.80 | 317.80 | Operating Profit | 5,307.00 | 4,548.30 | 3,747.70 | 2,983.00 | 2,968.00 | Interest | 66.60 | 39.60 | 32.40 | 42.80 | 14.80 | InterestonDebenture / Bonds | | | | | | Interest on Term Loan | | | | | | Intereston Fixed deposits | | | | | | Bank Charges etc | | | | | | Other Interest | 66.60 | 39.60 | 32.40 | 42.80 | 14.80 | PBDT | 5,240.40 | 4,508.70 | 3,715.30 | 2,940.20 | 2,953.10 | Depreciation | 548.60 | 512.40 | 518.90 | 546.60 | 422.20 | Profit Before Taxation & Exceptional Items | 4,691.80 | 3,996.20 | 3,196.40 | 2,393.70 | 2,531.00 | Exceptional Income / Expenses | | | | | | Profit Before Tax | 4,691.80 | 3,996.20 | 3,196.40 | 2,393.70 | 2,531.00 | Provision for Tax | 1,184.90 | 1,016.30 | 775.60 | 564.20 | 892.60 | Current Income Tax | 1,199.00 | 1,078.00 | 787.40 | 658.40 | 884.50 | Deferred Tax | -14.10 | -61.80 | -11.80 | -94.20 | 8.10 | Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Profit After Tax | 3,506.90 | 2,980.00 | 2,420.70 | 1,829.50 | 1,638.40 | Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Minority Interest | | | | | | Share of Associate | | | | | | Other Consolidated Items | | | | | | Consolidated Net Profit | 3,506.90 | 2,980.00 | 2,420.70 | 1,829.50 | 1,638.40 | Adjustments to PAT | | | | | | Profit Balance B/F | 9,367.90 | 7,464.70 | 5,893.70 | 4,890.80 | 3,911.30 | Appropriations | 12,874.90 | 10,444.70 | 8,314.40 | 6,720.40 | 5,549.70 | General Reserves | | | | | | Proposed Equity Dividend | | | | | | Corporate dividend tax | | | | | | Other Appropriation | 1,337.00 | 1,076.80 | 849.60 | 826.70 | 658.90 | Equity Dividend % | 290.00 | 240.00 | 190.00 | 150.00 | 120.00 | Earnings Per Share | 32.00 | 27.00 | 22.00 | 17.00 | 15.00 | Adjusted EPS | 32.00 | 27.00 | 22.00 | 17.00 | 15.00 |
|
|
|
|
|
|