30 Apr 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 31, 03:57 PM
Grasim Industries Ltd.

BSE

  • 1,049.40 -17.45 (-1.64%)
  • Vol: 24101
  • BSE Code: 500300
  • PREV. CLOSE
    1,066.85
  • OPEN PRICE
    1,069.00
  • BID PRICE (QTY.)
    1,051.00(25)
  • OFFER PRICE (QTY.)
    0.00(0)

NSE

  • 1,049.00 0.00 (0%)
  • Vol: 1607949
  • NSE Code: GRASIM
  • PREV. CLOSE
    1,049.00
  • OPEN PRICE
    1,070.20
  • BID PRICE (QTY.)
    1,049.00(174)
  • OFFER PRICE (QTY.)
    0.00(0)

Grasim Industries Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
INCOME :
  
  
  
  
  
Gross Sales
406760.00
364680.00
325450.00
310730.00
279140.00
     Sales
401240.00
359530.00
321380.00
307470.00
276230.00
     Job Work/ Contract Receipts
NA
NA
NA
NA
NA
     Processing Charges / Service Income
1330.00
1060.00
870.00
620.00
290.00
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
4190.00
4100.00
3200.00
2650.00
2610.00
Less: Excise Duty
40390.00
36300.00
32220.00
31640.00
26690.00
Net Sales
366370.00
328380.00
293230.00
279090.00
252450.00
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
310.00
-1600.00
450.00
-1960.00
-860.00
Raw Material Consumed
94710.00
85870.00
74630.00
64830.00
56210.00
     Opening Raw Materials
12850.00
13330.00
9160.00
7540.00
6180.00
     Purchases Raw Materials
90440.00
79820.00
74230.00
63060.00
54960.00
     Closing Raw Materials
14490.00
12850.00
13330.00
9160.00
7540.00
     Other Direct Purchases / Brought in cost
5910.00
5570.00
4570.00
3400.00
2620.00
     Other raw material cost
11830.00
11130.00
9140.00
6790.00
5230.00
Power & Fuel Cost
62170.00
64530.00
56750.00
56040.00
54610.00
     Electricity & Power
62170.00
64530.00
56750.00
56040.00
54610.00
     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
24070.00
21410.00
18460.00
16690.00
13780.00
     Salaries, Wages & Bonus
20960.00
18470.00
15770.00
14240.00
11900.00
     Contributions to EPF & Pension Funds
1320.00
1370.00
1060.00
1240.00
950.00
     Workmen and Staff Welfare Expenses
1720.00
1490.00
1580.00
1190.00
900.00
     Other Employees Cost
80.00
80.00
40.00
10.00
30.00
Other Manufacturing Expenses
27140.00
24700.00
23210.00
19760.00
17030.00
     Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
     Processing Charges
590.00
350.00
300.00
760.00
410.00
     Repairs and Maintenance
8170.00
6690.00
6140.00
3900.00
3310.00
     Packing Material Consumed
8640.00
8510.00
8060.00
6750.00
6050.00
     Other Mfg Exp
9740.00
9150.00
8700.00
8350.00
7260.00
General and Administration Expenses
4560.00
4160.00
3590.00
3370.00
2840.00
     Rent , Rates & Taxes
3340.00
3130.00
2620.00
2410.00
2070.00
     Insurance
850.00
700.00
650.00
540.00
390.00
     Printing and stationery
NA
NA
NA
NA
NA
     Professional and legal fees
NA
NA
NA
NA
NA
     Traveling and conveyance
NA
NA
NA
NA
NA
     Other Administration
370.00
330.00
330.00
420.00
370.00
Selling and Distribution Expenses
77520.00
70400.00
60690.00
54910.00
47700.00
     Advertisement & Sales Promotion
2080.00
1780.00
1680.00
1570.00
1480.00
     Sales Commissions & Incentives
NA
NA
NA
NA
NA
     Freight and Forwarding
63750.00
57580.00
49090.00
44690.00
38910.00
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
11680.00
11040.00
9920.00
8640.00
7300.00
Miscellaneous Expenses
9530.00
8840.00
7040.00
7380.00
6130.00
     Bad debts /advances written off
NA
NA
NA
NA
NA
     Provision for doubtful debts
NA
NA
NA
NA
NA
     Losson disposal of fixed assets(net)
0.00
NA
NA
NA
NA
     Losson foreign exchange fluctuations
170.00
220.00
NA
NA
NA
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
9360.00
8630.00
7040.00
7380.00
6130.00
Less: Expenses Capitalised
540.00
1370.00
740.00
1150.00
780.00
Total Expenditure
299480.00
276940.00
244090.00
219860.00
196660.00
Operating Profit (Excl OI)
66890.00
51440.00
49150.00
59240.00
55790.00
Other Income
4480.00
6590.00
5760.00
6200.00
7420.00
     Interest Received
1170.00
940.00
1240.00
910.00
880.00
     Dividend Received
200.00
290.00
490.00
1130.00
1470.00
     Profit on sale of Fixed Assets
NA
20.00
20.00
20.00
20.00
     Profits on sale of Investments
1810.00
4020.00
3690.00
3980.00
4090.00
     Provision Written Back
NA
NA
NA
NA
NA
     Foreign Exchange Gains
NA
NA
220.00
50.00
100.00
     Others
1300.00
1340.00
110.00
110.00
870.00
Operating Profit
71370.00
58040.00
54910.00
65430.00
63210.00
Interest
8630.00
7880.00
4470.00
3240.00
3140.00
     InterestonDebenture / Bonds
NA
NA
NA
NA
NA
     Interest on Term Loan
8720.00
8530.00
5520.00
4580.00
3540.00
     Intereston Fixed deposits
NA
NA
NA
NA
NA
     Bank Charges etc
80.00
50.00
150.00
NA
NA
     Other Interest
-170.00
-710.00
-1200.00
-1340.00
-400.00
PBDT
62740.00
50160.00
50440.00
62190.00
60070.00
Depreciation
19110.00
15630.00
14570.00
12520.00
11540.00
Profit Before Taxation & Exceptional Items
43630.00
34530.00
35860.00
49670.00
48520.00
Exceptional Income / Expenses
-280.00
-90.00
NA
2040.00
NA
Profit Before Tax
43350.00
34430.00
35860.00
51710.00
48520.00
Provision for Tax
12110.00
10160.00
7350.00
14670.00
13210.00
     Current Income Tax
8770.00
6290.00
7510.00
12870.00
13140.00
     Deferred Tax
6720.00
9880.00
5010.00
2510.00
180.00
     Other taxes
10060.00
13760.00
4840.00
4310.00
240.00
Profit After Tax
31240.00
24270.00
28510.00
37040.00
35310.00
Extra items
NA
NA
NA
NA
NA
Minority Interest
-9110.00
-8380.00
-8830.00
-10730.00
-9470.00
Share of Associate
1450.00
1540.00
1030.00
740.00
630.00
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
23590.00
17440.00
20720.00
27040.00
26470.00
Adjustments to PAT
3620.00
NA
NA
NA
NA
Profit Balance B/F
5530.00
1660.00
7880.00
7790.00
15200.00
Appropriations
32740.00
19100.00
28600.00
34830.00
41680.00
     General Reserves
NA
NA
NA
NA
NA
     Proposed Equity Dividend
1870.00
1450.00
1930.00
2070.00
2060.00
     Corporate dividend tax
640.00
540.00
490.00
520.00
480.00
     Other Appropriation
14380.00
11590.00
24510.00
24370.00
31350.00
Equity Dividend %
225.00
180.00
210.00
225.00
225.00
Earnings Per Share
253.00
190.00
226.00
295.00
289.00
Adjusted EPS
51.00
38.00
45.00
59.00
58.00