Professional Documents
Culture Documents
JSW Steel Limited
JSW Steel Limited
INCOME
Revenue From Operations [Gross] 82,499.00 70,091.00 59,560.00 45,288.10 56,571.86
Less: Excise/Sevice Tax/Other Levies 0.00 1,278.00 4,932.00 4,430.56 4,521.29
Revenue From Operations [Net] 82,499.00 68,813.00 54,628.00 40,857.54 52,050.57
Other Operating Revenues 2,258.00 1,412.00 976.00 688.63 920.94
Total Operating Revenues 84,757.00 70,225.00 55,604.00 41,546.17 52,971.51
Other Income 204.00 167.00 152.00 180.48 111.44
Total Revenue 84,961.00 70,392.00 55,756.00 41,726.65 53,082.95
EXPENSES
Cost Of Materials Consumed 43,476.00 38,779.00 29,749.00 21,126.60 30,851.98
Purchase Of Stock-In Trade 320.00 2.00 0.00 54.42 288.44
Operating And Direct Expenses 0.00 0.00 0.00 0.00 33.74
Changes In Inventories Of FG,WIP And
-590.00 244.00 -1,486.00 1,365.76 -1,488.21
Stock-In Trade
Employee Benefit Expenses 2,489.00 1,843.00 1,700.00 1,518.67 1,532.84
Finance Costs 3,917.00 3,701.00 3,768.00 3,601.18 3,493.03
Depreciation And Amortisation Expenses 4,041.00 3,387.00 3,430.00 3,322.56 3,434.49
Other Expenses 20,110.00 14,563.00 13,467.00 11,079.71 12,350.43
Total Expenses 73,763.00 62,519.00 50,628.00 42,068.90 50,496.74
Profit/Loss Before Exceptional,
11,198.00 7,873.00 5,128.00 -342.25 2,586.21
ExtraOrdinary Items And Tax
Exceptional Items 0.00 -264.00 0.00 -2,125.41 -47.10
Profit/Loss Before Tax 11,198.00 7,609.00 5,128.00 -2,467.66 2,539.11
Tax Expenses-Continued Operations
Current Tax 2,473.00 1,826.00 152.00 86.68 744.03
Less: MAT Credit Entitlement 0.00 0.00 0.00 0.00 719.15
Deferred Tax 1,171.00 -288.00 1,522.00 -2,052.89 794.53
Total Tax Expenses 3,644.00 1,538.00 1,674.00 -1,966.21 819.41
Profit/Loss After Tax And Before
7,554.00 6,071.00 3,454.00 -501.45 1,719.70
ExtraOrdinary Items
Profit/Loss From Continuing Operations 7,554.00 6,071.00 3,454.00 -501.45 1,719.70
Profit/Loss For The Period 7,554.00 6,071.00 3,454.00 -501.45 1,719.70
Minority Interest 115.00 101.00 56.00 145.20 74.77
Share Of Profit/Loss Of Associates -30.00 42.00 13.00 20.82 2.10
Consolidated Profit/Loss After MI And
7,639.00 6,214.00 3,523.00 -335.43 1,796.57
Associates
OTHER ADDITIONAL INFORMATION
EARNINGS PER SHARE
Basic EPS (Rs.) 32.00 26.00 15.00 -1.00 73.00
Diluted EPS (Rs.) 32.00 26.00 15.00 -1.00 73.00
DIVIDEND AND DIVIDEND PERCENTAGE
Equity Share Dividend 933.00 655.00 218.00 320.02 265.89
Preference Share Dividend 0.00 0.00 0.00 0.00 27.90
Tax On Dividend 0.00 0.00 0.00 0.00 59.81
STEEL AUTHORITY OF INDIA LTD. (SAIL)
INCOME
Revenue From Operations [Gross] 66,301.93 58,324.56 49,273.83 43,384.91 51,111.99
Less: Excise/Sevice Tax/Other Levies 0.00 1,406.14 5,327.18 4,834.29 5,521.21
Revenue From Operations [Net] 66,301.93 56,918.42 43,946.65 38,550.62 45,590.78
Other Operating Revenues 671.65 641.60 555.12 547.82 512.19
Total Operating Revenues 66,973.58 57,560.02 44,501.77 39,098.44 46,102.97
Other Income 494.52 415.19 449.48 529.04 980.82
Total Revenue 67,468.10 57,975.21 44,951.25 39,627.48 47,083.79
EXPENSES
Cost Of Materials Consumed 32,402.97 26,737.90 21,161.45 17,183.00 19,357.67
Purchase Of Stock-In Trade 0.00 0.00 0.00 0.00 7.30
Changes In Inventories Of FG,WIP And
-2,716.16 1,138.82 117.34 540.45 -1,368.70
Stock-In Trade
Employee Benefit Expenses 8,849.10 8,865.87 8,963.78 9,728.57 9,899.61
Finance Costs 3,154.92 2,822.75 2,527.82 2,300.45 1,555.18
Depreciation And Amortisation Expenses 3,385.34 3,065.97 2,681.62 2,404.42 1,907.14
Other Expenses 18,676.16 16,181.82 14,192.11 14,548.94 13,392.28
Total Expenses 63,752.33 58,813.13 49,644.12 46,705.83 44,750.48
Profit/Loss Before Exceptional,
3,715.77 -837.92 -4,692.87 -7,078.35 2,333.31
ExtraOrdinary Items And Tax
Exceptional Items -389.40 26.43 -216.74 0.00 0.00
Profit/Loss Before Tax 3,326.37 -811.49 -4,909.61 -7,078.35 2,333.31
Tax Expenses-Continued Operations
Current Tax 8.67 7.06 30.64 23.42 549.29
Less: MAT Credit Entitlement 0.00 0.00 0.00 0.00 512.96
Deferred Tax 1,186.99 -287.90 -2,005.30 -2,886.11 287.08
Tax For Earlier Years 4.87 35.61 15.14 -75.02 -17.59
Total Tax Expenses 1,200.53 -245.23 -1,959.52 -2,937.71 305.82
Profit/Loss After Tax And Before
2,125.84 -566.26 -2,950.09 -4,140.64 2,027.49
ExtraOrdinary Items
Prior Period Items 0.00 0.00 0.00 0.00 -88.60
Profit/Loss From Continuing Operations 2,125.84 -566.26 -2,950.09 -4,140.64 1,938.89
Profit/Loss For The Period 2,125.84 -566.26 -2,950.09 -4,140.64 1,938.89
Minority Interest 0.00 0.00 0.00 0.00 96.29
Share Of Profit/Loss Of Associates 222.87 284.86 193.92 -35.86 0.14
Consolidated Profit/Loss After MI And
2,348.71 -281.40 -2,756.17 -4,176.50 2,035.32
Associates
OTHER ADDITIONAL INFORMATION
EARNINGS PER SHARE
Basic EPS (Rs.) 6.00 -1.00 -7.00 -10.00 5.00
Diluted EPS (Rs.) 6.00 -1.00 -7.00 -10.00 5.00
DIVIDEND AND DIVIDEND PERCENTAGE
Equity Share Dividend 4.26 6.31 0.00 103.26 826.09
Tax On Dividend 0.88 1.28 0.00 21.02 177.91
TATA STEEL LTD.
INCOME
Revenue From Operations [Gross] 154,691.84 131,741.49 116,682.57 105,683.18 143,113.54
Less: Excise/Sevice Tax/Other Levies 0.21 860.62 5,120.52 0.00 4,794.63
Revenue From Operations [Net] 154,691.63 130,880.87 111,562.05 105,683.18 138,318.91
Other Operating Revenues 2,977.15 1,274.88 737.37 656.74 1,184.82
Total Operating Revenues 157,668.78 132,155.75 112,299.42 106,339.92 139,503.73
Other Income 1,420.58 909.45 527.47 412.22 796.18
Total Revenue 159,089.36 133,065.20 112,826.89 106,752.14 140,299.91
EXPENSES
Cost Of Materials Consumed 54,309.07 41,205.43 32,418.09 28,114.90 40,770.27
Purchase Of Stock-In Trade 6,567.98 11,002.82 11,424.94 10,581.37 13,804.22
Changes In Inventories Of FG,WIP And
-96.71 -43.68 -4,538.13 1,925.19 1,092.95
Stock-In Trade
Employee Benefit Expenses 18,758.87 17,606.19 17,252.22 17,587.63 21,407.64
Finance Costs 7,660.10 5,501.79 5,072.20 4,221.41 4,847.75
Depreciation And Amortisation Expenses 7,341.83 5,961.66 5,672.88 5,306.35 5,943.60
Other Expenses 50,410.51 41,495.32 39,499.19 41,255.47 51,061.09
Less: Amounts Transfer To Capital Accounts 1,664.28 1,000.86 764.71 1,092.97 1,168.19
Total Expenses 143,287.37 121,728.67 106,036.68 107,899.35 137,759.33
Profit/Loss Before Exceptional,
15,801.99 11,336.53 6,790.21 -1,147.21 2,540.58
ExtraOrdinary Items And Tax
Exceptional Items -120.97 9,599.12 -4,324.23 3,990.38 -3,928.67
Profit/Loss Before Tax 15,681.02 20,935.65 2,465.98 2,843.17 -1,388.09
Tax Expenses-Continued Operations
Current Tax 6,728.14 2,002.77 1,741.70 1,321.02 2,214.71
Less: MAT Credit Entitlement 0.00 0.00 0.00 0.00 117.32
Deferred Tax -9.71 1,402.62 1,036.31 -631.06 470.02
Total Tax Expenses 6,718.43 3,405.39 2,778.01 689.96 2,567.41
Profit/Loss After Tax And Before
8,962.59 17,530.26 -312.03 2,153.21 -3,955.50
ExtraOrdinary Items
Profit/Loss From Continuing Operations 8,962.59 17,530.26 -312.03 2,153.21 -3,955.50
Profit Loss From Discontinuing Operations -88.96 5.15 -3,085.32 -2,539.88 0.00
Total Tax Expenses Discontinuing Operations 0.00 -53.30 778.87 0.00 0.00
Net Profit Loss From Discontinuing
-88.96 58.45 -3,864.19 -2,539.88 0.00
Operations
Profit/Loss For The Period 8,873.63 17,588.71 -4,176.22 -386.67 -3,955.50
Minority Interest 1,120.00 -4,328.48 -72.23 114.31 13.29
Share Of Profit/Loss Of Associates 224.70 174.10 7.65 -110.42 16.69
Consolidated Profit/Loss After MI And
10,218.33 13,434.33 -4,240.80 -382.78 -3,925.52
Associates
OTHER ADDITIONAL INFORMATION
EARNINGS PER SHARE
Basic EPS (Rs.) 88.00 128.00 -43.00 -7.00 -42.00
Diluted EPS (Rs.) 88.00 128.00 -43.00 -7.00 -42.00
DIVIDEND AND DIVIDEND PERCENTAGE
Equity Share Dividend 1,144.76 1,236.18 1,043.07 776.97 776.97
Tax On Dividend 224.61 95.47 55.65 149.30 164.20
INCOME
Revenue From Operations [Gross] 38,990.58 27,526.88 22,054.87 19,944.98 20,439.30
Less: Excise/Sevice Tax/Other Levies 0.00 457.89 1,645.73 1,996.90 1,261.38
Revenue From Operations [Net] 38,990.58 27,068.99 20,409.14 17,948.08 19,177.92
Other Operating Revenues 381.56 314.44 641.37 423.15 222.75
Total Operating Revenues 39,372.14 27,383.43 21,050.51 18,371.23 19,400.67
Other Income 15.68 2.93 9.99 156.69 225.60
Total Revenue 39,387.82 27,386.36 21,060.50 18,527.92 19,626.27
EXPENSES
Cost Of Materials Consumed 15,274.37 9,378.28 6,535.46 6,076.27 5,710.71
Purchase Of Stock-In Trade 1,186.46 324.29 265.39 20.58 81.87
Operating And Direct Expenses 0.00 0.00 0.00 973.11 1,140.18
Changes In Inventories Of FG,WIP And
-225.97 -241.85 282.62 448.19 -157.18
Stock-In Trade
Employee Benefit Expenses 1,071.85 955.66 913.55 946.57 1,090.34
Finance Costs 4,264.19 3,865.70 3,440.74 3,253.56 2,583.70
Depreciation And Amortisation Expenses 5,480.35 3,883.03 3,949.02 4,067.88 2,732.83
Other Expenses 13,807.22 11,087.24 8,949.30 6,469.64 6,833.46
Less: Inter Unit / Segment / Division Transfer 0.00 0.00 0.00 0.00 758.53
Less: Amounts Transfer To Capital Accounts 147.36 589.30 604.99 0.00 0.00
Total Expenses 40,711.11 28,663.05 23,731.09 22,255.80 19,257.38
Profit/Loss Before Exceptional,
-1,323.29 -1,276.69 -2,670.59 -3,727.88 368.89
ExtraOrdinary Items And Tax
Exceptional Items -1,478.40 -587.36 -372.31 -235.83 -1,911.64
Profit/Loss Before Tax -2,801.69 -1,864.05 -3,042.90 -3,963.71 -1,542.75
Tax Expenses-Continued Operations
Current Tax 51.58 33.14 0.72 0.67 -0.04
Less: MAT Credit Entitlement 0.00 0.00 0.00 0.00 665.00
Deferred Tax -441.75 -272.95 -503.40 -878.13 610.13
Tax For Earlier Years 0.00 0.00 0.00 0.00 -33.25
Total Tax Expenses -390.17 -239.81 -502.68 -877.46 -88.16
Profit/Loss After Tax And Before
-2,411.52 -1,624.24 -2,540.22 -3,086.25 -1,454.59
ExtraOrdinary Items
Profit/Loss From Continuing Operations -2,411.52 -1,624.24 -2,540.22 -3,086.25 -1,454.59
Profit/Loss For The Period -2,411.52 -1,624.24 -2,540.22 -3,086.25 -1,454.59
Minority Interest 766.18 206.39 256.24 121.02 173.84
Share Of Profit/Loss Of Associates 0.00 8.74 2.70 -1.01 2.63
Consolidated Profit/Loss After MI And
-1,645.34 -1,409.11 -2,281.28 -2,966.24 -1,278.12
Associates
OTHER ADDITIONAL INFORMATION
EARNINGS PER SHARE
Basic EPS (Rs.) -17.00 -15.00 -28.00 -34.00 -14.00
Diluted EPS (Rs.) -17.00 -15.00 -28.00 -34.00 -14.00
INFOYSYS LTD.
Consolidated Balance Sheet ------------------- in Rs. Cr. -------------------
Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
MINDTREE LTD.
HCL TECHNOLOGIES
TECH MAHINDRA
WIPRO LTD.
ITC LTD
PARLE ARGO
12
12 mths 8 mths 12 mths 12 mths
mths
BRITANNIA
MARICO LTD.
Consolidated Balance Sheet ------------------- in Rs. Cr. -------------------
Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
12
12 mths 12 mths 12 mths 12 mths
mths