Review: Ten Year (Standalone)
Review: Ten Year (Standalone)
^            ^
                        RESULTS FOR THE FINANCIAL YEAR                2012-2013 2011-2012 2010-2011^ 2009-2010 2008-2009 2007-2008 2006-2007 2005-2006 2004-2005 2003-2004
                        REVENUE ACCOUNT
                        Gross Revenue                                  10,405.0   9,064.3   7,202.0    5,753.5   5,003.4   4,062.8   3,360.7   2,777.4   2,338.8   2,025.9
                        Net Revenue from Operations                     8,971.7   7,964.2   6,336.1    5,134.1   4,278.7   3,426.5   2,827.0   2,324.3   1,958.8   1,698.8
                        Growth Rates (%)                                    12.7      25.7     23.4       20.0      24.9      21.2      21.6      18.7      15.3      10.5
                        Materials Cost                                  5,188.9   4,746.3   3,646.9    2,840.2   2,606.9   1,956.1   1,660.7   1,351.7   1,128.4     943.6
                        % to Net Revenue                                    57.8      59.6     57.6       55.3      60.9      57.1      58.7      58.2      57.6      55.5
                        Overheads                                       2,235.6   1,866.1   1,532.0    1,275.0   1,103.8     908.0     736.7     616.5     532.7     482.8
                        % to Net Revenue                                    24.9      23.4     24.2       24.8      25.8      26.5      26.1      26.5      27.2      28.4
                                                                                                                                                                                                    Ten year
                        Operating Profit (EBITDA)                       1,673.4   1,493.2   1,232.2    1,153.7     619.4     615.2     464.3     386.8     325.1     291.4
                        Finance Costs                                       30.6      30.8     15.4       13.8      10.4        8.3       6.9       3.8       2.8       5.3
                        Depreciation                                      127.0       99.5     94.5       60.7      57.2      43.8      45.4      45.5      47.6      48.0
                        Profit Before Tax and Exceptional item          1,515.9   1,362.9   1,122.3    1,079.2     551.8     563.2     412.0     337.5     274.7     238.1
                        % to Net Revenue                                    16.9      17.1     17.7       21.0      12.9      16.4      14.6      14.5      14.0      14.0
                        Growth Rates (%)                                    11.2      21.4       4.0      95.6      (2.0)     36.7      22.1      22.9      15.4        6.6
                        Exceptional item                                       -         -         -      25.5      (5.9)         -         -   (33.6)      (4.2)     (6.8)
                        Profit Before Tax and after Exceptional item 1,515.9      1,362.9   1,122.3    1,104.7     545.9     563.2     412.0     303.9     270.5     231.3
                        % to Net Revenue                                    16.9      17.1     17.7       21.5      12.8      16.4      14.6      13.1      13.8      13.6
                        Profit After Tax                                1,050.0     958.4     775.2      774.5     362.4     375.2     272.0     186.8     173.5     147.8
                        Return on average capital employed (ROCE) (%)       54.0      59.3     62.1       78.2      51.3      60.5      52.9      49.7      44.0       41.2
                        Return on average net worth (RONW) (%)              38.1      42.9     43.9       58.4      35.8      44.9      39.8      31.3      31.4       29.3
                        CAPITAL ACCOUNT
                        Share Capital                                       95.9      95.9     95.9       95.9      95.9      95.9      95.9      95.9      95.9      95.9
                        Reserves and Surplus                            2,926.3   2,391.9   1,879.4    1,461.3     998.6     832.6     648.2     526.4     476.3     435.6
                        Deferred Tax Liability (Net)                      143.3       80.8     75.5       47.9      47.9      31.5      22.1      28.5      30.5      48.7
                        Borrowings                                          54.1    168.2      65.7       68.6      74.5      94.7     125.7      91.1      88.2      70.5
                        Fixed Assets                                    2,154 .4  1,611.9   1,096.9    1,088.2     711.8     539.2     346.5     324.7     319.5     344.4
                        Investments @                                     872.5     913.8   1,034.8      703.7     234.8     422.9     334.4     274.6     258.4     242.5
                        Debt-Equity Ratio                                 0.02:1    0.07:1   0.03:1     0.04:1    0.07:1    0.09:1    0.17:1    0.15:1    0.15:1    0.13:1
                        Market Capitalisation                            47,139    31,056   24,238     19,593      7,539   11,510      7,336     6,178     3,751     2,914
                        PER SHARE DATA
                        Earnings Per Share (`)                            109.5       99.9     80.8      *80.7    * 37.8      39.1      28.4    * 19.5    * 18.1   * #15.4
                        Dividend (%)                                      460.0     400.0     320.0      270.0     175.0     170.0     130.0     125.0      95.0    **85.0
                        Book Value (`)                                    315.1     259.4     205.9      162.3     114.1      96.8      77.6      64.9      59.7    **55.4
                        OTHER INFORMATION
                        Number of Employees                               5,236     4,937     4,640      4,382     4,260     3,924     3,868     3,681     3,550     3,356
                        Number of Shareholders                           54,813    60,537   59,280     48,290    49,074    47,573    49,032    48,820    49,739    53,797
                                                                                                                                                                                                   Review (Standalone)
13
                                                                                                                                                                      (` in Crores except per share data and ratios)
14
                       RESULTS FOR THE FINANCIAL YEAR                    2012-2013@ 2011-2012@ 2010-2011@                2009-2010^      2008-2009     2007-2008    2006-2007   2005-2006   2004-2005   2003-2004
                       Revenue Account
                       Gross Revenue                                         12,488.1       10,778.0         8,610.8         7,314.5       6,229.8       5,075.9     4,259.9     3,510.0     2,951.5      2,572.9
                       Net Revenue from Operations                           10,970.7         9,632.2        7,722.3         6,680.9       5,463.9       4,407.2     3,670.0     3,021.0     2,573.9      2,217.9
                       Growth Rates (%)                                          13.9            24.7           15.6            22.3          24.0          20.1        21.5        17.4        16.0         28.2
                       Materials Cost                                         6,438.5         5,795.3        4,474.6         3,758.0       3,370.6       2,577.6     2,199.4     1,792.1     1,502.6      1,246.3
As per our report of even date	                      For and on behalf of the Board
						
For B S R & Associates	       For Shah & Co.	        Ashwin Choksi	            K.B.S. Anand	      Tarjani Vakil
Chartered Accountants	        Chartered Accountants	 Chairman	                 Managing Director	 Chairperson of
FRN 116231W	                  FRN 109430W		                                    & CEO	             Audit Committee
	
Natrajh Ramakrishna	          Ashish Shah	           Jayesh Merchant		
Partner	                      Partner	               CFO & Company Secretary,
Membership No: 032815	        Membership No: 103750	 President - Industrial JVs		
                                                                               2012-13                   2011-12
(A)   Cash Flow From Operating Activities
      Profit before prior period item, tax and after excceptional item    1,515.88                  1,362.93
      Adjustments for :
      Depreciation/ Impairment                                              126.98                     99.49
      Interest income                                                        (4.99)                    (2.52)
      Dividend income                                                       (32.92)                   (57.42)
      Finance costs                                                          30.56                     30.82
      Provision for doubtful debts and advances                               0.98                     (1.50)
      Bad debts written off                                                   0.71                      2.96
      Net unrealised foreign exchange (gain)/ loss                           (7.23)                     6.20
      Loss/(Profit) on Sale of long term investments                        (26.20)                   (32.46)
      Loss/(Profit) on Sale of short term investments                        (1.02)                    (0.83)
      Loss/(Profit) on Sale of assets                                        (3.61)                     0.10
      Operating Profit before working capital changes                     1,599.14                  1,407.77
      Adjustments for :
      Trade Receivables                                                    (135.34)                  (191.40)
      Other Receivables                                                     (53.38)                   (92.39)
      Inventories                                                          (216.37)                  (231.18)
      Trade and other payables                                              290.39                    387.21
      Cash generated from Operations                                      1,484.44                  1,280.01
      Income Tax paid (net of refund)                                      (403.32)                  (399.53)
      Net Cash generated from Operating Activities                                       1,081.12                   880.48
(B)   Cash Flow from Investing Activities
      Purchase of Fixed Assets                                             (585.49)                  (740.67)
      Sale of Fixed Assets                                                    4.83                      0.47
      Loans to subsidiaries                                                  (1.41)                    (0.05)
      Repayment of loan - Subsidiaries                                        1.34                          -
      Purchase of long term Investments - others                           (185.38)                  (290.39)
      Purchase of long term Investments - Subsidiaries                            -                   (15.00)
      Purchase of long term Investments - Joint Venture                      (0.09)                         -
      Sale of long term Investments                                         304.20                    393.46
      Net profit on sale of short term investments                            1.02                      0.83
      Interest received                                                       3.19                      2.25
      Dividend received                                                      32.92                     57.42
      Net Cash used in Investing Activities                                              (424.87)                  (591.68)
Notes:					
(a) 	 The above Cash Flow Statement has been prepared under the Indirect Method as set out in the Accounting Standard-3 on Cash
      Flow Statement.
                                                                                                                                   (` in Crores)
                                                                                                                    As at            As at
                                                                                                                 31.03.2013       31.03.2012
(b) 	 Cash and Cash Equivalents comprises of :
	       Cash on hand                                                                                                 0.11              0.06
    	   Balances with Bank:
	       - 	 Current Accounts                                                                                         4.29             27.05
    	   - 	 Cash Credit Account                                                                                     32.19              0.22
    	   - 	 Cheques on hand                                                                                         32.70             47.32
    	   - 	 Deposit with bank with maturity less than 3 months                                                      68.90             50.00
	       -	   Unpaid dividend account*                                                                                5.86              4.74
	       Investment in liquid mutual funds                                                                          422.82           371.58
                                                                                                                   566.87           500.97
* The Company can utilise these balances only towards settlement of unclaimed dividend.
As per our report of even date	                      For and on behalf of the Board
						
For B S R & Associates	       For Shah & Co.	        Ashwin Choksi	            K.B.S. Anand	      Tarjani Vakil
Chartered Accountants	        Chartered Accountants	 Chairman	                 Managing Director	 Chairperson of
FRN 116231W	                  FRN 109430W		                                    & CEO	             Audit Committee
	
Natrajh Ramakrishna	          Ashish Shah	           Jayesh Merchant		
Partner	                      Partner	               CFO & Company Secretary,
Membership No: 032815	        Membership No: 103750	 President - Industrial JVs		
                                                                                                 2012-13     2011-12
(A) Cash Flow From Operating Activities
    Profit Before Tax                                                                            1,655.21    1,454.08
     Adjustments for :
     Depreciation/ Impairment                                                                      154.60      121.13
     Loss/(Profit) on sale of long term investments                                                (26.21)     (32.48)
     Loss/(Profit) on sale of short term investments                                                (1.05)      (0.84)
     Loss/(Profit) on Sale of assets                                                                (4.21)      (0.23)
     Finance costs                                                                                  36.65       40.97
     Provision for doubtful debts and advances                                                       3.66       (0.89)
     Bad debts written off                                                                           7.18        4.74
     Interest income                                                                               (13.73)      (6.45)
     Dividend income                                                                               (32.89)     (41.57)
     Effect of exchange rates on translation of operating cash flows                                 4.71        0.83
     Operating Profit before working capital changes                                             1,783.92    1,539.29
     Adjustments for :
     Inventories *                                                                                (246.88)    (293.46)
     Trade and Other Receivables *                                                                (299.32)    (304.83)
     Trade and Other Payables *                                                                    387.53      188.21
     Cash generated from Operations                                                              1,625.25    1,129.21
     Income Tax paid (net of refund)                                                              (438.46)    (429.58)
     Net Cash generated from Operating Activities                                                1,186.79     699.63
(B) Cash Flow from Investing Activities
     Purchase of fixed assets *                                                                   (643.78)    (546.35)
     Sale of fixed assets                                                                            7.06        6.29
     Purchase of investments                                                                      (231.90)    (290.39)
     Sale of long term investments                                                                 329.23      397.09
     Profit on sale of short term Investments                                                        1.05         0.84
     (Investments)/Maturity of bank deposits [having original maturity more than three months]      10.21       (0.29)
     Interest received                                                                              10.90         6.25
     Dividend received                                                                              32.89       41.58
     Cash Paid for increase in the stake in subsidiary                                                  -       (0.63)
     Net Cash used in investing Activities                                                       (484.34)    (385.61)
(C) Cash Flow from Financing Activities
     Proceeds from long term borrowings                                                               5.69           -
     Repayment of long term borrowings                                                              (6.10)     (11.95)
     Proceeds from short term borrowings                                                             27.35      108.86
     Repayment of short term borrowings                                                           (128.50)           -
     Finance costs paid                                                                            (37.09)     (40.42)
     Dividend and Dividend tax paid (including dividend paid to Minority)                         (462.05)    (383.07)
     Net Cash used in Financing Activities                                                       (600.70)    (326.58)
* Net of Non Cash Items pursuant to Composite Scheme of Restructuring [Refer Note 28]
Cash and Cash Equivalents as at 31st March (Refer Note (b) below) 613.65 615.86
Effect of exchange gain/ (loss) on cash and cash equivalents 5.28 10.35
           Net Change in Cash and Cash Equivalents pursuant to Composite Scheme of           30.85                       -
           Restructuring (Refer Note 28)
           Cash and Cash Equivalents as at 31st March                                       751.53                 613.65
Notes:					
(a)	 The above Cash Flow Statement has been prepared under the Indirect Method as set out in the Accounting Standard-3 on Cash
     Flow Statement.
                                                                                                                      (` in Crores)
                                                                                             As at                  As at
                                                                                          31.03.2013             31.03.2012
(b) 	 Cash and Cash Equivalents comprises of:
- Deposits with Bank with maturity less than 3 months 89.26 57.48
                                                                                            751.53                 613.65
@ The Group can utilise these balances only towards settlement of unclaimed dividend.
As per our report of even date	                      For and on behalf of the Board
						
For B S R & Associates	       For Shah & Co.	        Ashwin Choksi	            K.B.S. Anand	      Tarjani Vakil
Chartered Accountants	        Chartered Accountants	 Chairman	                 Managing Director	 Chairperson of
FRN 116231W	                  FRN 109430W		                                    & CEO	             Audit Committee
	
Natrajh Ramakrishna	          Ashish Shah	           Jayesh Merchant		
Partner	                      Partner	               CFO & Company Secretary,
Membership No: 032815	        Membership No: 103750	 President - Industrial JVs