MENON PISTONS LTD.

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
INCOME :
Sales Turnover	156.1	149.72	148.16	130.41	144.35
Other Income	0.68	1.5	1.95	2.27	1.31
Stock Adjustments	0.27	-0.78	0.53	-4.8	0.49
Total Income	157.05	150.44	150.64	127.88	146.15
EXPENDITURE :
Raw Materials	65.84	62.27	55.87	56.52	71.12
Excise Duty	0	3.64	15.34	0	0
Power and Fuel Cost	14.46	12.57	12.21	11.06	11.47
Other Manufacturing Expenses	28.03	25.85	23.49	19.89	19.58
Employee Cost	18.25	17.51	16.72	13.71	14.2
Selling and Administration Expenses	10.49	10.07	9.57	12.44	13.35
Miscellaneous Expenses	0.7	1.28	0.62	0.63	0.57
Less: Preoperative Expenditure Capitalised	0	0	0	0	0
Profit before Interest, Depreciation and Tax	19.29	17.25	16.82	13.63	15.86
Interest and Financial Charges	0.42	0.99	1.62	2.48	3.19
Profit before Depreciation and Tax	18.87	16.26	15.2	11.15	12.67
Depreciation	4.83	4.41	4.38	4.42	4.51
Profit Before Tax	14.04	11.86	10.82	6.73	8.16
Tax	3.96	4.83	3.42	2.44	2.44
Profit After Tax	10.08	7.03	7.4	4.29	5.72
Adjustment below Net Profit	-0.78	-0.69	-0.28	-0.13	-0.27
P and L Balance brought forward	47.81	44.02	36.9	35.96	33.5
Appropriations	4.06	2.55	0	2.91	2.99
P and L Bal. carried down	53.05	47.81	44.02	37.21	35.96
Equity Dividend	3.06	2.55	0	2.46	2.04
Preference Dividend	0	0	0	0	0
Corporate Dividend Tax	0	0	0	0	0.35
Equity Dividend (%)	75	60	50	40	40
Earning Per Share (Rs.)	1.98	1.38	1.45	8.41	10.53
Book Value	15.24	14.01	13.27	119.38	116.04
Extraordinary Items	0.09	0.03	-0.03	0.08	0.12

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

INCOME :

Sales Turnover

156.1

149.72

148.16

130.41

144.35

Other Income

0.68

1.5

1.95

2.27

1.31

Stock Adjustments

0.27

-0.78

0.53

-4.8

0.49

Total Income

157.05

150.44

150.64

127.88

146.15

EXPENDITURE :

Raw Materials

65.84

62.27

55.87

56.52

71.12

Excise Duty

3.64

15.34

Power and Fuel Cost

14.46

12.57

12.21

11.06

11.47

Other Manufacturing Expenses

28.03

25.85

23.49

19.89

19.58

Employee Cost

18.25

17.51

16.72

13.71

14.2

Selling and Administration Expenses

10.49

10.07

9.57

12.44

13.35

Miscellaneous Expenses

0.7

1.28

0.62

0.63

0.57

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

19.29

17.25

16.82

13.63

15.86

Interest and Financial Charges

0.42

0.99

1.62

2.48

3.19

Profit before Depreciation and Tax

18.87

16.26

15.2

11.15

12.67

Depreciation

4.83

4.41

4.38

4.42

4.51

Profit Before Tax

14.04

11.86

10.82

6.73

8.16

Tax

3.96

4.83

3.42

2.44

Profit After Tax

10.08

7.03

7.4

4.29

5.72

Adjustment below Net Profit

-0.78

-0.69

-0.28

-0.13

-0.27

P and L Balance brought forward

47.81

44.02

36.9

35.96

33.5

Appropriations

4.06

2.55

2.91

2.99

P and L Bal. carried down

53.05

47.81

44.02

37.21

35.96

Equity Dividend

3.06

2.55

2.46

2.04

Preference Dividend

Corporate Dividend Tax

0.35

Equity Dividend (%)

Earning Per Share (Rs.)

1.98

1.38

1.45

8.41

10.53

Book Value

15.24

14.01

13.27

119.38

116.04

Extraordinary Items

0.09

0.03

-0.03

0.08

0.12

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	5.1	5.1	5.1	5.1	5.1
Reserves and Surplus	72.62	66.38	62.59	55.78	54.08
Total Shareholders Funds	77.72	71.48	67.69	60.88	59.18
Secured Loans	2.45	8.17	13.89	16.72	24.8
Unsecured Loans	0.78	0.87	0.8	0.65	1.09
Total Debt	3.23	9.04	14.69	17.37	25.89
Total Liabilities	80.95	80.52	82.38	78.25	85.07
APPLICATION OF FUNDS :
Gross Block	102.35	93.47	91.27	89.72	89.53
Less: Accum. Depreciation	71.08	66.26	61.88	58.15	54.29
Net Block	31.27	27.21	29.39	31.57	35.24
Capital Work in Progress	0	0	0.04	0	0
Investments	0	0	0	0.02	0.03
Current Assets, Loans and Advances
Inventories	16.71	15.86	16.93	16.52	21.35
Sundry Debtors	43.69	41.04	31.57	27.83	30.95
Cash and Bank Balance	1.86	2.63	8.54	5.78	6.78
Loans and Advances	9.02	14.43	16.96	19.74	18.63
Less: Current Liab. and Prov.
Current Liabilities	21.48	20.53	20.92	18.53	20.41
Provisions	0.11	0.12	0.12	4.67	7.51
Net Current Assets	49.69	53.31	52.96	46.67	49.79
Miscellaneous Expenses not w/o	0	0	0	0	0
Total Assets	80.96	80.52	82.39	78.26	85.06
Contingent Liabilities	0.49	0.49	0.55	0	0

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

SOURCES OF FUNDS :

Share Capital

5.1

Reserves and Surplus

72.62

66.38

62.59

55.78

54.08

Total Shareholders Funds

77.72

71.48

67.69

60.88

59.18

Secured Loans

2.45

8.17

13.89

16.72

24.8

Unsecured Loans

0.78

0.87

0.8

0.65

1.09

Total Debt

3.23

9.04

14.69

17.37

25.89

Total Liabilities

80.95

80.52

82.38

78.25

85.07

APPLICATION OF FUNDS :

Gross Block

102.35

93.47

91.27

89.72

89.53

Less: Accum. Depreciation

71.08

66.26

61.88

58.15

54.29

Net Block

31.27

27.21

29.39

31.57

35.24

Capital Work in Progress

0.04

Investments

0.02

0.03

Current Assets, Loans and Advances

Inventories

16.71

15.86

16.93

16.52

21.35

Sundry Debtors

43.69

41.04

31.57

27.83

30.95

Cash and Bank Balance

1.86

2.63

8.54

5.78

6.78

Loans and Advances

9.02

14.43

16.96

19.74

18.63

Less: Current Liab. and Prov.

Current Liabilities

21.48

20.53

20.92

18.53

20.41

Provisions

0.11

0.12

4.67

7.51

Net Current Assets

49.69

53.31

52.96

46.67

49.79

Miscellaneous Expenses not w/o

Total Assets

80.96

80.52

82.39

78.26

85.06

Contingent Liabilities

0.49

0.55