| 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | 2014 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 2768.3 | 2487.7 | 2419.7 | 2242.9 | 2025.52 |
| Other Income | 89.7 | 80.7 | 66.4 | 135.2 | 130.86 |
| Stock Adjustments | 60.5 | -97.7 | 35.2 | -36.4 | 151 |
| Total Income | 2918.5 | 2470.7 | 2521.3 | 2341.7 | 2307.38 |
| EXPENDITURE : | |||||
| Raw Materials | 1206.4 | 906.4 | 1100.2 | 975.2 | 1125.04 |
| Excise Duty | 0 | 27.8 | 52.9 | 49.8 | 48.04 |
| Power and Fuel Cost | 40 | 33.4 | 31.7 | 31.4 | 39.85 |
| Other Manufacturing Expenses | 82 | 69.4 | 75.1 | 73.4 | 65.66 |
| Employee Cost | 406.8 | 368.5 | 355.3 | 333.3 | 288.24 |
| Selling and Administration Expenses | 417.8 | 390.4 | 368 | 355.9 | 308.23 |
| Miscellaneous Expenses | 52.3 | 56.9 | -63.4 | -71.6 | -37.42 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 713.2 | 617.9 | 601.5 | 594.3 | 469.74 |
| Interest and Financial Charges | 0.7 | 1.1 | 2.3 | 0.4 | 0.48 |
| Profit before Depreciation and Tax | 712.5 | 616.8 | 599.2 | 593.9 | 469.26 |
| Depreciation | 102.7 | 102.2 | 118.8 | 113 | 96.64 |
| Profit Before Tax | 609.8 | 514.6 | 480.4 | 480.9 | 372.62 |
| Tax | 229.2 | 188.6 | 176.2 | 159.4 | 109.01 |
| Profit After Tax | 380.6 | 326 | 304.2 | 321.5 | 263.61 |
| Adjustment below Net Profit | 1.3 | -1.3 | -5.8 | 0 | 0 |
| P and L Balance brought forward | 1630.4 | 1494.1 | 1375.9 | 1143.8 | 1030.22 |
| Appropriations | 197.2 | 188.4 | 180.2 | 212.4 | 150.03 |
| P and L Bal. carried down | 1815.1 | 1630.4 | 1494.1 | 1252.9 | 1143.8 |
| Equity Dividend | 163.6 | 156.7 | 149.7 | 149.7 | 103.64 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 33.6 | 31.7 | 30.5 | 30.5 | 20.03 |
| Equity Dividend (%) | 840 | 710 | 680 | 650 | 450 |
| Earning Per Share (Rs.) | 165.48 | 141.74 | 119 | 139.78 | 105.77 |
| Book Value | 964.87 | 881.04 | 818.7 | 707.3 | 643.67 |
| Extraordinary Items | -1.09 | -0.82 | 0.12 | 55.49 | 66.68 |
| 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | 2014 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 23 | 23 | 23 | 23 | 23.03 |
| Reserves and Surplus | 2196.2 | 2003.4 | 1860 | 1604.1 | 1462.81 |
| Total Shareholders Funds | 2219.2 | 2026.4 | 1883 | 1627.1 | 1485.84 |
| Secured Loans | 0 | 0 | 0 | 0 | 0 |
| Unsecured Loans | 49.1 | 46.5 | 54.8 | 40.2 | 32.07 |
| Total Debt | 49.1 | 46.5 | 54.8 | 40.2 | 32.07 |
| Total Liabilities | 2268.3 | 2072.9 | 1937.8 | 1667.3 | 1517.91 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 1053.3 | 989.1 | 935.7 | 1454.2 | 1132.11 |
| Less: Accum. Depreciation | 320.5 | 220.1 | 118.8 | 577.1 | 483.75 |
| Net Block | 732.8 | 769 | 816.9 | 877.1 | 648.36 |
| Capital Work in Progress | 21.1 | 30.1 | 33.6 | 22.1 | 209.88 |
| Investments | 0.2 | 0.2 | 0.2 | 0.2 | 0.24 |
| Current Assets, Loans and Advances | |||||
| Inventories | 483.1 | 415.6 | 493.1 | 479.2 | 478.09 |
| Sundry Debtors | 158.4 | 195.1 | 144.8 | 144.1 | 115.22 |
| Cash and Bank Balance | 831.9 | 729.9 | 561 | 571.5 | 468.84 |
| Loans and Advances | 793.3 | 673.1 | 533.7 | 346.3 | 339.59 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 583.1 | 575.9 | 496.8 | 487.9 | 523.39 |
| Provisions | 169.4 | 164.2 | 148.7 | 285.3 | 218.92 |
| Net Current Assets | 1514.2 | 1273.6 | 1087.1 | 767.9 | 659.43 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 2268.3 | 2072.9 | 1937.8 | 1667.3 | 1517.91 |
| Contingent Liabilities | 213.5 | 180.7 | 160.4 | 102 | 118.24 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Sanofi India Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
