Symphony Limited

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
INCOME :
Sales Turnover	843.61	798.25	764.75	445.55	525.87
Other Income	38.91	54.14	43.27	33.35	33.69
Stock Adjustments	15.54	1.7	18.16	3.2	13.09
Total Income	898.06	854.09	826.18	482.1	572.65
EXPENDITURE :
Raw Materials	468.54	387.03	383.04	204.49	252.61
Excise Duty	0	0	0	0	0
Power and Fuel Cost	1.93	0.91	1.5	0.77	1.54
Other Manufacturing Expenses	17.11	6	17.23	6.95	10.64
Employee Cost	103.06	72.69	68.27	42.52	46.2
Selling and Administration Expenses	110.98	89.9	92.5	47.63	82.93
Miscellaneous Expenses	48.63	23.74	21.11	10.23	12.57
Less: Preoperative Expenditure Capitalised	0	0	0	0	0
Profit before Interest, Depreciation and Tax	147.81	273.82	242.53	169.51	166.17
Interest and Financial Charges	7.79	2.21	0.71	0.36	0.8
Profit before Depreciation and Tax	140.02	271.61	241.82	169.15	165.37
Depreciation	9.86	6.81	6.88	4.3	4.1
Minority Interest before PAT	0	0	0	0	0
Profit Before Tax	130.16	264.8	234.94	164.85	161.27
Tax	38.61	72.25	68.66	46.48	45.36
Profit After Tax	91.55	192.55	166.28	118.37	115.91
Minority Interest after PAT	-0.72	0	0	0	0
Profit/Loss of Associate Company	0	0	0	0	0
Profit after Minority Interest and P/L of Assoc. Co.	92.27	192.55	166.28	118.37	115.91
Adjustment below Net Profit	-6.49	-7.44	-5.02	0	-0.08
P and L Balance brought forward	560.28	403.15	261.13	245.2	188.25
Appropriations	31.48	27.98	19.24	105.25	58.89
P and L Bal. carried down	614.58	560.28	403.15	258.32	245.2
Equity Dividend	31.48	27.98	19.24	87.45	48.97
Preference Dividend	0	0	0	0	0
Corporate Dividend Tax	0	0	0	17.8	9.92
Equity Dividend (%)	225	225	225	1250	700
Earning Per Share (Rs.)	13.19	27.53	23.77	28.75	30.3
Book Value	95.22	87.44	66.48	91.09	87.54
Extraordinary Items	-16.02	5.37	2.14	9.92	11.57

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

INCOME :

Sales Turnover

843.61

798.25

764.75

445.55

525.87

Other Income

38.91

54.14

43.27

33.35

33.69

Stock Adjustments

15.54

1.7

18.16

3.2

13.09

Total Income

898.06

854.09

826.18

482.1

572.65

EXPENDITURE :

Raw Materials

468.54

387.03

383.04

204.49

252.61

Excise Duty

Power and Fuel Cost

1.93

0.91

1.5

0.77

1.54

Other Manufacturing Expenses

17.11

17.23

6.95

10.64

Employee Cost

103.06

72.69

68.27

42.52

46.2

Selling and Administration Expenses

110.98

89.9

92.5

47.63

82.93

Miscellaneous Expenses

48.63

23.74

21.11

10.23

12.57

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

147.81

273.82

242.53

169.51

166.17

Interest and Financial Charges

7.79

2.21

0.71

0.36

0.8

Profit before Depreciation and Tax

140.02

271.61

241.82

169.15

165.37

Depreciation

9.86

6.81

6.88

4.3

4.1

Minority Interest before PAT

Profit Before Tax

130.16

264.8

234.94

164.85

161.27

Tax

38.61

72.25

68.66

46.48

45.36

Profit After Tax

91.55

192.55

166.28

118.37

115.91

Minority Interest after PAT

-0.72

Profit/Loss of Associate Company

Profit after Minority Interest and P/L of Assoc. Co.

92.27

192.55

166.28

118.37

115.91

Adjustment below Net Profit

-6.49

-7.44

-5.02

-0.08

P and L Balance brought forward

560.28

403.15

261.13

245.2

188.25

Appropriations

31.48

27.98

19.24

105.25

58.89

P and L Bal. carried down

614.58

560.28

403.15

258.32

245.2

Equity Dividend

31.48

27.98

19.24

87.45

48.97

Preference Dividend

Corporate Dividend Tax

17.8

9.92

Equity Dividend (%)

225

1250

700

Earning Per Share (Rs.)

13.19

27.53

23.77

28.75

30.3

Book Value

95.22

87.44

66.48

91.09

87.54

Extraordinary Items

-16.02

5.37

2.14

9.92

11.57

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	13.99	13.99	13.99	7	7
Reserves and Surplus	652.07	597.62	451.06	311.63	299.22
Total Shareholders Funds	666.06	611.61	465.05	318.63	306.22
Secured Loans	0	0	0	0	0
Unsecured Loans	194.91	27.86	21.67	6.7	7.11
Total Debt	194.91	27.86	21.67	6.7	7.11
Minority Interest	3.36	0	0	0	0
Total Liabilities	864.33	639.47	486.72	325.33	313.33
APPLICATION OF FUNDS :
Gross Block	300.88	137.99	186.04	192.94	160.06
Less: Accum. Depreciation	63.5	56.2	106.61	115.45	91.69
Net Block	237.38	81.79	79.43	77.49	68.37
Capital Work in Progress	5.84	0	0	3.01	0
Investments	458.49	422.37	291.54	162.29	242.3
Current Assets, Loans and Advances
Inventories	119.49	79.57	77.33	55.07	45.7
Sundry Debtors	104.69	61.51	52.31	46.87	32.67
Cash and Bank Balance	53.75	22.56	46.96	46.39	7.51
Loans and Advances	93.97	89.72	57.99	31.62	26.5
Less: Current Liab. and Prov.
Current Liabilities	192.65	102	109.7	86.63	60.58
Provisions	16.63	16.05	9.14	10.79	49.14
Net Current Assets	162.62	135.31	115.75	82.53	2.66
Miscellaneous Expenses not w/o	0	0	0	0	0
Total Assets	864.33	639.47	486.72	325.32	313.33
Contingent Liabilities	253.37	34.86	35.07	2.3	2.03

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

SOURCES OF FUNDS :

Share Capital

13.99

Reserves and Surplus

652.07

597.62

451.06

311.63

299.22

Total Shareholders Funds

666.06

611.61

465.05

318.63

306.22

Secured Loans

Unsecured Loans

194.91

27.86

21.67

6.7

7.11

Total Debt

194.91

27.86

21.67

6.7

7.11

Minority Interest

3.36

Total Liabilities

864.33

639.47

486.72

325.33

313.33

APPLICATION OF FUNDS :

Gross Block

300.88

137.99

186.04

192.94

160.06

Less: Accum. Depreciation

63.5

56.2

106.61

115.45

91.69

Net Block

237.38

81.79

79.43

77.49

68.37

Capital Work in Progress

5.84

3.01

Investments

458.49

422.37

291.54

162.29

242.3

Current Assets, Loans and Advances

Inventories

119.49

79.57

77.33

55.07

45.7

Sundry Debtors

104.69

61.51

52.31

46.87

32.67

Cash and Bank Balance

53.75

22.56

46.96

46.39

7.51

Loans and Advances

93.97

89.72

57.99

31.62

26.5

Less: Current Liab. and Prov.

Current Liabilities

192.65

102

109.7

86.63

60.58

Provisions

16.63

16.05

9.14

10.79

49.14

Net Current Assets

162.62

135.31

115.75

82.53

2.66

Miscellaneous Expenses not w/o

Total Assets

864.33

639.47

486.72

325.32

313.33

Contingent Liabilities

253.37

34.86

35.07

2.3

2.03