| Particulars | Dec-12 (Rs.Cr) | Dec-11 (Rs.Cr) | Dec-10 (Rs.Cr) | | Gross Sales | 6,627 | 5,985 | 4,949 | | Other Income | 239 | 161 | 95 | | Total Income | 6,763 | 6,067 | 5,042 | | Total Expenditure | 5,817 | 5,208 | 4,278 | | PBIDT | 946 | 858 | 764 | | Interest | 158 | 155 | 152 | | PBDT | 789 | 703 | 612 | | Depreciation | 171 | 167 | 152 | | Tax | 134 | 135 | 126 | | Deferred Tax | 0 | 0 | 0 | | Reported Profit After Tax | 484 | 401 | 335 | | Extra-ordinary Items | -6 | -29 | 5 | | Adjusted Profit After Extra-ordinary item | 490 | 430 | 329 | | | | | | | EPS (Unit Curr.) | 19.0 | 15.8 | 13.5 | | EPS (Adj) (Unit Curr.) | 19.0 | 15.8 | 13.5 | | Calculated EPS (Unit Curr.) | 19.0 | 15.8 | 13.1 | | Calculated EPS (Adj) (Unit Curr.) | 19.0 | 15.8 | 13.1 | | Calculated EPS (Ann.) (Unit Curr.) | 25.3 | 21.0 | 17.5 | | Calculated EPS (Adj) (Ann.) (Unit Curr.) | 25.3 | 21.0 | 17.5 | | Book Value (Unit Curr.) | 0.0 | 0.0 | 0.0 | | Dividend (%) | 0.0 | 0.0 | 0.0 | | Equity | 255 | 255 | 255 | | Reserve & Surplus | 0.0 | 0.0 | 0.0 | | Face Value | 10.0 | 10.0 | 10.0 | | | | | | | Non-Promoter Holding Shares | 175,630,421 | 175,592,872 | 175,097,015 | | Non-Promoter Holding (%) | 68.94 | 68.93 | 68.73 | | | | | | | PBIDTM(%) | 14.65 | 14.61 | 15.73 | | PBDTM(%) | 12.21 | 11.97 | 12.61 | | PATM(%) | 7.49 | 6.84 | 6.89 |
|