+ All Categories
Home > Documents > Jk Lakshmi Cement Wcf

Jk Lakshmi Cement Wcf

Date post: 02-Jun-2018
Category:
Upload: anujalives1
View: 222 times
Download: 0 times
Share this document with a friend

of 27

Transcript
  • 8/10/2019 Jk Lakshmi Cement Wcf

    1/27

    JK Lakshmi Cement Limited

    (Value in Cr) 2014 2013 2012

    Inventory 101.75 104.94 120.09

    - RM 67.69 69.33 67.73

    - WIP 8.14 15.58 32.28- FG 25.92 20.03 20.08

    Debtors 55.52 50.11 38.24

    Creditors 164.50 145.51 147.02

    Gross Sales 2,293.59 2,300.25 1,921.63

    Less: Excise Duty 236.99 245.30 203.53

    Net Sales 2,056.60 2,054.95 1,718.10

    Raw Material Consumed 548.5 469.62 366.93

    Power & Fuel Cost 422.02 406.19 413.63

    Factory wages and salaries 86.065 79.254 68.873

    Other Manufacturing Expenses 106.94 104.26 90.87

    Depreciation 135.17 148.93 168.97

    Works Cost 1,298.70 1,208.25 1,109.27

    Add: Opening stock of WIP 15.58 32.28 31.51

    Less: Closing stock of WIP 8.14 15.58 32.27

    Cost of production 1,306.14 1,224.95 1,108.51

    Add opening stock of FG 20.03 20.08 21.69

    Less closing stock of FG 25.92 20.03 20.08

    Selling and general expenses 588.225 549.976 437.507

    Cost of sales 1,888.47 1,774.98 1,547.63

    Working Capital Cycle 2014 2013 2012

    RM holding period (months) 1.48 1.77 2.22

    WIP holding / conversion period (months) 0.07 0.15 0.35

    FG holding / storage period (months) 0.16 0.14 0.16Debtors receivable period (months) 0.32 0.29 0.27

    Less: creditors payable period (months) 0.96 0.85 1.03

    Operating cycle (months) 1.08 1.50 1.96

    Key Ratios 2014 2013 2012

    Total Liabilities 2,982.43 2,638.83 2,279.44

    Total Current assets 370.77 254.21 337.55

    Total Current Liabilities 461.44 391.44 382.91

    Fixed Assets 1,571.54 1,434.61 1,329.33

    Total Assets 2,982.43 2,638.83 2,279.44

    Total Debt 1,631.28 1,336.95 1,069.63

    Equity 1,303.22 1,259.80 1,175.19

    Inventories 102.43 114.84 120.09

    Cash and Other Marketable Securities 35.21 12.65 89.03

    Current liability to Networth Ratio 0.35 0.31 0.33

    Debt-Equity Ratio 1.25 1.06 0.91

    Current Ratio 0.80 0.65 0.88

    Quick Ratio 0.58 0.36 0.57

    Cash Ratio 0.08 0.03 0.23

    Current Liability to Networth Ratio 0.35 0.31 0.33

    Total Liability to Networth Ratio 2.29 2.09 1.94

    Fixed Assets to Networth Ratio 1.21 1.14 1.13

    Items from Balan

    Items from Profit & L

    INCOME:

    EXPENDITURE :

  • 8/10/2019 Jk Lakshmi Cement Wcf

    2/27

    Net Working Capital -90.67 -137.23 -45.36

    MPBF -183.36 -200.78 -129.75

  • 8/10/2019 Jk Lakshmi Cement Wcf

    3/27

    2011 2010 2009 2008 2007 2006 2005

    119.92 74.77 66.02 62.19 55.82 36.64 32.75

    66.72 58.2 53.2 43.93 36.36 28.26 18.44

    31.51 5.66 3.77 12.25 9.17 4.45 8.321.69 10.91 9.05 6.01 10.29 3.93 6.01

    27.95 28.98 23.32 18.61 17.76 20.99 16.24

    83.32 58.98 64.53 67.55 45.88 24.86 23.23

    1,491.26 1,644.05 1404.05 1286.36 970.99 700.03 591.73

    169.02 153.55 179.52 178.05 128.69 116.95 104.95

    1,322.24 1,490.50 1,224.53 1,108.31 842.30 583.08 486.78

    291.3 236.51 176.35 135.18 107.55 78.86 70.69

    391.93 289.95 306.27 245.85 219.05 180.69 177.01

    56.203 45.052 37.625 30.954 22.617 18.445 16.513

    73.67 124.33 108.02 84.83 68.19 55.66 50.05

    84.61 80.03 69.11 58.54 44.33 53.07 48.95

    897.71 775.87 697.38 555.35 461.74 386.73 363.21

    5.66 3.77 12.25 9.17 4.45 8.3 3.87

    31.51 5.66 3.77 12.25 9.17 4.45 8.3

    871.86 773.98 705.86 552.27 457.02 390.58 358.78

    10.91 9.05 6.01 10.29 3.93 6.01 5.72

    21.69 10.91 9.05 6.01 10.29 3.93 6.01

    353.257 334.258 253.195 225.116 154.703 104.405 93.507

    1,214.34 1,106.38 956.01 781.67 605.36 497.06 452.00

    2011 2010 2009 2008 2007 2006 2005

    2.75 2.95 3.62 3.90 4.06 4.30 3.13

    0.43 0.09 0.06 0.27 0.24 0.14 0.28

    0.21 0.12 0.11 0.09 0.20 0.09 0.160.25 0.23 0.23 0.20 0.25 0.43 0.40

    0.76 0.47 0.63 0.73 0.65 0.51 0.57

    2.89 2.92 3.39 3.73 4.10 4.45 3.40

    2011 2010 2009 2008 2007 2006 2005

    2,074.73 1,942.43 1,533.92 1,350.26 1,139.45 904.9 860.94

    294.76 665.61 631.95 590.26 341.95 194.01 105.75

    255.79 356.55 261.97 176.99 120.78 52.54 55.44

    1,381.04 1,062.99 1,013.09 810.82 745.51 637.39 579.67

    2,074.73 1,942.43 1,533.92 1,350.26 1,139.45 904.9 860.94

    996.99 921.73 702.67 707.84 729.64 691.69 697.53

    1,046.33 1,020.70 831.25 642.42 409.81 213.21 163.41

    119.92 74.77 66.02 62.19 55.82 36.64 32.75

    88.75 220.39 326.67 347.58 150.68 12.09 22.56

    0.24 0.35 0.32 0.28 0.29 0.25 0.34

    0.95 0.90 0.85 1.10 1.78 3.24 4.27

    1.15 1.87 2.41 3.33 2.83 3.69 1.91

    0.68 1.66 2.16 2.98 2.37 3.00 1.32

    0.35 0.62 1.25 1.96 1.25 0.23 0.41

    0.24 0.35 0.32 0.28 0.29 0.25 0.34

    1.98 1.90 1.85 2.10 2.78 4.24 5.27

    1.32 1.04 1.22 1.26 1.82 2.99 3.55

    ce sheet

    ss Statement

  • 8/10/2019 Jk Lakshmi Cement Wcf

    4/27

    38.97 309.06 369.98 413.27 221.17 141.47 50.31

    -34.72 142.66 211.99 265.71 135.68 92.97 23.87

  • 8/10/2019 Jk Lakshmi Cement Wcf

    5/27

    Company >> Finance >> Profit & Loss

    JK Lakshmi Cement Ltd

    Industry :Cement - Major - North India

    (Rs in Crs)

    Year INCOME :

    Sales Turnover 2,293.59 2,300.25 1,921.63

    Excise Duty 236.99 245.3 203.53

    Net Sales 2,056.60 2,054.95 1,718.10

    Other Income 44.27 55.45 63.4

    Stock Adjustments -2.69 -16.83 -0.58

    Closing Stock Of WIP 8.14 15.58 32.27

    Closing Stock of Finished Goods 25.92 20.03 20.08

    Closing Stock of Other Materials 0 0 0

    Opening Stock of WIP 15.58 32.28 31.51

    Opening Stock of Finished Goods 20.03 20.08 21.69

    Opening Stock of Other Materials 0 0 0

    Adjustment on amalgamation / trial runs -1.14 -0.08 0.27

    Total Income 2,098.18 2,093.57 1,780.92

    EXPENDITURE :

    Raw Materials 548.5 469.62 366.93

    Opening Stock of Raw Materials 9.63 6.8 7.66

    Purchases of Raw Material 365.27 339.97 285.12

    Purchase of Trading Goods 186.86 132.48 80.95

    Direct Expense on Purchase/Adjustment 0 0 0

    Closing Stock of Raw Materials 13.26 9.63 6.8

    Adjustment on amalgamation / trial runs 0 0 0

    Power & Fuel Cost 422.02 406.19 413.63

    Power, Oil & Fuel 422.02 406.19 413.63

    Electricity Expenses 0 0 0

    Water Charges 0 0 0

    Employee Cost 122.95 113.22 98.39

    Salaries,Wages & Bonus 96.66 89.75 74.8

    Contribution to funds 11.02 8.8 10.92

    Staff Welfare Expenses 15.27 14.67 12.67

    VRS compensation 0 0 0

    Gratuity Paid 0 0 0

    Other Employee Cost 0 0 0

    Other Manufacturing Expenses 106.94 104.26 90.87

    Selling and Administration Expenses 551.34 516.01 407.99

    Mar 14(12) Mar 13(12) Mar 12(12)

  • 8/10/2019 Jk Lakshmi Cement Wcf

    6/27

    Miscellaneous Expenses 18.7 16.44 11.74

    Total Expenditure 1,770.45 1,625.74 1,389.55

    Operating Profit 327.73 467.83 391.37

    Interest 77.19 83.54 79.66

    Gross Profit 250.54 384.29 311.71

    Depreciation 135.17 148.93 168.97 Profit Before Tax 115.37 235.36 142.74

    Tax 13.16 69.56 17.87

    Fringe Benefit tax 0 0 0

    Deferred Tax 9.21 -9.94 16.09

    Reported Net Profit 93 175.74 108.78

    Extraordinary Items 6.54 12.32 10.17

    Adjusted Net Profit 86.46 163.42 98.61

    Adjst. below Net Profit 0 0 0

    P & L Balance brought forward 110.82 102 95.71

    Statutory Appropriations 0 0 0

    Appropriations 73.36 166.92 102.49

    P & L Balance carried down 130.46 110.82 102

    Dividend 23.53 29.28 23.65

    Preference Dividend 0 0 0

    Equity Dividend % 40 50 40

    Earnings Per Share-Unit Curr 7.56 14.51 8.57

    Earnings Per Share(Adj)-Unit Curr

    Book Value-Unit Curr 109.52 103.96 90.91

    http://www.capitaline.com

  • 8/10/2019 Jk Lakshmi Cement Wcf

    7/27

    1,491.26 1,644.05 1,404.05 1,286.36 970.99

    169.02 153.55 179.52 178.05 128.69

    1,322.24 1,490.50 1,224.53 1,108.31 842.3

    33.05 44.16 39.1 36.16 13.33

    35.06 2.92 -6.07 -1.2 11.08

    31.51 5.66 3.77 12.25 9.17 4.45

    21.69 10.91 9.05 6.01 10.29 3.93

    0 0 0 0 0 0

    5.66 3.77 12.25 9.17 4.45 8.3

    10.91 9.05 6.01 10.29 3.93 6.01

    0 0 0 0 0 0

    -1.57 -0.83 -0.63 0 0 0

    1,390.35 1,537.58 1,257.56 1,143.27 866.71

    291.3 236.51 176.35 135.18 107.55

    4.71 3.34 1.85 2.16 1.25 0.54

    274.06 221.02 165.03 122.63 90.96 63.85

    20.19 16.86 12.81 12.24 17.5 15.72

    0 0 0 0 0 0

    7.66 4.71 3.34 1.85 2.16 1.25

    0 0 0 0 0 0

    391.93 289.95 306.27 245.85 219.05

    391.93 289.95 306.27 245.85 219.05 180.69

    0 0 0 0 0 0

    0 0 0 0 0 0

    80.29 64.36 53.75 44.22 32.31

    58.94 50.45 41.31 30.77 23.53 19.15

    9.78 5.24 4.16 3.56 2.52 1.94

    11.57 8.67 8.28 6.91 6.26 5.26

    0 0 0 0 0 0

    0 0 0 2.98 0 0

    0 0 0 0 0 0

    73.67 124.33 108.02 84.83 68.19

    329.17 314.95 237.07 211.85 145.01

    Mar 08(12) Mar 07(12) Mar 06(Mar 11(12) Mar 10(12) Mar 09(12)

  • 8/10/2019 Jk Lakshmi Cement Wcf

    8/27

    0.11 41.6 30.8 58.24 27.56

    1,166.47 1,071.70 912.26 780.17 599.67

    223.88 465.88 345.3 363.1 267.04

    60.48 54.98 49.51 53.96 43.89

    163.4 410.9 295.79 309.14 223.15

    84.61 80.03 69.11 58.54 44.3378.79 330.87 226.68 250.6 178.82

    4.54 32.74 0 0 0

    0 0 0.99 0.89 0.71

    15.12 57 47.1 26.04 0

    59.13 241.13 178.59 223.67 178.11

    11.91 4.27 3.26 -12.94 2.35

    47.22 236.86 175.33 236.61 175.76

    0 0 0 0 0

    104.35 102.07 77.11 60.04 39.05

    0 0 0 0 0

    67.77 238.85 153.63 206.6 157.12

    95.71 104.35 102.07 77.11 60.04

    15.29 30.58 24.47 15.3 5.71

    0 0 0 0 0

    25 50 40 25 10

    4.63 19.28 28.51 36.13 31.03

    84.27 80.89 128.23 103.72 68.15

  • 8/10/2019 Jk Lakshmi Cement Wcf

    9/27

    700.03 591.73

    116.95 104.95

    583.08 486.78

    12.2 17.07

    -5.93 4.72

    8.3

    6.01

    0

    3.87

    5.72

    0

    0

    589.35 508.57

    78.86 70.69

    0.78

    52.34

    18.11

    0

    0.54

    0

    180.69 177.01

    177.01

    0

    0

    26.35 23.59

    15.87

    1.62

    6.1

    0

    0

    0

    55.66 50.05

    96.5 86.43

    2) Mar 05(12)

  • 8/10/2019 Jk Lakshmi Cement Wcf

    10/27

    19.66 19.03

    457.72 426.8

    131.63 81.77

    22.31 7.2

    109.32 74.57

    53.07 48.9556.25 25.62

    0 0

    0.8 0

    0 -0.43

    55.45 26.05

    2.66 4.76

    52.79 21.29

    34.09 0

    -34.09 -61.39

    0 0

    16.4 -1.25

    39.05 -34.09

    0 0

    0 0

    0 0

    11.14 4.71

    36.06 22.84

  • 8/10/2019 Jk Lakshmi Cement Wcf

    11/27

    Company >> Finance >> Balance Sheet

    JK Lakshmi Cement Ltd

    Industry :Cement - Major - North India

    (Rs in Crs)

    Year SOURCES OF FUNDS :

    Share Capital 58.85 58.85 61.19

    Reserves Total 1,244.37 1,200.95 1,114.00

    Total Shareholders Funds 1,303.22 1,259.80 1,175.19

    Secured Loans 1,555.73 1,243.02 968.3

    Convertible Debentures 0 0 0

    Non Convertible Debentures 149.79 199.79 200

    Partly Convertible Debentures 0 0 0

    Less : Debentures Calls in arrears 0 0 0

    Term Loans Institutions 0 0 1.72

    Term Loans Banks 1,170.76 824.35 621.16

    Term Loans Others 0 0 0

    Borrowings from Government of India 0 0 0

    Deferred Credit / Hire Purchase 0 0 0

    Bridge Loans 0 0 0

    Cash Credit /Packing Credit / Bills Discounted 0 0 0

    Working Capital Advances 0 0 0

    Interest Accured & Due 0 0 0

    Secured Loans Others 0 0 0

    Unsecured Loans 75.55 93.93 101.33Debentures / Bonds 0 0 0

    Accrued Interest 0 0 0

    Loans from Group Cos 0 0 0

    Loans from Banks 0 0 0

    Loans from Institutions 0 0 0

    Advances 0 0 0

    Loans from GOI / PSUs 0 0 0

    Deferred Liabilities 0 0 0

    Deferred Tax 32.01 63.78 82.18

    Commercial Paper 0 0 0

    Unsecured Loans Others 0 0 0

    TOTAL DEPOSITS 9.48 9.78 3.19

    Fixed Deposits 9.48 9.78 3.19

    Intercorporate Deposits 0 0 0

    Security Deposits 0 0 0

    Directors Deposits 0 0 0

    Share Deposits 0 0 0

    Mar 14 Mar 13 Mar 12

  • 8/10/2019 Jk Lakshmi Cement Wcf

    12/27

    Other Deposits 0 0 0

    Total Debt 1,631.28 1,336.95 1,069.63

    Other Liabilities 47.93 42.08 34.62

    Total Liabilities 2,982.43 2,638.83 2,279.44

    APPLICATION OF FUNDS :

    Gross Block 2,930.53 2,678.21 2,449.98 Less : Accumulated Depreciation 1,358.99 1,243.60 1,120.65

    Net Block 1,571.54 1,434.61 1,329.33

    Lease Adjustment 0 0 0

    Capital Work in Progress 908.36 688.06 294.05

    Investments 447.73 406.46 453.75

    Inventories 102.43 114.84 120.09

    Raw Materials 12.58 9.63 6.8

    Work-in Progress 8.14 15.58 32.28

    Contract WIP / Site under development 0 0 0

    Finished Goods 25.92 20.03 20.08

    Stores and Spares 55.11 59.7 60.93

    Investment as Stock_in_Trade 0 0 0

    Stock on hire 0 0 0

    Packing Materials 0 0 0

    Goods-in transit 0.68 9.9 0

    Other Inventory 0 0 0

    Sundry Debtors 55.52 50.11 38.24

    Debtors more than Six months 2.32 1.44 1.21

    Debtors Others 54.71 49.99 38.24

    Less : Provisions for Doubtful Debts 1.51 1.32 1.21

    Cash and Bank 35.21 12.65 89.03Loans and Advances 177.61 76.61 90.19

    Total Current Assets 370.77 254.21 337.55

    Current Liabilities 426.05 353.17 351.31

    Sundry Creditors 164.5 145.51 147.02

    Creditors for Goods 129.43 128.7 0

    Creditors for Capital Goods 35.07 16.81 42.28

    Creditors for Finance 0 0 0

    Creditors for Others 0 0 104.74

    Acceptances 0 0 0

    Application Money 0 0 0

    Warrants Application Money 0 0 0

    Bank Overdraft / Short term credit 0 0 0

    Advances from Customers / Credit balances 31.15 26.67 37.49

    Due to Subsidiary / Group Companies 0 0 0

    Trade and Other deposits 0.27 0.29 0.3

    Unclaimed Dividend 1.97 1.55 1.26

  • 8/10/2019 Jk Lakshmi Cement Wcf

    13/27

    Interest Accrued But Not Due 4.75 4.27 1.67

    Other Liabilities 223.41 174.88 163.57

    Provisions 35.39 38.27 31.6

    Provision for Tax 0 0 0

    Provision for Corporate Dividend Tax 4 5 3.84

    Provision for Gratuity 0 0 0Provision for Dividend 23.53 29.42 23.66

    Proposed Equity Dividend 23.53 29.42 23.66

    Provision for Contingencies 0 0 0

    Provision for depreciation in investment 0 0 0

    Other Provisions 7.86 3.85 4.1

    Total Current Liabilities 461.44 391.44 382.91

    Net Current Assets -90.67 -137.23 -45.36

    Deferred Tax Assets 36.95 29.72 27.85

    Deferred Tax Liability 159.54 143.1 151.16

    Net Deferred Tax -122.59 -113.38 -123.31

    Other Assets 268.06 360.31 370.98

    Total Assets 2,982.43 2,638.83 2,279.44

    Contingent Liabilities 89.91 28.95 51.69

    http://www.capitaline.com

  • 8/10/2019 Jk Lakshmi Cement Wcf

    14/27

    61.19 61.19 61.19 61.19 57.09

    985.14 959.51 770.06 581.23 352.72

    1,046.33 1,020.70 831.25 642.42 409.81

    880.58 777.57 573.63 595.71 641.3

    0 200 0 0 37.34

    200 0 0 0 30

    0 0 0 0 0

    0 0 0 0 0

    12.7 28.2 33.77 72.32 388

    504.06 537.78 533.3 517.5 175.6

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 11.59 6.56 5.89 10.36

    0 0 0 0 0

    0 0 0 0 0

    116.41 144.16 129.04 112.13 88.340 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    85.71 101.73 109.95 96.28 72.72

    0 0 0 0 0

    0 0 0 0 0

    14.41 42.43 19.09 15.85 15.62

    14.41 24.38 3.16 2.89 3.65

    0 0 0 0 0

    0 18.05 15.93 12.96 11.97

    0 0 0 0 0

    0 0 0 0 0

    Mar 08 Mar 07Mar 11 Mar 10 Mar 09

  • 8/10/2019 Jk Lakshmi Cement Wcf

    15/27

    0 0 0 0 0

    996.99 921.73 702.67 707.84 729.64

    31.41 0 0 0 0

    2,074.73 1,942.43 1,533.92 1,350.26 1,139.45

    2,318.63 1,903.64 1,760.48 1,474.15 1,340.52 937.59 840.65 747.39 663.33 595.01

    1,381.04 1,062.99 1,013.09 810.82 745.51

    0 0 0 0 0

    40.9 181.95 97.04 101.14 76.62

    527.76 480.53 88.91 13.03 58.11

    119.92 74.77 66.02 62.19 55.82

    7.66 4.71 3.34 1.85 2.16

    31.51 5.66 3.77 12.25 9.17

    0 0 0 0 0

    21.69 10.91 9.05 6.01 10.29

    59.06 53.49 49.86 42.08 34.2

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    0 0 0 0 0

    27.95 28.98 23.32 18.61 17.76

    1.74 1.19 1.29 1.38 11.54

    27.51 28.98 22.75 17.34 17.14

    1.3 1.19 0.72 0.11 10.92

    88.75 220.39 326.67 347.58 150.68 58.14 341.47 215.94 161.88 117.69

    294.76 665.61 631.95 590.26 341.95

    232.57 220.19 171.33 133.21 110.17

    83.32 58.98 64.53 67.55 45.88

    0 58.98 64.53 67.55 45.88

    4.32 0 0 0 0

    0 0 0 0 0

    79 0 0 0 0

    0 0 0 0 1.33

    0 0 0 0 0

    0 0 0 0 4

    0 0 0 0 0

    33.97 0 0 0 0

    0 0 0 0 0

    0.33 0.16 0 0.14 0

    1.05 0.82 0.44 0.2 0

  • 8/10/2019 Jk Lakshmi Cement Wcf

    16/27

    1.78 1.46 0.21 2.13 16.6

    112.12 158.77 106.15 63.19 42.36

    23.22 136.36 90.64 43.78 10.61

    0 109.61 52.47 26.9 0

    2.48 3.12 4.16 1.56 0.97

    0 3.38 6.15 3.74 2.4215.29 18.35 24.47 9.18 5.71

    15.29 18.35 24.47 9.18 5.71

    0 0 0 0 0

    0 0 0 0 0

    5.45 0 0 0 0

    255.79 356.55 261.97 176.99 120.78

    38.97 309.06 369.98 413.27 221.17

    38.53 19.04 76.03 117.35 138.74

    145.75 111.14 111.13 105.35 100.7

    -107.22 -92.1 -35.1 12 38.04

    193.28 0 0 0 0

    2,074.73 1,942.43 1,533.92 1,350.26 1,139.45

    81.56 64.11 50.39 68.93 42.36

  • 8/10/2019 Jk Lakshmi Cement Wcf

    17/27

    49.77 55.29

    163.44 108.12

    213.21 163.41

    606.62 616.43

    13.95 39.52

    59.42 21.16

    0 11.17

    0 0

    391.85 389.47

    139.7 141.42

    0 0

    0 0

    0 0

    0 0

    0 0

    1.7 13.69

    0 0

    0 0

    85.07 81.10 0

    0 0

    0 0

    0 0

    0 0

    0 0

    0 0

    0 0

    57.44 69.77

    0 0

    13 0

    14.63 11.33

    4.73 2.67

    0 0

    9.9 8.66

    0 0

    0 0

    Mar 06 Mar 05

  • 8/10/2019 Jk Lakshmi Cement Wcf

    18/27

    0 0

    691.69 697.53 12.58

    0 0

    904.9 860.94

    1,175.48 1,064.19 538.09 484.52

    637.39 579.67

    0 0

    87.89 20.31

    0.11 171.61

    36.64 32.75

    1.25 0.54 67.69 69.33 67.73

    4.45 8.3

    0 0

    3.93 6.01

    27.01 17.9

    0 0

    0 0

    0 0

    0 0

    0 0

    20.99 16.24

    11.51 0.7

    20.41 15.54

    10.93 0

    12.09 22.56 124.29 34.2

    194.01 105.75

    50.77 50.14

    24.86 23.23

    24.86 23.23

    0 0

    0 0

    0 0

    0.94 1.2

    0 0

    0 0

    0 0

    0 0

    0 0

    0 0

    0.11 0

  • 8/10/2019 Jk Lakshmi Cement Wcf

    19/27

    3.66 2.69

    21.2 23.02

    1.77 5.3

    0 0

    0 0

    1.77 5.30 0

    0 0

    0 0

    0 0

    0 0

    52.54 55.44

    141.47 50.31

    136.8 64.84

    98.76 26.8

    38.04 38.04

    0 0

    904.9 860.94

    19.02 75.69

  • 8/10/2019 Jk Lakshmi Cement Wcf

    20/27

  • 8/10/2019 Jk Lakshmi Cement Wcf

    21/27

    9.63 6.8 7.66 4.71

    66.72 58.2 53.2 43.93 36.36

  • 8/10/2019 Jk Lakshmi Cement Wcf

    22/27

  • 8/10/2019 Jk Lakshmi Cement Wcf

    23/27

  • 8/10/2019 Jk Lakshmi Cement Wcf

    24/27

    3.34 1.85 2.16 1.25 0.54

    28.26 18.44

  • 8/10/2019 Jk Lakshmi Cement Wcf

    25/27

  • 8/10/2019 Jk Lakshmi Cement Wcf

    26/27

  • 8/10/2019 Jk Lakshmi Cement Wcf

    27/27


Recommended