3M INDIA
|
3M INDIA Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹4,189 Cr | ₹3,959 Cr | ₹3,336 Cr | ₹2,605 Cr | ₹2,987 Cr |
| Sales | ₹4,124 Cr | ₹3,904 Cr | ₹3,262 Cr | ₹2,556 Cr | ₹2,946 Cr |
| Job Work/ Contract Receipts | ₹13 Cr | ₹15 Cr | ₹17 Cr | ₹14 Cr | ₹21 Cr |
| Processing Charges / Service Income | ₹50 Cr | ₹38 Cr | ₹55 Cr | ₹33 Cr | ₹18 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.49 Cr | ₹2.08 Cr | ₹1.90 Cr | ₹1.74 Cr | ₹2.14 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹4,189 Cr | ₹3,959 Cr | ₹3,336 Cr | ₹2,605 Cr | ₹2,987 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹48 Cr | ₹-53 Cr | ₹-17 Cr | ₹21 Cr | ₹-3.99 Cr |
| Raw Material Consumed | ₹2,459 Cr | ₹2,513 Cr | ₹2,108 Cr | ₹1,578 Cr | ₹1,740 Cr |
| Opening Raw Materials | ₹271 Cr | ₹203 Cr | ₹186 Cr | ₹150 Cr | ₹126 Cr |
| Purchases Raw Materials | ₹1,568 Cr | ₹1,703 Cr | ₹1,425 Cr | ₹1,030 Cr | ₹1,125 Cr |
| Closing Raw Materials | ₹240 Cr | ₹271 Cr | ₹203 Cr | ₹186 Cr | ₹150 Cr |
| Other Direct Purchases / Brought in cost | ₹859 Cr | ₹879 Cr | ₹700 Cr | ₹584 Cr | ₹640 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹23 Cr | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹18 Cr |
| Electricity & Power | ₹22 Cr | ₹21 Cr | ₹15 Cr | ₹14 Cr | ₹17 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.42 Cr | ₹0.40 Cr | ₹0.44 Cr | ₹0.51 Cr | ₹0.47 Cr |
| Employee Cost | ₹392 Cr | ₹400 Cr | ₹388 Cr | ₹370 Cr | ₹329 Cr |
| Salaries, Wages & Bonus | ₹347 Cr | ₹348 Cr | ₹346 Cr | ₹318 Cr | ₹290 Cr |
| Contributions to EPF & Pension Funds | ₹16 Cr | ₹16 Cr | ₹23 Cr | ₹21 Cr | ₹21 Cr |
| Workmen and Staff Welfare Expenses | ₹19 Cr | ₹21 Cr | ₹21 Cr | ₹18 Cr | ₹23 Cr |
| Other Employees Cost | ₹9.76 Cr | ₹15 Cr | ₹-1.15 Cr | ₹13 Cr | ₹-5.71 Cr |
| Other Manufacturing Expenses | ₹108 Cr | ₹84 Cr | ₹79 Cr | ₹59 Cr | ₹69 Cr |
| Sub-contracted / Out sourced services | ₹2.26 Cr | ₹2.96 Cr | ₹6.79 Cr | ₹5.98 Cr | ₹6.23 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹16 Cr | ₹13 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹89 Cr | ₹68 Cr | ₹57 Cr | ₹39 Cr | ₹49 Cr |
| General and Administration Expenses | ₹191 Cr | ₹175 Cr | ₹180 Cr | ₹137 Cr | ₹175 Cr |
| Rent , Rates & Taxes | ₹18 Cr | ₹8.30 Cr | ₹21 Cr | ₹8.33 Cr | ₹8.22 Cr |
| Insurance | ₹3.25 Cr | ₹2.78 Cr | ₹3.04 Cr | ₹2.80 Cr | ₹2.28 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹18 Cr | ₹19 Cr | ₹17 Cr | ₹119 Cr | ₹137 Cr |
| Traveling and conveyance | ₹20 Cr | ₹17 Cr | ₹7.25 Cr | ₹2.46 Cr | ₹24 Cr |
| Other Administration | ₹132 Cr | ₹128 Cr | ₹132 Cr | ₹4.31 Cr | ₹3.92 Cr |
| Selling and Distribution Expenses | ₹137 Cr | ₹135 Cr | ₹125 Cr | ₹112 Cr | ₹130 Cr |
| Advertisement & Sales Promotion | ₹65 Cr | ₹54 Cr | ₹53 Cr | ₹53 Cr | ₹69 Cr |
| Sales Commissions & Incentives | ₹4.66 Cr | ₹5.34 Cr | ₹3.82 Cr | ₹2.13 Cr | ₹3.71 Cr |
| Freight and Forwarding | ₹67 Cr | ₹76 Cr | ₹68 Cr | ₹57 Cr | ₹57 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹80 Cr | ₹79 Cr | ₹68 Cr | ₹55 Cr | ₹80 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹9.01 Cr | ₹1.63 Cr | ₹1.35 Cr | ₹2.92 Cr | ₹15 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹0.02 Cr |
| Losson foreign exchange fluctuations | ₹8.06 Cr | ₹21 Cr | ₹13 Cr | ₹2.49 Cr | ₹15 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹63 Cr | ₹57 Cr | ₹54 Cr | ₹49 Cr | ₹50 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,438 Cr | ₹3,355 Cr | ₹2,947 Cr | ₹2,345 Cr | ₹2,537 Cr |
| Operating Profit (Excl OI) | ₹752 Cr | ₹604 Cr | ₹389 Cr | ₹259 Cr | ₹450 Cr |
| Other Income | ₹86 Cr | ₹68 Cr | ₹37 Cr | ₹25 Cr | ₹46 Cr |
| Interest Received | ₹67 Cr | ₹45 Cr | ₹30 Cr | ₹22 Cr | ₹29 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.72 Cr | ₹0.35 Cr | ₹1.60 Cr | ₹1.60 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹16 Cr | ₹6.91 Cr | ₹1.38 Cr | ₹0.77 Cr | ₹13 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹1.66 Cr | ₹16 Cr | ₹3.97 Cr | - | ₹4.56 Cr |
| Operating Profit | ₹837 Cr | ₹672 Cr | ₹426 Cr | ₹284 Cr | ₹496 Cr |
| Interest | ₹3.22 Cr | ₹7.27 Cr | ₹3.72 Cr | ₹2.45 Cr | ₹3.66 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹3.22 Cr | ₹7.27 Cr | ₹3.72 Cr | ₹2.45 Cr | ₹3.66 Cr |
| PBDT | ₹834 Cr | ₹665 Cr | ₹423 Cr | ₹282 Cr | ₹492 Cr |
| Depreciation | ₹53 Cr | ₹58 Cr | ₹55 Cr | ₹62 Cr | ₹59 Cr |
| Profit Before Taxation & Exceptional Items | ₹781 Cr | ₹607 Cr | ₹368 Cr | ₹220 Cr | ₹433 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹781 Cr | ₹607 Cr | ₹368 Cr | ₹220 Cr | ₹433 Cr |
| Provision for Tax | ₹198 Cr | ₹156 Cr | ₹96 Cr | ₹58 Cr | ₹110 Cr |
| Current Income Tax | ₹198 Cr | ₹151 Cr | ₹98 Cr | ₹65 Cr | ₹101 Cr |
| Deferred Tax | ₹-0.10 Cr | ₹5.44 Cr | ₹-2.48 Cr | ₹-7.45 Cr | ₹9.75 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹583 Cr | ₹451 Cr | ₹272 Cr | ₹162 Cr | ₹322 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹583 Cr | ₹451 Cr | ₹272 Cr | ₹162 Cr | ₹322 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,663 Cr | ₹2,169 Cr | ₹1,897 Cr | ₹1,735 Cr | ₹1,413 Cr |
| Appropriations | ₹2,246 Cr | ₹2,620 Cr | ₹2,169 Cr | ₹1,897 Cr | ₹1,735 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹113 Cr | - | - | - | - |
| Equity Dividend % | ₹6,850.00 | ₹9,500.00 | - | - | - |
| Earnings Per Share | ₹517.90 | ₹400.37 | ₹241.43 | ₹144.14 | ₹285.99 |
| Adjusted EPS | ₹517.90 | ₹400.37 | ₹241.43 | ₹144.14 | ₹285.99 |
Compare Income Statement of peers of 3M INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| 3M INDIA | ₹40,023.7 Cr | 1.4% | -4.1% | 11% | Stock Analytics | |
| GRASIM INDUSTRIES | ₹193,088.0 Cr | 1.9% | 1.2% | 2.6% | Stock Analytics | |
| DCM SHRIRAM | ₹19,403.1 Cr | 4.5% | 3.1% | 11.3% | Stock Analytics | |
| ADITYA BIRLA REAL ESTATE | ₹18,667.1 Cr | -5.4% | -6.6% | -41.6% | Stock Analytics | |
| BIRLA CORPORATION | ₹8,243.0 Cr | -5.6% | -13.2% | -20.5% | Stock Analytics | |
| SURYA ROSHNI | ₹5,694.4 Cr | 0.5% | -7.9% | -13.9% | Stock Analytics | |
3M INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| 3M INDIA | 1.4% |
-4.1% |
11% |
| SENSEX | -0.5% |
1% |
4.6% |
You may also like the below Video Courses