CAPTAIN POLYPLAST
|
CAPTAIN POLYPLAST Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹301 Cr | ₹225 Cr | ₹187 Cr | ₹180 Cr | ₹19,204,568 Cr |
| Sales | ₹297 Cr | ₹222 Cr | ₹183 Cr | ₹176 Cr | ₹18,777,458 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.56 Cr | ₹0.39 Cr | ₹0.29 Cr | ₹0.37 Cr | ₹64,427 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.47 Cr | ₹2.55 Cr | ₹3.44 Cr | ₹3.29 Cr | ₹362,682 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹294 Cr | ₹225 Cr | ₹185 Cr | ₹178 Cr | ₹18,622,627 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹3.84 Cr | ₹-2.23 Cr | ₹-3.75 Cr | ₹-0.21 Cr | ₹-198,203 Cr |
| Raw Material Consumed | ₹203 Cr | ₹170 Cr | ₹141 Cr | ₹115 Cr | ₹11,518,611 Cr |
| Opening Raw Materials | ₹8.41 Cr | ₹4.07 Cr | ₹3.65 Cr | ₹3.12 Cr | ₹150,056 Cr |
| Purchases Raw Materials | ₹197 Cr | ₹174 Cr | ₹141 Cr | ₹116 Cr | ₹11,680,940 Cr |
| Closing Raw Materials | ₹2.75 Cr | ₹8.41 Cr | ₹4.07 Cr | ₹3.65 Cr | ₹312,385 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹6.54 Cr | ₹4.21 Cr | ₹2.70 Cr | ₹2.83 Cr | ₹315,333 Cr |
| Electricity & Power | ₹6.54 Cr | ₹4.21 Cr | ₹2.70 Cr | ₹2.83 Cr | ₹315,333 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹13 Cr | ₹10 Cr | ₹9.30 Cr | ₹9.91 Cr | ₹1,090,031 Cr |
| Salaries, Wages & Bonus | ₹12 Cr | ₹9.64 Cr | ₹8.58 Cr | ₹9.20 Cr | ₹1,012,768 Cr |
| Contributions to EPF & Pension Funds | ₹0.74 Cr | ₹0.60 Cr | ₹0.54 Cr | ₹0.55 Cr | ₹57,498 Cr |
| Workmen and Staff Welfare Expenses | ₹0.32 Cr | ₹0.16 Cr | ₹0.19 Cr | ₹0.15 Cr | ₹19,765 Cr |
| Other Employees Cost | - | ₹0.05 Cr | - | - | - |
| Other Manufacturing Expenses | ₹1.28 Cr | ₹1.93 Cr | ₹1.82 Cr | ₹1.44 Cr | ₹75,109 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹0.26 Cr | ₹0.14 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹9,680 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1.02 Cr | ₹1.79 Cr | ₹1.77 Cr | ₹1.43 Cr | ₹65,429 Cr |
| General and Administration Expenses | ₹6.37 Cr | ₹6.63 Cr | ₹4.99 Cr | ₹4.69 Cr | ₹551,347 Cr |
| Rent , Rates & Taxes | ₹0.65 Cr | ₹0.45 Cr | ₹0.47 Cr | ₹0.61 Cr | ₹76,260 Cr |
| Insurance | ₹0.17 Cr | ₹0.22 Cr | ₹0.38 Cr | ₹0.16 Cr | ₹25,578 Cr |
| Printing and stationery | ₹0.22 Cr | - | - | - | - |
| Professional and legal fees | ₹0.83 Cr | ₹0.52 Cr | ₹0.50 Cr | ₹0.74 Cr | ₹58,379 Cr |
| Traveling and conveyance | ₹2.30 Cr | ₹1.76 Cr | ₹1.11 Cr | ₹0.98 Cr | ₹140,518 Cr |
| Other Administration | ₹2.21 Cr | ₹3.69 Cr | ₹2.53 Cr | ₹2.19 Cr | ₹250,612 Cr |
| Selling and Distribution Expenses | ₹23 Cr | ₹17 Cr | ₹14 Cr | ₹18 Cr | ₹2,446,956 Cr |
| Advertisement & Sales Promotion | ₹1.76 Cr | ₹9.57 Cr | ₹8.29 Cr | ₹12 Cr | ₹1,461,150 Cr |
| Sales Commissions & Incentives | ₹10 Cr | - | - | - | - |
| Freight and Forwarding | ₹11 Cr | ₹7.40 Cr | ₹5.75 Cr | ₹6.47 Cr | ₹985,805 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹-0.09 Cr | - | - | - | - |
| Miscellaneous Expenses | ₹5.94 Cr | ₹0.05 Cr | - | ₹0.01 Cr | - |
| Bad debts /advances written off | ₹5.71 Cr | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹0.05 Cr | - | ₹0.01 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.22 Cr | - | - | - | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹263 Cr | ₹208 Cr | ₹170 Cr | ₹152 Cr | ₹15,799,185 Cr |
| Operating Profit (Excl OI) | ₹32 Cr | ₹17 Cr | ₹15 Cr | ₹26 Cr | ₹2,823,442 Cr |
| Other Income | ₹3.38 Cr | ₹2.93 Cr | ₹1.99 Cr | ₹1.09 Cr | ₹331,235 Cr |
| Interest Received | ₹2.33 Cr | ₹2.67 Cr | ₹1.86 Cr | ₹0.86 Cr | ₹293,632 Cr |
| Dividend Received | - | - | - | ₹0.01 Cr | ₹12,435 Cr |
| Profit on sale of Fixed Assets | ₹0.00 Cr | - | - | - | ₹138 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | ₹0.12 Cr | ₹0.00 Cr | ₹0.20 Cr | ₹1,733 Cr |
| Foreign Exchange Gains | ₹0.07 Cr | - | - | - | ₹4,012 Cr |
| Others | ₹0.98 Cr | ₹0.15 Cr | ₹0.13 Cr | ₹0.03 Cr | ₹19,285 Cr |
| Operating Profit | ₹35 Cr | ₹20 Cr | ₹17 Cr | ₹27 Cr | ₹3,154,677 Cr |
| Interest | ₹11 Cr | ₹9.38 Cr | ₹9.97 Cr | ₹10 Cr | ₹1,010,075 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹9.44 Cr | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.69 Cr | ₹0.98 Cr | - | ₹1.35 Cr | ₹136,879 Cr |
| Other Interest | ₹0.82 Cr | ₹8.40 Cr | ₹9.97 Cr | ₹8.73 Cr | ₹873,196 Cr |
| PBDT | ₹24 Cr | ₹10 Cr | ₹7.47 Cr | ₹17 Cr | ₹2,144,602 Cr |
| Depreciation | ₹2.41 Cr | ₹2.72 Cr | ₹3.66 Cr | ₹4.16 Cr | ₹421,557 Cr |
| Profit Before Taxation & Exceptional Items | ₹22 Cr | ₹7.66 Cr | ₹3.81 Cr | ₹12 Cr | ₹1,723,045 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹23 Cr | ₹7.66 Cr | ₹3.81 Cr | ₹12 Cr | ₹1,723,045 Cr |
| Provision for Tax | ₹5.20 Cr | ₹2.02 Cr | ₹1.06 Cr | ₹3.39 Cr | ₹463,216 Cr |
| Current Income Tax | ₹5.59 Cr | ₹2.07 Cr | ₹1.19 Cr | ₹3.43 Cr | ₹462,408 Cr |
| Deferred Tax | ₹-0.39 Cr | ₹0.05 Cr | ₹-0.04 Cr | ₹-0.12 Cr | ₹-16,936 Cr |
| Other taxes | - | ₹-0.10 Cr | ₹-0.10 Cr | ₹0.07 Cr | ₹17,745 Cr |
| Profit After Tax | ₹18 Cr | ₹5.64 Cr | ₹2.76 Cr | ₹9.05 Cr | ₹1,259,828 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | ₹0.32 Cr | ₹1.61 Cr | ₹0.21 Cr | - |
| Consolidated Net Profit | ₹18 Cr | ₹5.96 Cr | ₹4.37 Cr | ₹9.26 Cr | ₹1,259,828 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹60 Cr | ₹55 Cr | ₹51 Cr | ₹41 Cr | ₹2,993,589 Cr |
| Appropriations | ₹78 Cr | ₹61 Cr | ₹55 Cr | ₹51 Cr | ₹4,253,417 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.25 Cr | - | ₹0.20 Cr | ₹0.20 Cr | ₹24,294 Cr |
| Equity Dividend % | - | - | - | ₹2.00 | ₹2.00 |
| Earnings Per Share | ₹3.36 | ₹1.18 | ₹0.87 | ₹1.84 | ₹2.50 |
| Adjusted EPS | ₹3.36 | ₹1.18 | ₹0.87 | ₹1.84 | ₹2.50 |
Compare Income Statement of peers of CAPTAIN POLYPLAST
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CAPTAIN POLYPLAST | ₹433.4 Cr | -2.2% | -7.1% | 8.2% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹44,108.8 Cr | -4.3% | -17.1% | -22.9% | Stock Analytics | |
| ASTRAL | ₹38,999.9 Cr | -1% | 0.4% | -14.8% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,233.7 Cr | -3.2% | -5.6% | -31.7% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,759.2 Cr | -2.7% | -11% | 10.3% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹9,405.1 Cr | 2.5% | 28.1% | -8.9% | Stock Analytics | |
CAPTAIN POLYPLAST Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CAPTAIN POLYPLAST | -2.2% |
-7.1% |
8.2% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses