CARBORUNDUM UNIVERSAL
|
CARBORUNDUM UNIVERSAL Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹4,970 Cr | ₹4,765 Cr | ₹4,710 Cr | ₹3,355 Cr | ₹2,653 Cr |
Sales | ₹4,761 Cr | ₹4,555 Cr | ₹4,523 Cr | ₹3,196 Cr | ₹2,539 Cr |
Job Work/ Contract Receipts | ₹148 Cr | ₹136 Cr | ₹134 Cr | ₹124 Cr | ₹87 Cr |
Processing Charges / Service Income | ₹7.08 Cr | ₹5.67 Cr | ₹5.24 Cr | ₹3.95 Cr | ₹2.95 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹54 Cr | ₹68 Cr | ₹48 Cr | ₹31 Cr | ₹25 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹4,894 Cr | ₹4,702 Cr | ₹4,654 Cr | ₹3,325 Cr | ₹2,632 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-120 Cr | ₹0.59 Cr | ₹-62 Cr | ₹-94 Cr | ₹67 Cr |
Raw Material Consumed | ₹1,915 Cr | ₹1,697 Cr | ₹1,776 Cr | ₹1,251 Cr | ₹831 Cr |
Opening Raw Materials | ₹295 Cr | ₹324 Cr | ₹275 Cr | ₹174 Cr | ₹152 Cr |
Purchases Raw Materials | ₹1,768 Cr | ₹1,491 Cr | ₹1,659 Cr | ₹1,255 Cr | ₹778 Cr |
Closing Raw Materials | ₹376 Cr | ₹295 Cr | ₹324 Cr | ₹275 Cr | ₹174 Cr |
Other Direct Purchases / Brought in cost | ₹227 Cr | ₹177 Cr | ₹166 Cr | ₹98 Cr | ₹74 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹467 Cr | ₹478 Cr | ₹508 Cr | ₹403 Cr | ₹363 Cr |
Electricity & Power | ₹467 Cr | ₹478 Cr | ₹508 Cr | ₹403 Cr | ₹363 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹858 Cr | ₹772 Cr | ₹688 Cr | ₹416 Cr | ₹345 Cr |
Salaries, Wages & Bonus | ₹697 Cr | ₹636 Cr | ₹551 Cr | ₹319 Cr | ₹282 Cr |
Contributions to EPF & Pension Funds | ₹47 Cr | ₹40 Cr | ₹42 Cr | ₹25 Cr | ₹20 Cr |
Workmen and Staff Welfare Expenses | ₹104 Cr | ₹92 Cr | ₹88 Cr | ₹66 Cr | ₹42 Cr |
Other Employees Cost | ₹11 Cr | ₹4.52 Cr | ₹6.65 Cr | ₹5.54 Cr | ₹1.78 Cr |
Other Manufacturing Expenses | ₹572 Cr | ₹512 Cr | ₹549 Cr | ₹440 Cr | ₹340 Cr |
Sub-contracted / Out sourced services | ₹239 Cr | ₹189 Cr | ₹236 Cr | ₹197 Cr | ₹152 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹183 Cr | ₹166 Cr | ₹160 Cr | ₹111 Cr | ₹94 Cr |
Packing Material Consumed | ₹75 Cr | ₹69 Cr | ₹67 Cr | ₹59 Cr | ₹42 Cr |
Other Mfg Exp | ₹75 Cr | ₹89 Cr | ₹86 Cr | ₹74 Cr | ₹52 Cr |
General and Administration Expenses | ₹190 Cr | ₹153 Cr | ₹208 Cr | ₹117 Cr | ₹78 Cr |
Rent , Rates & Taxes | ₹35 Cr | ₹29 Cr | ₹49 Cr | ₹24 Cr | ₹22 Cr |
Insurance | ₹15 Cr | ₹15 Cr | ₹16 Cr | ₹7.08 Cr | ₹6.07 Cr |
Printing and stationery | ₹23 Cr | ₹26 Cr | ₹24 Cr | ₹18 Cr | ₹16 Cr |
Professional and legal fees | ₹73 Cr | ₹42 Cr | ₹85 Cr | ₹50 Cr | ₹22 Cr |
Traveling and conveyance | ₹35 Cr | ₹34 Cr | ₹27 Cr | ₹11 Cr | ₹6.10 Cr |
Other Administration | ₹7.40 Cr | ₹7.11 Cr | ₹7.42 Cr | ₹6.34 Cr | ₹4.51 Cr |
Selling and Distribution Expenses | ₹246 Cr | ₹239 Cr | ₹231 Cr | ₹147 Cr | ₹98 Cr |
Advertisement & Sales Promotion | ₹22 Cr | ₹30 Cr | ₹24 Cr | ₹7.77 Cr | ₹3.70 Cr |
Sales Commissions & Incentives | ₹26 Cr | ₹27 Cr | ₹23 Cr | ₹11 Cr | ₹12 Cr |
Freight and Forwarding | ₹199 Cr | ₹182 Cr | ₹184 Cr | ₹129 Cr | ₹82 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹71 Cr | ₹113 Cr | ₹105 Cr | ₹109 Cr | ₹46 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | ₹43 Cr | ₹27 Cr | ₹8.17 Cr |
Losson disposal of fixed assets(net) | ₹4.90 Cr | ₹2.25 Cr | ₹3.27 Cr | ₹3.77 Cr | ₹0.49 Cr |
Losson foreign exchange fluctuations | - | - | - | - | ₹4.43 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹66 Cr | ₹111 Cr | ₹59 Cr | ₹78 Cr | ₹33 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,200 Cr | ₹3,965 Cr | ₹4,004 Cr | ₹2,789 Cr | ₹2,168 Cr |
Operating Profit (Excl OI) | ₹695 Cr | ₹737 Cr | ₹651 Cr | ₹536 Cr | ₹464 Cr |
Other Income | ₹58 Cr | ₹79 Cr | ₹78 Cr | ₹41 Cr | ₹33 Cr |
Interest Received | ₹29 Cr | ₹18 Cr | ₹14 Cr | ₹20 Cr | ₹17 Cr |
Dividend Received | ₹1.32 Cr | ₹0.86 Cr | ₹0.86 Cr | ₹0.74 Cr | ₹0.70 Cr |
Profit on sale of Fixed Assets | ₹0.14 Cr | ₹0.18 Cr | ₹0.17 Cr | ₹0.71 Cr | ₹3.61 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹17 Cr | ₹26 Cr | ₹21 Cr | ₹9.10 Cr | ₹8.88 Cr |
Foreign Exchange Gains | ₹1.61 Cr | ₹30 Cr | ₹32 Cr | ₹4.07 Cr | - |
Others | ₹8.83 Cr | ₹3.97 Cr | ₹9.21 Cr | ₹6.14 Cr | ₹3.06 Cr |
Operating Profit | ₹753 Cr | ₹815 Cr | ₹729 Cr | ₹576 Cr | ₹497 Cr |
Interest | ₹14 Cr | ₹18 Cr | ₹24 Cr | ₹5.64 Cr | ₹3.58 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹9.71 Cr | ₹14 Cr | ₹20 Cr | ₹3.61 Cr | ₹2.49 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.52 Cr | ₹0.90 Cr | ₹0.45 Cr | ₹0.59 Cr | ₹0.41 Cr |
Other Interest | ₹3.75 Cr | ₹3.41 Cr | ₹3.06 Cr | ₹1.45 Cr | ₹0.69 Cr |
PBDT | ₹739 Cr | ₹797 Cr | ₹705 Cr | ₹571 Cr | ₹493 Cr |
Depreciation | ₹212 Cr | ₹191 Cr | ₹187 Cr | ₹115 Cr | ₹99 Cr |
Profit Before Taxation & Exceptional Items | ₹527 Cr | ₹606 Cr | ₹518 Cr | ₹456 Cr | ₹394 Cr |
Exceptional Income / Expenses | ₹-104 Cr | - | ₹25 Cr | - | ₹-14 Cr |
Profit Before Tax | ₹468 Cr | ₹650 Cr | ₹580 Cr | ₹477 Cr | ₹395 Cr |
Provision for Tax | ₹169 Cr | ₹174 Cr | ₹138 Cr | ₹127 Cr | ₹102 Cr |
Current Income Tax | ₹168 Cr | ₹196 Cr | ₹173 Cr | ₹138 Cr | ₹109 Cr |
Deferred Tax | ₹0.78 Cr | ₹-22 Cr | ₹-35 Cr | ₹-11 Cr | ₹-7.43 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹299 Cr | ₹476 Cr | ₹442 Cr | ₹350 Cr | ₹293 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-5.97 Cr | ₹-15 Cr | ₹-28 Cr | ₹-17 Cr | ₹-8.76 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹293 Cr | ₹461 Cr | ₹414 Cr | ₹333 Cr | ₹284 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,127 Cr | ₹1,790 Cr | ₹1,499 Cr | ₹1,277 Cr | ₹989 Cr |
Appropriations | ₹2,420 Cr | ₹2,251 Cr | ₹1,913 Cr | ₹1,611 Cr | ₹1,274 Cr |
General Reserves | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-27 Cr | ₹46 Cr | ₹44 Cr | ₹33 Cr | ₹-82 Cr |
Equity Dividend % | ₹400.00 | ₹400.00 | ₹350.00 | ₹350.00 | ₹300.00 |
Earnings Per Share | ₹15.37 | ₹24.24 | ₹21.80 | ₹17.56 | ₹15.00 |
Adjusted EPS | ₹15.37 | ₹24.24 | ₹21.80 | ₹17.56 | ₹15.00 |
Compare Income Statement of peers of CARBORUNDUM UNIVERSAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CARBORUNDUM UNIVERSAL | ₹17,787.2 Cr | -3.4% | -0.4% | -42.8% | Stock Analytics | |
GRINDWELL NORTON | ₹17,804.9 Cr | -8.4% | -4.4% | -32.1% | Stock Analytics | |
WENDT (INDIA) | ₹1,889.4 Cr | -9% | 14% | -35.7% | Stock Analytics |
CARBORUNDUM UNIVERSAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CARBORUNDUM UNIVERSAL | -3.4% |
-0.4% |
-42.8% |
SENSEX | -1.6% |
-3.4% |
0.9% |
You may also like the below Video Courses