CCL PRODUCTS (INDIA)
|
CCL PRODUCTS (INDIA) Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹4,457 Cr | ₹3,106 Cr | ₹2,654 Cr | ₹2,071 Cr | ₹1,462 Cr |
| Sales | ₹4,445 Cr | ₹3,091 Cr | ₹2,654 Cr | ₹2,069 Cr | ₹1,445 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹13 Cr | ₹15 Cr | - | ₹2.08 Cr | ₹17 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹4,457 Cr | ₹3,106 Cr | ₹2,654 Cr | ₹2,071 Cr | ₹1,462 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-33 Cr | ₹-72 Cr | ₹-77 Cr | ₹-11 Cr | ₹-63 Cr |
| Raw Material Consumed | ₹2,937 Cr | ₹1,915 Cr | ₹1,629 Cr | ₹1,140 Cr | ₹786 Cr |
| Opening Raw Materials | ₹2,851 Cr | ₹2,104 Cr | ₹339 Cr | ₹317 Cr | ₹189 Cr |
| Purchases Raw Materials | ₹685 Cr | ₹496 Cr | ₹1,786 Cr | ₹1,163 Cr | ₹914 Cr |
| Closing Raw Materials | ₹600 Cr | ₹685 Cr | ₹496 Cr | ₹339 Cr | ₹317 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹169 Cr | ₹150 Cr | ₹154 Cr | ₹135 Cr | ₹82 Cr |
| Electricity & Power | ₹169 Cr | ₹150 Cr | ₹154 Cr | ₹135 Cr | ₹82 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹193 Cr | ₹172 Cr | ₹146 Cr | ₹113 Cr | ₹82 Cr |
| Salaries, Wages & Bonus | ₹174 Cr | ₹148 Cr | ₹125 Cr | ₹94 Cr | ₹62 Cr |
| Contributions to EPF & Pension Funds | ₹8.60 Cr | ₹7.98 Cr | ₹7.45 Cr | ₹7.65 Cr | ₹5.93 Cr |
| Workmen and Staff Welfare Expenses | ₹9.98 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹7.79 Cr |
| Other Employees Cost | - | - | - | - | ₹6.76 Cr |
| Other Manufacturing Expenses | ₹332 Cr | ₹255 Cr | ₹267 Cr | ₹218 Cr | ₹168 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹79 Cr | ₹60 Cr | ₹54 Cr | ₹40 Cr | ₹20 Cr |
| Packing Material Consumed | ₹139 Cr | ₹103 Cr | ₹129 Cr | ₹80 Cr | ₹82 Cr |
| Other Mfg Exp | ₹114 Cr | ₹92 Cr | ₹83 Cr | ₹98 Cr | ₹67 Cr |
| General and Administration Expenses | ₹70 Cr | ₹57 Cr | ₹51 Cr | ₹41 Cr | ₹45 Cr |
| Rent , Rates & Taxes | ₹5.97 Cr | ₹4.49 Cr | ₹5.09 Cr | ₹3.74 Cr | ₹3.72 Cr |
| Insurance | ₹9.62 Cr | ₹7.85 Cr | ₹5.97 Cr | ₹3.91 Cr | ₹3.82 Cr |
| Printing and stationery | ₹0.29 Cr | ₹0.32 Cr | ₹0.32 Cr | ₹0.37 Cr | ₹0.27 Cr |
| Professional and legal fees | ₹10 Cr | ₹8.51 Cr | ₹8.33 Cr | ₹6.97 Cr | ₹8.17 Cr |
| Traveling and conveyance | ₹9.02 Cr | ₹9.52 Cr | ₹9.15 Cr | ₹5.78 Cr | ₹4.97 Cr |
| Other Administration | ₹35 Cr | ₹27 Cr | ₹22 Cr | ₹20 Cr | ₹24 Cr |
| Selling and Distribution Expenses | ₹126 Cr | ₹87 Cr | ₹46 Cr | ₹40 Cr | ₹29 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹126 Cr | ₹87 Cr | ₹46 Cr | ₹40 Cr | ₹29 Cr |
| Miscellaneous Expenses | ₹8.78 Cr | ₹7.29 Cr | ₹11 Cr | ₹7.40 Cr | ₹7.93 Cr |
| Bad debts /advances written off | ₹2.20 Cr | - | - | - | - |
| Provision for doubtful debts | ₹0.39 Cr | ₹0.96 Cr | ₹3.88 Cr | ₹2.08 Cr | ₹0.60 Cr |
| Losson disposal of fixed assets(net) | ₹0.98 Cr | - | - | ₹0.00 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.21 Cr | ₹6.33 Cr | ₹7.01 Cr | ₹5.31 Cr | ₹7.33 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,803 Cr | ₹2,571 Cr | ₹2,226 Cr | ₹1,685 Cr | ₹1,138 Cr |
| Operating Profit (Excl OI) | ₹655 Cr | ₹535 Cr | ₹428 Cr | ₹387 Cr | ₹324 Cr |
| Other Income | ₹87 Cr | ₹29 Cr | ₹23 Cr | ₹17 Cr | ₹11 Cr |
| Interest Received | ₹3.29 Cr | ₹2.10 Cr | ₹0.50 Cr | ₹0.14 Cr | ₹0.13 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹78 Cr | ₹20 Cr | ₹17 Cr | ₹13 Cr | ₹6.97 Cr |
| Others | ₹5.14 Cr | ₹6.36 Cr | ₹5.82 Cr | ₹3.11 Cr | ₹3.96 Cr |
| Operating Profit | ₹741 Cr | ₹564 Cr | ₹452 Cr | ₹403 Cr | ₹335 Cr |
| Interest | ₹129 Cr | ₹113 Cr | ₹78 Cr | ₹34 Cr | ₹16 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹122 Cr | ₹109 Cr | ₹75 Cr | ₹31 Cr | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹6.79 Cr | ₹4.26 Cr | ₹2.68 Cr | ₹3.14 Cr | ₹2.92 Cr |
| Other Interest | - | - | - | - | ₹13 Cr |
| PBDT | ₹613 Cr | ₹451 Cr | ₹374 Cr | ₹369 Cr | ₹319 Cr |
| Depreciation | ₹152 Cr | ₹98 Cr | ₹98 Cr | ₹64 Cr | ₹57 Cr |
| Profit Before Taxation & Exceptional Items | ₹461 Cr | ₹352 Cr | ₹276 Cr | ₹305 Cr | ₹261 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹461 Cr | ₹352 Cr | ₹276 Cr | ₹305 Cr | ₹261 Cr |
| Provision for Tax | ₹73 Cr | ₹42 Cr | ₹26 Cr | ₹21 Cr | ₹57 Cr |
| Current Income Tax | ₹65 Cr | ₹29 Cr | ₹23 Cr | ₹35 Cr | ₹39 Cr |
| Deferred Tax | ₹7.81 Cr | ₹13 Cr | ₹3.26 Cr | ₹-14 Cr | ₹18 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹388 Cr | ₹310 Cr | ₹250 Cr | ₹284 Cr | ₹204 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | ₹-0.01 Cr | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹388 Cr | ₹310 Cr | ₹250 Cr | ₹284 Cr | ₹204 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,551 Cr | ₹1,267 Cr | ₹1,083 Cr | ₹866 Cr | ₹728 Cr |
| Appropriations | ₹1,939 Cr | ₹1,577 Cr | ₹1,333 Cr | ₹1,150 Cr | ₹932 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹67 Cr | ₹27 Cr | ₹33 Cr | ₹27 Cr | ₹27 Cr |
| Equity Dividend % | ₹287.50 | ₹250.00 | ₹225.00 | ₹275.00 | ₹250.00 |
| Earnings Per Share | ₹29.07 | ₹23.24 | ₹18.80 | ₹21.35 | ₹15.36 |
| Adjusted EPS | ₹29.07 | ₹23.24 | ₹18.80 | ₹21.35 | ₹15.36 |
Compare Income Statement of peers of CCL PRODUCTS (INDIA)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CCL PRODUCTS (INDIA) | ₹14,860.6 Cr | -1.9% | -7.1% | 30.9% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹104,907.0 Cr | -2.1% | -1.3% | 1.6% | Stock Analytics | |
| ANDREW YULE & COMPANY | ₹1,274.2 Cr | -2.7% | 7.9% | 0.4% | Stock Analytics | |
| MCLEOD RUSSEL INDIA | ₹529.5 Cr | 4.1% | -13.2% | 26.8% | Stock Analytics | |
| GOODRICKE GROUP | ₹466.3 Cr | 0.3% | 17.1% | 9.9% | Stock Analytics | |
| THE UNITED NILGIRI TEA ESTATES COMPANY | ₹226.3 Cr | -1.7% | -3.3% | -5.5% | Stock Analytics | |
CCL PRODUCTS (INDIA) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CCL PRODUCTS (INDIA) | -1.9% |
-7.1% |
30.9% |
| SENSEX | -0.7% |
0.1% |
-3.4% |
You may also like the below Video Courses