CERA SANITARYWARE
|
CERA SANITARYWARE Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,926 Cr | ₹1,879 Cr | ₹1,810 Cr | ₹1,446 Cr | ₹1,224 Cr |
| Sales | ₹1,886 Cr | ₹1,866 Cr | ₹1,800 Cr | ₹1,442 Cr | ₹1,218 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.65 Cr | ₹0.67 Cr | ₹0.59 Cr | ₹0.53 Cr | ₹0.44 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹40 Cr | ₹13 Cr | ₹10 Cr | ₹3.70 Cr | ₹6.23 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,926 Cr | ₹1,879 Cr | ₹1,810 Cr | ₹1,446 Cr | ₹1,224 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-32 Cr | ₹7.53 Cr | ₹-69 Cr | ₹-104 Cr | ₹46 Cr |
| Raw Material Consumed | ₹944 Cr | ₹875 Cr | ₹893 Cr | ₹787 Cr | ₹581 Cr |
| Opening Raw Materials | ₹43 Cr | ₹52 Cr | ₹38 Cr | ₹25 Cr | ₹27 Cr |
| Purchases Raw Materials | ₹294 Cr | ₹242 Cr | ₹273 Cr | ₹226 Cr | ₹130 Cr |
| Closing Raw Materials | ₹55 Cr | ₹43 Cr | ₹52 Cr | ₹38 Cr | ₹31 Cr |
| Other Direct Purchases / Brought in cost | ₹662 Cr | ₹624 Cr | ₹634 Cr | ₹573 Cr | ₹454 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹40 Cr | ₹36 Cr | ₹61 Cr | ₹45 Cr | ₹38 Cr |
| Electricity & Power | ₹40 Cr | ₹36 Cr | ₹61 Cr | ₹45 Cr | ₹38 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹245 Cr | ₹231 Cr | ₹215 Cr | ₹194 Cr | ₹154 Cr |
| Salaries, Wages & Bonus | ₹218 Cr | ₹205 Cr | ₹193 Cr | ₹171 Cr | ₹138 Cr |
| Contributions to EPF & Pension Funds | ₹12 Cr | ₹11 Cr | ₹7.83 Cr | ₹10 Cr | ₹8.35 Cr |
| Workmen and Staff Welfare Expenses | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr | ₹7.80 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹73 Cr | ₹68 Cr | ₹69 Cr | ₹50 Cr | ₹35 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹11 Cr | ₹13 Cr | ₹9.32 Cr | ₹7.32 Cr | ₹6.11 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹62 Cr | ₹55 Cr | ₹60 Cr | ₹43 Cr | ₹29 Cr |
| General and Administration Expenses | ₹16 Cr | ₹22 Cr | ₹21 Cr | ₹15 Cr | ₹15 Cr |
| Rent , Rates & Taxes | ₹7.30 Cr | ₹7.21 Cr | ₹4.70 Cr | ₹1.54 Cr | ₹1.77 Cr |
| Insurance | ₹7.99 Cr | ₹15 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹0.65 Cr | ₹0.65 Cr | ₹0.59 Cr | ₹0.38 Cr | ₹0.40 Cr |
| Selling and Distribution Expenses | ₹279 Cr | ₹286 Cr | ₹257 Cr | ₹181 Cr | ₹152 Cr |
| Advertisement & Sales Promotion | ₹169 Cr | ₹180 Cr | ₹155 Cr | ₹98 Cr | ₹75 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹111 Cr | ₹107 Cr | ₹102 Cr | ₹83 Cr | ₹77 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹61 Cr | ₹64 Cr | ₹63 Cr | ₹48 Cr | ₹45 Cr |
| Bad debts /advances written off | ₹0.67 Cr | ₹11 Cr | ₹5.49 Cr | - | ₹0.16 Cr |
| Provision for doubtful debts | - | - | ₹10 Cr | ₹3.92 Cr | ₹3.36 Cr |
| Losson disposal of fixed assets(net) | ₹2.25 Cr | ₹0.27 Cr | ₹0.63 Cr | ₹0.22 Cr | - |
| Losson foreign exchange fluctuations | ₹0.17 Cr | ₹0.21 Cr | ₹0.30 Cr | ₹0.06 Cr | ₹0.07 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹58 Cr | ₹52 Cr | ₹46 Cr | ₹44 Cr | ₹42 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,626 Cr | ₹1,590 Cr | ₹1,510 Cr | ₹1,217 Cr | ₹1,066 Cr |
| Operating Profit (Excl OI) | ₹300 Cr | ₹289 Cr | ₹300 Cr | ₹229 Cr | ₹158 Cr |
| Other Income | ₹61 Cr | ₹73 Cr | ₹28 Cr | ₹24 Cr | ₹25 Cr |
| Interest Received | ₹3.64 Cr | ₹3.79 Cr | ₹2.92 Cr | ₹3.26 Cr | ₹3.18 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.78 Cr | ₹1.16 Cr | ₹0.51 Cr | - | ₹0.30 Cr |
| Profits on sale of Investments | ₹3.13 Cr | ₹0.52 Cr | ₹1.20 Cr | ₹0.93 Cr | ₹0.64 Cr |
| Provision Written Back | ₹0.18 Cr | ₹14 Cr | ₹0.00 Cr | ₹0.53 Cr | ₹1.15 Cr |
| Foreign Exchange Gains | ₹0.10 Cr | ₹0.18 Cr | ₹0.37 Cr | ₹0.10 Cr | - |
| Others | ₹53 Cr | ₹54 Cr | ₹23 Cr | ₹19 Cr | ₹20 Cr |
| Operating Profit | ₹360 Cr | ₹363 Cr | ₹329 Cr | ₹252 Cr | ₹183 Cr |
| Interest | ₹7.49 Cr | ₹5.82 Cr | ₹6.05 Cr | ₹5.28 Cr | ₹9.73 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.16 Cr | ₹0.15 Cr | ₹0.34 Cr | ₹0.14 Cr | ₹0.40 Cr |
| Other Interest | ₹7.33 Cr | ₹5.68 Cr | ₹5.71 Cr | ₹5.15 Cr | ₹9.33 Cr |
| PBDT | ₹353 Cr | ₹357 Cr | ₹322 Cr | ₹247 Cr | ₹173 Cr |
| Depreciation | ₹41 Cr | ₹37 Cr | ₹33 Cr | ₹32 Cr | ₹40 Cr |
| Profit Before Taxation & Exceptional Items | ₹312 Cr | ₹320 Cr | ₹290 Cr | ₹215 Cr | ₹134 Cr |
| Exceptional Income / Expenses | ₹-1.50 Cr | ₹-1.56 Cr | ₹-5.00 Cr | ₹-5.74 Cr | - |
| Profit Before Tax | ₹311 Cr | ₹319 Cr | ₹285 Cr | ₹209 Cr | ₹134 Cr |
| Provision for Tax | ₹62 Cr | ₹78 Cr | ₹74 Cr | ₹56 Cr | ₹34 Cr |
| Current Income Tax | ₹69 Cr | ₹67 Cr | ₹72 Cr | ₹54 Cr | ₹34 Cr |
| Deferred Tax | ₹-7.50 Cr | ₹11 Cr | ₹2.19 Cr | ₹2.10 Cr | ₹0.35 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹249 Cr | ₹241 Cr | ₹211 Cr | ₹153 Cr | ₹100 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-2.23 Cr | ₹-2.32 Cr | ₹-1.65 Cr | ₹-1.86 Cr | ₹0.82 Cr |
| Share of Associate | - | - | - | ₹0.01 Cr | ₹0.05 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹246 Cr | ₹239 Cr | ₹209 Cr | ₹151 Cr | ₹101 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹642 Cr | ₹523 Cr | ₹399 Cr | ₹299 Cr | ₹252 Cr |
| Appropriations | ₹889 Cr | ₹762 Cr | ₹608 Cr | ₹450 Cr | ₹353 Cr |
| General Reserves | ₹61 Cr | ₹55 Cr | ₹44 Cr | ₹34 Cr | ₹55 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹78 Cr | ₹65 Cr | ₹41 Cr | ₹17 Cr | ₹-0.01 Cr |
| Equity Dividend % | ₹1,300.00 | ₹1,200.00 | ₹1,000.00 | ₹700.00 | ₹260.00 |
| Earnings Per Share | ₹191.11 | ₹183.77 | ₹161.01 | ₹116.18 | ₹77.48 |
| Adjusted EPS | ₹191.11 | ₹183.77 | ₹161.01 | ₹116.18 | ₹77.48 |
Compare Income Statement of peers of CERA SANITARYWARE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CERA SANITARYWARE | ₹7,974.3 Cr | -0.1% | 1% | -12.4% | Stock Analytics | |
| KAJARIA CERAMICS | ₹18,171.4 Cr | -6.2% | -5.4% | -2.9% | Stock Analytics | |
| POKARNA | ₹2,775.6 Cr | -1% | 16.3% | -17.3% | Stock Analytics | |
| NITCO | ₹2,126.2 Cr | -16% | -17.8% | -16.7% | Stock Analytics | |
| SOMANY CERAMICS | ₹1,841.3 Cr | -2.1% | -1.9% | -30.9% | Stock Analytics | |
| ASIAN GRANITO INDIA | ₹1,552.7 Cr | 7% | 16.4% | -2.5% | Stock Analytics | |
CERA SANITARYWARE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CERA SANITARYWARE | -0.1% |
1% |
-12.4% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses