CHEMPLAST SANMAR
|
CHEMPLAST SANMAR Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,923 Cr | ₹4,941 Cr | ₹5,892 Cr | ₹37,987 Cr | ₹1,264 Cr |
| Sales | ₹3,916 Cr | ₹4,935 Cr | ₹5,885 Cr | ₹37,926 Cr | ₹1,256 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.43 Cr | - | ₹0.05 Cr | ₹0.39 Cr | ₹0.15 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹6.99 Cr | ₹6.55 Cr | ₹6.88 Cr | ₹61 Cr | ₹8.05 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,923 Cr | ₹4,941 Cr | ₹5,892 Cr | ₹37,987 Cr | ₹1,258 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-8.49 Cr | ₹6.12 Cr | ₹-17 Cr | ₹263 Cr | ₹-15 Cr |
| Raw Material Consumed | ₹2,717 Cr | ₹3,206 Cr | ₹3,732 Cr | ₹20,959 Cr | ₹437 Cr |
| Opening Raw Materials | ₹433 Cr | ₹511 Cr | ₹295 Cr | ₹1,906 Cr | ₹145 Cr |
| Purchases Raw Materials | ₹2,655 Cr | ₹3,128 Cr | ₹3,921 Cr | ₹21,690 Cr | ₹401 Cr |
| Closing Raw Materials | ₹371 Cr | ₹433 Cr | ₹511 Cr | ₹2,947 Cr | ₹110 Cr |
| Other Direct Purchases / Brought in cost | ₹0.85 Cr | - | ₹27 Cr | ₹311 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹599 Cr | ₹670 Cr | ₹477 Cr | ₹2,995 Cr | ₹288 Cr |
| Electricity & Power | ₹599 Cr | ₹670 Cr | ₹477 Cr | ₹2,995 Cr | ₹288 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹170 Cr | ₹147 Cr | ₹120 Cr | ₹1,136 Cr | ₹83 Cr |
| Salaries, Wages & Bonus | ₹156 Cr | ₹135 Cr | ₹110 Cr | ₹1,050 Cr | ₹77 Cr |
| Contributions to EPF & Pension Funds | ₹9.09 Cr | ₹8.31 Cr | ₹6.69 Cr | ₹47 Cr | ₹3.24 Cr |
| Workmen and Staff Welfare Expenses | ₹5.59 Cr | ₹4.09 Cr | ₹3.33 Cr | ₹21 Cr | ₹1.62 Cr |
| Other Employees Cost | - | - | - | ₹17 Cr | ₹1.07 Cr |
| Other Manufacturing Expenses | ₹216 Cr | ₹208 Cr | ₹180 Cr | ₹1,322 Cr | ₹76 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹12 Cr | ₹7.97 Cr | ₹6.76 Cr | ₹53 Cr | ₹5.69 Cr |
| Repairs and Maintenance | ₹87 Cr | ₹80 Cr | ₹73 Cr | ₹487 Cr | ₹49 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹117 Cr | ₹120 Cr | ₹100 Cr | ₹782 Cr | ₹21 Cr |
| General and Administration Expenses | ₹62 Cr | ₹61 Cr | ₹44 Cr | ₹290 Cr | ₹26 Cr |
| Rent , Rates & Taxes | ₹22 Cr | ₹9.99 Cr | ₹11 Cr | ₹56 Cr | ₹4.51 Cr |
| Insurance | ₹17 Cr | ₹22 Cr | ₹18 Cr | ₹133 Cr | ₹8.00 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹22 Cr | ₹28 Cr | ₹14 Cr | ₹92 Cr | ₹12 Cr |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹0.99 Cr | ₹0.98 Cr | ₹1.19 Cr | ₹9.32 Cr | ₹0.66 Cr |
| Selling and Distribution Expenses | ₹42 Cr | ₹65 Cr | ₹55 Cr | ₹367 Cr | ₹19 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹7.56 Cr | ₹7.97 Cr | ₹8.67 Cr | ₹86 Cr | ₹1.03 Cr |
| Freight and Forwarding | ₹34 Cr | ₹57 Cr | ₹46 Cr | ₹280 Cr | ₹18 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹100 Cr | ₹111 Cr | ₹105 Cr | ₹1,041 Cr | ₹33 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹34 Cr | ₹53 Cr | ₹63 Cr | ₹549 Cr | ₹5.80 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹66 Cr | ₹58 Cr | ₹41 Cr | ₹492 Cr | ₹27 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,897 Cr | ₹4,473 Cr | ₹4,695 Cr | ₹28,373 Cr | ₹945 Cr |
| Operating Profit (Excl OI) | ₹26 Cr | ₹468 Cr | ₹1,197 Cr | ₹9,615 Cr | ₹312 Cr |
| Other Income | ₹80 Cr | ₹80 Cr | ₹57 Cr | ₹164 Cr | ₹7.85 Cr |
| Interest Received | ₹60 Cr | ₹64 Cr | ₹34 Cr | ₹123 Cr | ₹1.62 Cr |
| Dividend Received | - | - | - | - | ₹1.72 Cr |
| Profit on sale of Fixed Assets | ₹18 Cr | ₹0.02 Cr | ₹19 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.03 Cr | ₹0.23 Cr | ₹2.66 Cr | ₹29 Cr | ₹1.29 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹2.54 Cr | ₹15 Cr | ₹1.64 Cr | ₹12 Cr | ₹3.22 Cr |
| Operating Profit | ₹106 Cr | ₹548 Cr | ₹1,254 Cr | ₹9,778 Cr | ₹320 Cr |
| Interest | ₹181 Cr | ₹154 Cr | ₹322 Cr | ₹4,334 Cr | ₹95 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | ₹3,612 Cr | ₹84 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹94 Cr | ₹2.66 Cr | ₹0.75 Cr | ₹4.31 Cr | ₹11 Cr |
| Other Interest | ₹87 Cr | ₹151 Cr | ₹321 Cr | ₹717 Cr | - |
| PBDT | ₹-74 Cr | ₹394 Cr | ₹933 Cr | ₹5,445 Cr | ₹225 Cr |
| Depreciation | ₹151 Cr | ₹142 Cr | ₹137 Cr | ₹1,311 Cr | ₹87 Cr |
| Profit Before Taxation & Exceptional Items | ₹-226 Cr | ₹252 Cr | ₹796 Cr | ₹4,134 Cr | ₹137 Cr |
| Exceptional Income / Expenses | - | ₹-81 Cr | - | ₹-157 Cr | - |
| Profit Before Tax | ₹-226 Cr | ₹172 Cr | ₹796 Cr | ₹5,470 Cr | ₹72 Cr |
| Provision for Tax | ₹-67 Cr | ₹19 Cr | ₹147 Cr | ₹1,369 Cr | ₹26 Cr |
| Current Income Tax | - | ₹43 Cr | ₹190 Cr | ₹812 Cr | ₹30 Cr |
| Deferred Tax | ₹-65 Cr | ₹-25 Cr | ₹-40 Cr | ₹592 Cr | ₹-4.42 Cr |
| Other taxes | ₹-1.69 Cr | ₹0.93 Cr | ₹-3.36 Cr | ₹-35 Cr | ₹0.11 Cr |
| Profit After Tax | ₹-158 Cr | ₹152 Cr | ₹649 Cr | ₹4,101 Cr | ₹46 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-158 Cr | ₹152 Cr | ₹649 Cr | ₹4,101 Cr | ₹46 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,847 Cr | ₹1,650 Cr | ₹950 Cr | ₹5,064 Cr | ₹429 Cr |
| Appropriations | ₹1,688 Cr | ₹1,803 Cr | ₹1,599 Cr | ₹9,165 Cr | ₹475 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-46 Cr | ₹-44 Cr | ₹-51 Cr | ₹-338 Cr | ₹106 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-10.02 | ₹9.64 | ₹41.02 | ₹30.59 | ₹6.88 |
| Adjusted EPS | ₹-10.02 | ₹9.64 | ₹41.02 | ₹30.59 | ₹3.44 |
Compare Income Statement of peers of CHEMPLAST SANMAR
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CHEMPLAST SANMAR | ₹4,611.0 Cr | -8.4% | -27.2% | -41.2% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹151,075.0 Cr | -0.3% | -1.3% | -0.9% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹121,691.0 Cr | -3.6% | -4.1% | 32.3% | Stock Analytics | |
| SRF | ₹83,250.9 Cr | -1.5% | -7% | 29% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹37,852.1 Cr | -1.2% | -4.4% | -10.9% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹35,440.1 Cr | 0.4% | -4% | -0.6% | Stock Analytics | |
CHEMPLAST SANMAR Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CHEMPLAST SANMAR | -8.4% |
-27.2% |
-41.2% |
| SENSEX | 0.5% |
1.7% |
11% |
You may also like the below Video Courses