CHEVIOT COMPANY
|
CHEVIOT COMPANY Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹439 Cr | ₹463 Cr | ₹564 Cr | ₹571 Cr | ₹396 Cr |
| Sales | ₹435 Cr | ₹460 Cr | ₹560 Cr | ₹562 Cr | ₹391 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹4.15 Cr | ₹3.25 Cr | ₹3.60 Cr | ₹9.48 Cr | ₹5.01 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹439 Cr | ₹463 Cr | ₹564 Cr | ₹571 Cr | ₹396 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-4.25 Cr | ₹-4.93 Cr | ₹-2.74 Cr | ₹0.03 Cr | ₹-7.81 Cr |
| Raw Material Consumed | ₹233 Cr | ₹259 Cr | ₹328 Cr | ₹328 Cr | ₹231 Cr |
| Opening Raw Materials | ₹55 Cr | ₹54 Cr | ₹44 Cr | ₹40 Cr | ₹48 Cr |
| Purchases Raw Materials | ₹246 Cr | ₹260 Cr | ₹338 Cr | ₹332 Cr | ₹223 Cr |
| Closing Raw Materials | ₹68 Cr | ₹55 Cr | ₹54 Cr | ₹44 Cr | ₹40 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹18 Cr | ₹20 Cr | ₹19 Cr | ₹17 Cr | ₹14 Cr |
| Electricity & Power | ₹18 Cr | ₹20 Cr | ₹19 Cr | ₹17 Cr | ₹14 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹73 Cr | ₹77 Cr | ₹78 Cr | ₹70 Cr | ₹58 Cr |
| Salaries, Wages & Bonus | ₹63 Cr | ₹67 Cr | ₹69 Cr | ₹62 Cr | ₹50 Cr |
| Contributions to EPF & Pension Funds | ₹9.17 Cr | ₹8.75 Cr | ₹8.65 Cr | ₹7.66 Cr | ₹7.03 Cr |
| Workmen and Staff Welfare Expenses | ₹0.70 Cr | ₹0.65 Cr | ₹0.57 Cr | ₹0.53 Cr | ₹0.47 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹35 Cr | ₹39 Cr | ₹39 Cr | ₹33 Cr | ₹29 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹5.87 Cr | ₹8.65 Cr | ₹9.81 Cr | ₹8.24 Cr | ₹7.95 Cr |
| Repairs and Maintenance | ₹4.21 Cr | ₹4.09 Cr | ₹2.89 Cr | ₹2.17 Cr | ₹2.56 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹24 Cr | ₹27 Cr | ₹27 Cr | ₹23 Cr | ₹19 Cr |
| General and Administration Expenses | ₹2.61 Cr | ₹2.79 Cr | ₹2.65 Cr | ₹2.61 Cr | ₹2.68 Cr |
| Rent , Rates & Taxes | ₹0.48 Cr | ₹0.41 Cr | ₹0.44 Cr | ₹0.54 Cr | ₹0.65 Cr |
| Insurance | ₹1.59 Cr | ₹1.99 Cr | ₹1.82 Cr | ₹1.68 Cr | ₹1.64 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹0.54 Cr | ₹0.39 Cr | ₹0.40 Cr | ₹0.40 Cr | ₹0.39 Cr |
| Selling and Distribution Expenses | ₹21 Cr | ₹15 Cr | ₹26 Cr | ₹31 Cr | ₹11 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹21 Cr | ₹15 Cr | ₹26 Cr | ₹31 Cr | ₹11 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹8.52 Cr | ₹8.12 Cr | ₹9.26 Cr | ₹8.15 Cr | ₹5.77 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.35 Cr | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹1.89 Cr | - |
| Losson foreign exchange fluctuations | ₹0.25 Cr | - | ₹1.29 Cr | - | ₹0.30 Cr |
| Losson sale of non-trade current investments | - | - | ₹1.07 Cr | - | - |
| Other Miscellaneous Expenses | ₹7.92 Cr | ₹8.12 Cr | ₹6.90 Cr | ₹6.26 Cr | ₹5.46 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹386 Cr | ₹416 Cr | ₹499 Cr | ₹491 Cr | ₹344 Cr |
| Operating Profit (Excl OI) | ₹53 Cr | ₹47 Cr | ₹64 Cr | ₹81 Cr | ₹52 Cr |
| Other Income | ₹29 Cr | ₹45 Cr | ₹12 Cr | ₹26 Cr | ₹46 Cr |
| Interest Received | ₹2.82 Cr | ₹6.76 Cr | ₹7.61 Cr | ₹9.67 Cr | ₹9.86 Cr |
| Dividend Received | ₹0.03 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.08 Cr |
| Profit on sale of Fixed Assets | ₹0.21 Cr | ₹4.99 Cr | ₹0.46 Cr | - | ₹0.27 Cr |
| Profits on sale of Investments | ₹11 Cr | ₹3.97 Cr | - | - | - |
| Provision Written Back | ₹0.02 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.12 Cr | ₹0.05 Cr |
| Foreign Exchange Gains | - | ₹0.12 Cr | - | ₹1.41 Cr | - |
| Others | ₹16 Cr | ₹29 Cr | ₹3.61 Cr | ₹15 Cr | ₹36 Cr |
| Operating Profit | ₹82 Cr | ₹92 Cr | ₹76 Cr | ₹107 Cr | ₹98 Cr |
| Interest | ₹0.34 Cr | ₹0.37 Cr | ₹0.34 Cr | ₹0.43 Cr | ₹0.44 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.16 Cr | ₹0.14 Cr | ₹0.12 Cr | ₹0.14 Cr | ₹0.19 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.08 Cr | ₹0.07 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.04 Cr |
| Other Interest | ₹0.10 Cr | ₹0.16 Cr | ₹0.13 Cr | ₹0.21 Cr | ₹0.22 Cr |
| PBDT | ₹82 Cr | ₹92 Cr | ₹76 Cr | ₹106 Cr | ₹98 Cr |
| Depreciation | ₹6.67 Cr | ₹6.61 Cr | ₹4.39 Cr | ₹4.36 Cr | ₹4.50 Cr |
| Profit Before Taxation & Exceptional Items | ₹75 Cr | ₹85 Cr | ₹71 Cr | ₹102 Cr | ₹93 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹75 Cr | ₹85 Cr | ₹71 Cr | ₹102 Cr | ₹93 Cr |
| Provision for Tax | ₹17 Cr | ₹16 Cr | ₹17 Cr | ₹22 Cr | ₹17 Cr |
| Current Income Tax | ₹15 Cr | ₹13 Cr | ₹18 Cr | ₹23 Cr | ₹14 Cr |
| Deferred Tax | ₹1.97 Cr | ₹2.88 Cr | ₹-0.70 Cr | ₹-0.72 Cr | ₹2.31 Cr |
| Other taxes | ₹-0.02 Cr | ₹-0.05 Cr | ₹-0.04 Cr | ₹0.00 Cr | ₹0.54 Cr |
| Profit After Tax | ₹58 Cr | ₹69 Cr | ₹54 Cr | ₹79 Cr | ₹76 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹184 Cr | ₹132 Cr | ₹113 Cr | ₹142 Cr | ₹62 Cr |
| Appropriations | ₹242 Cr | ₹202 Cr | ₹168 Cr | ₹221 Cr | ₹138 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹2.00 Cr | ₹17 Cr | ₹35 Cr | ₹108 Cr | ₹-3.69 Cr |
| Equity Dividend % | ₹50.00 | ₹50.00 | ₹270.00 | ₹600.00 | ₹1,750.00 |
| Earnings Per Share | ₹98.84 | ₹115.33 | ₹90.51 | ₹131.88 | ₹120.83 |
| Adjusted EPS | ₹98.84 | ₹115.33 | ₹90.51 | ₹131.88 | ₹120.83 |
Compare Income Statement of peers of CHEVIOT COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CHEVIOT COMPANY | ₹616.8 Cr | -0.5% | -4.5% | -16.5% | Stock Analytics | |
| PAGE INDUSTRIES | ₹41,780.1 Cr | 0.2% | -5.8% | -18.6% | Stock Analytics | |
| KPR MILL | ₹33,489.2 Cr | -6% | -8.7% | -1.7% | Stock Analytics | |
| VEDANT FASHIONS | ₹14,507.9 Cr | -3.5% | -7.4% | -56.4% | Stock Analytics | |
| SWAN ENERGY | ₹14,016.2 Cr | -0.9% | 2.8% | -28.3% | Stock Analytics | |
| VARDHMAN TEXTILES | ₹12,532.7 Cr | 0.7% | 1% | -15.4% | Stock Analytics | |
CHEVIOT COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CHEVIOT COMPANY | -0.5% |
-4.5% |
-16.5% |
| SENSEX | 0% |
2.7% |
6.8% |
You may also like the below Video Courses