EPACK DURABLE
|
EPACK DURABLE Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,420 Cr | ₹1,539 Cr | ₹92 Cr | ₹736 Cr | ₹736 Cr |
Sales | ₹1,365 Cr | ₹1,498 Cr | ₹91 Cr | ₹722 Cr | ₹722 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹54 Cr | ₹40 Cr | ₹1.49 Cr | ₹14 Cr | ₹14 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,420 Cr | ₹1,539 Cr | ₹92 Cr | ₹736 Cr | ₹736 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-58 Cr | ₹-4.35 Cr | ₹-0.41 Cr | ₹-5.87 Cr | ₹-5.87 Cr |
Raw Material Consumed | ₹1,248 Cr | ₹1,328 Cr | ₹80 Cr | ₹655 Cr | ₹655 Cr |
Opening Raw Materials | ₹256 Cr | ₹243 Cr | ₹11 Cr | ₹87 Cr | ₹87 Cr |
Purchases Raw Materials | ₹1,246 Cr | ₹1,311 Cr | ₹93 Cr | ₹681 Cr | ₹681 Cr |
Closing Raw Materials | ₹282 Cr | ₹256 Cr | ₹24 Cr | ₹113 Cr | ₹113 Cr |
Other Direct Purchases / Brought in cost | ₹28 Cr | ₹30 Cr | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹11 Cr | ₹10 Cr | ₹0.52 Cr | ₹3.50 Cr | ₹3.50 Cr |
Electricity & Power | ₹11 Cr | ₹10 Cr | ₹0.52 Cr | ₹3.50 Cr | ₹3.50 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹48 Cr | ₹33 Cr | ₹2.33 Cr | ₹17 Cr | ₹17 Cr |
Salaries, Wages & Bonus | ₹40 Cr | ₹29 Cr | ₹2.08 Cr | ₹15 Cr | ₹15 Cr |
Contributions to EPF & Pension Funds | ₹1.85 Cr | ₹1.47 Cr | ₹0.12 Cr | ₹0.82 Cr | ₹0.82 Cr |
Workmen and Staff Welfare Expenses | ₹2.46 Cr | ₹1.78 Cr | ₹0.08 Cr | ₹0.31 Cr | ₹0.31 Cr |
Other Employees Cost | ₹3.52 Cr | ₹0.67 Cr | ₹0.05 Cr | ₹0.44 Cr | ₹0.44 Cr |
Other Manufacturing Expenses | ₹33 Cr | ₹41 Cr | ₹2.16 Cr | ₹15 Cr | ₹15 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹25 Cr | ₹34 Cr | ₹1.68 Cr | ₹9.90 Cr | ₹9.90 Cr |
Repairs and Maintenance | ₹2.44 Cr | ₹3.75 Cr | ₹0.22 Cr | ₹2.95 Cr | ₹2.95 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹5.62 Cr | ₹3.46 Cr | ₹0.26 Cr | ₹1.91 Cr | ₹1.91 Cr |
General and Administration Expenses | ₹9.34 Cr | ₹6.03 Cr | ₹0.51 Cr | ₹2.93 Cr | ₹2.93 Cr |
Rent , Rates & Taxes | ₹1.39 Cr | ₹1.08 Cr | ₹0.17 Cr | ₹0.33 Cr | ₹0.33 Cr |
Insurance | ₹2.09 Cr | ₹1.70 Cr | ₹0.11 Cr | ₹0.96 Cr | ₹0.96 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹4.94 Cr | ₹2.63 Cr | ₹0.18 Cr | ₹1.56 Cr | ₹1.56 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹0.92 Cr | ₹0.62 Cr | ₹0.05 Cr | ₹0.08 Cr | ₹0.08 Cr |
Selling and Distribution Expenses | ₹3.14 Cr | ₹9.58 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.04 Cr |
Advertisement & Sales Promotion | ₹3.14 Cr | ₹9.58 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.04 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹8.61 Cr | ₹12 Cr | ₹0.57 Cr | ₹6.91 Cr | ₹6.91 Cr |
Bad debts /advances written off | ₹0.02 Cr | ₹0.14 Cr | ₹0.03 Cr | ₹1.96 Cr | ₹1.96 Cr |
Provision for doubtful debts | ₹0.16 Cr | ₹2.62 Cr | - | ₹0.38 Cr | ₹0.38 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.02 Cr | - | - |
Losson foreign exchange fluctuations | - | ₹3.74 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹8.43 Cr | ₹5.67 Cr | ₹0.52 Cr | ₹4.56 Cr | ₹4.56 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,303 Cr | ₹1,436 Cr | ₹86 Cr | ₹694 Cr | ₹694 Cr |
Operating Profit (Excl OI) | ₹116 Cr | ₹103 Cr | ₹6.88 Cr | ₹42 Cr | ₹42 Cr |
Other Income | ₹8.95 Cr | ₹1.42 Cr | ₹0.32 Cr | ₹3.41 Cr | ₹3.41 Cr |
Interest Received | ₹3.85 Cr | ₹1.28 Cr | ₹0.11 Cr | ₹0.53 Cr | ₹0.53 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.11 Cr | ₹0.00 Cr | - | ₹0.05 Cr | ₹0.05 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.07 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹1.24 Cr | ₹1.24 Cr |
Foreign Exchange Gains | ₹4.87 Cr | - | ₹0.19 Cr | ₹1.39 Cr | ₹1.39 Cr |
Others | ₹0.05 Cr | ₹0.09 Cr | - | ₹0.20 Cr | ₹0.20 Cr |
Operating Profit | ₹125 Cr | ₹104 Cr | ₹7.20 Cr | ₹45 Cr | ₹45 Cr |
Interest | ₹39 Cr | ₹31 Cr | ₹2.94 Cr | ₹26 Cr | ₹26 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹10 Cr | ₹8.41 Cr | ₹0.71 Cr | ₹4.81 Cr | ₹4.81 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.55 Cr | ₹2.18 Cr | ₹0.20 Cr | ₹0.65 Cr | ₹0.65 Cr |
Other Interest | ₹27 Cr | ₹21 Cr | ₹2.03 Cr | ₹20 Cr | ₹20 Cr |
PBDT | ₹86 Cr | ₹72 Cr | ₹4.26 Cr | ₹20 Cr | ₹20 Cr |
Depreciation | ₹35 Cr | ₹26 Cr | ₹1.63 Cr | ₹8.99 Cr | ₹8.99 Cr |
Profit Before Taxation & Exceptional Items | ₹51 Cr | ₹46 Cr | ₹2.63 Cr | ₹11 Cr | ₹11 Cr |
Exceptional Income / Expenses | - | ₹-1.55 Cr | - | - | - |
Profit Before Tax | ₹49 Cr | ₹44 Cr | ₹2.63 Cr | ₹11 Cr | ₹11 Cr |
Provision for Tax | ₹14 Cr | ₹12 Cr | ₹0.89 Cr | ₹3.07 Cr | ₹3.07 Cr |
Current Income Tax | ₹8.63 Cr | ₹10 Cr | ₹0.77 Cr | ₹2.76 Cr | ₹2.76 Cr |
Deferred Tax | ₹4.95 Cr | ₹1.55 Cr | ₹0.11 Cr | ₹0.16 Cr | ₹0.16 Cr |
Other taxes | ₹0.25 Cr | ₹0.08 Cr | ₹0.00 Cr | ₹0.15 Cr | ₹0.15 Cr |
Profit After Tax | ₹35 Cr | ₹32 Cr | ₹1.74 Cr | ₹7.80 Cr | ₹7.80 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹35 Cr | ₹32 Cr | ₹1.74 Cr | ₹7.80 Cr | ₹7.80 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹70 Cr | ₹38 Cr | ₹2.07 Cr | ₹13 Cr | ₹13 Cr |
Appropriations | ₹105 Cr | ₹70 Cr | ₹3.82 Cr | ₹21 Cr | ₹21 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.21 Cr | ₹0.22 Cr | ₹0.01 Cr | ₹-0.01 Cr | ₹-0.01 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹3.69 | ₹6.14 | ₹3.35 | ₹1.62 | ₹1.62 |
Adjusted EPS | ₹3.69 | ₹6.14 | ₹3.35 | ₹1.62 | ₹1.62 |
Compare Income Statement of peers of EPACK DURABLE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
EPACK DURABLE | ₹3,266.0 Cr | 3.3% | -8.5% | -4.4% | Stock Analytics | |
VOLTAS | ₹46,047.6 Cr | 0.7% | -1.2% | -20.7% | Stock Analytics | |
BLUE STAR | ₹38,662.8 Cr | 0.1% | 1.4% | -3% | Stock Analytics | |
AMBER ENTERPRISES INDIA | ₹28,792.3 Cr | -1% | 5.6% | 60.8% | Stock Analytics | |
JOHNSON CONTROLS HITACHI AIR CONDITIONING INDIA | ₹4,687.8 Cr | -0.6% | -1% | -28.1% | Stock Analytics |
EPACK DURABLE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
EPACK DURABLE | 3.3% |
-8.5% |
-4.4% |
SENSEX | 0.1% |
0.6% |
0.7% |
You may also like the below Video Courses