EPACK PREFAB TECHNOLOGIES
|
EPACK PREFAB TECHNOLOGIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,134 Cr | ₹905 Cr | ₹657 Cr | ₹450 Cr | ₹241 Cr |
| Sales | ₹318 Cr | ₹200 Cr | ₹208 Cr | ₹185 Cr | ₹241 Cr |
| Job Work/ Contract Receipts | ₹806 Cr | ₹696 Cr | ₹440 Cr | ₹256 Cr | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹11 Cr | ₹8.78 Cr | ₹8.69 Cr | ₹8.89 Cr | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,134 Cr | ₹905 Cr | ₹657 Cr | ₹450 Cr | ₹241 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-13 Cr | ₹-40 Cr | ₹-19 Cr | ₹-6.87 Cr | ₹-0.31 Cr |
| Raw Material Consumed | ₹758 Cr | ₹652 Cr | ₹475 Cr | ₹318 Cr | ₹141 Cr |
| Opening Raw Materials | ₹56 Cr | ₹42 Cr | ₹36 Cr | ₹12 Cr | ₹7.17 Cr |
| Purchases Raw Materials | ₹757 Cr | ₹666 Cr | ₹481 Cr | ₹342 Cr | ₹146 Cr |
| Closing Raw Materials | ₹55 Cr | ₹56 Cr | ₹42 Cr | ₹36 Cr | ₹12 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹34 Cr | ₹34 Cr | ₹40 Cr | ₹27 Cr | ₹17 Cr |
| Electricity & Power | ₹34 Cr | ₹34 Cr | ₹40 Cr | ₹27 Cr | ₹17 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹101 Cr | ₹65 Cr | ₹39 Cr | ₹30 Cr | ₹21 Cr |
| Salaries, Wages & Bonus | ₹88 Cr | ₹58 Cr | ₹35 Cr | ₹27 Cr | ₹19 Cr |
| Contributions to EPF & Pension Funds | ₹6.07 Cr | ₹3.96 Cr | ₹2.14 Cr | ₹2.05 Cr | ₹1.24 Cr |
| Workmen and Staff Welfare Expenses | ₹5.16 Cr | ₹2.58 Cr | ₹1.33 Cr | ₹0.63 Cr | ₹0.53 Cr |
| Other Employees Cost | ₹1.33 Cr | ₹0.74 Cr | ₹0.52 Cr | ₹0.43 Cr | ₹0.47 Cr |
| Other Manufacturing Expenses | ₹74 Cr | ₹49 Cr | ₹32 Cr | ₹20 Cr | ₹12 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | ₹1.88 Cr |
| Repairs and Maintenance | ₹6.39 Cr | ₹4.82 Cr | ₹3.74 Cr | ₹2.57 Cr | ₹2.02 Cr |
| Packing Material Consumed | ₹3.88 Cr | ₹2.63 Cr | ₹2.97 Cr | ₹2.85 Cr | ₹1.91 Cr |
| Other Mfg Exp | ₹64 Cr | ₹41 Cr | ₹26 Cr | ₹14 Cr | ₹6.51 Cr |
| General and Administration Expenses | ₹12 Cr | ₹11 Cr | ₹8.84 Cr | ₹5.36 Cr | ₹15 Cr |
| Rent , Rates & Taxes | ₹1.95 Cr | ₹2.08 Cr | ₹2.26 Cr | ₹2.37 Cr | ₹1.29 Cr |
| Insurance | ₹1.19 Cr | ₹0.98 Cr | ₹0.88 Cr | ₹0.77 Cr | ₹0.51 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹3.13 Cr | ₹4.11 Cr | ₹3.49 Cr | ₹0.80 Cr | ₹0.58 Cr |
| Traveling and conveyance | ₹4.72 Cr | ₹3.41 Cr | ₹2.07 Cr | ₹1.33 Cr | ₹1.15 Cr |
| Other Administration | ₹0.65 Cr | ₹0.16 Cr | ₹0.14 Cr | ₹0.08 Cr | ₹12 Cr |
| Selling and Distribution Expenses | ₹34 Cr | ₹34 Cr | ₹20 Cr | ₹12 Cr | ₹5.07 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹34 Cr | ₹34 Cr | ₹20 Cr | ₹12 Cr | ₹5.07 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | ₹0.02 Cr | - |
| Miscellaneous Expenses | ₹18 Cr | ₹13 Cr | ₹8.75 Cr | ₹8.37 Cr | ₹7.09 Cr |
| Bad debts /advances written off | ₹0.14 Cr | ₹0.36 Cr | ₹0.40 Cr | ₹2.25 Cr | ₹1.09 Cr |
| Provision for doubtful debts | ₹0.27 Cr | ₹0.45 Cr | ₹0.28 Cr | ₹1.40 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.07 Cr | ₹0.12 Cr | - | ₹0.01 Cr | ₹1.83 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | ₹0.04 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹17 Cr | ₹12 Cr | ₹8.07 Cr | ₹4.71 Cr | ₹4.14 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,016 Cr | ₹818 Cr | ₹605 Cr | ₹414 Cr | ₹219 Cr |
| Operating Profit (Excl OI) | ₹118 Cr | ₹87 Cr | ₹52 Cr | ₹36 Cr | ₹22 Cr |
| Other Income | ₹6.57 Cr | ₹1.47 Cr | ₹3.73 Cr | ₹3.11 Cr | ₹0.69 Cr |
| Interest Received | ₹3.26 Cr | ₹1.30 Cr | ₹0.76 Cr | ₹0.36 Cr | ₹0.55 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.07 Cr | - | ₹0.02 Cr |
| Profits on sale of Investments | - | - | ₹0.25 Cr | - | - |
| Provision Written Back | ₹0.84 Cr | ₹0.10 Cr | ₹1.24 Cr | ₹0.60 Cr | ₹0.08 Cr |
| Foreign Exchange Gains | ₹0.47 Cr | ₹0.07 Cr | ₹0.01 Cr | ₹0.16 Cr | - |
| Others | ₹2.01 Cr | ₹0.00 Cr | ₹1.40 Cr | ₹1.99 Cr | ₹0.04 Cr |
| Operating Profit | ₹124 Cr | ₹88 Cr | ₹55 Cr | ₹40 Cr | ₹22 Cr |
| Interest | ₹24 Cr | ₹17 Cr | ₹12 Cr | ₹6.42 Cr | ₹4.60 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹20 Cr | ₹14 Cr | ₹9.58 Cr | ₹3.79 Cr | ₹2.41 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.23 Cr | ₹2.37 Cr | ₹1.68 Cr | ₹1.04 Cr | ₹0.29 Cr |
| Other Interest | ₹0.65 Cr | ₹1.17 Cr | ₹1.07 Cr | ₹1.59 Cr | ₹1.90 Cr |
| PBDT | ₹100 Cr | ₹71 Cr | ₹43 Cr | ₹33 Cr | ₹18 Cr |
| Depreciation | ₹17 Cr | ₹13 Cr | ₹10 Cr | ₹7.03 Cr | ₹6.38 Cr |
| Profit Before Taxation & Exceptional Items | ₹83 Cr | ₹59 Cr | ₹33 Cr | ₹26 Cr | ₹11 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹81 Cr | ₹58 Cr | ₹33 Cr | ₹26 Cr | ₹11 Cr |
| Provision for Tax | ₹22 Cr | ₹16 Cr | ₹8.73 Cr | ₹6.58 Cr | ₹3.23 Cr |
| Current Income Tax | ₹20 Cr | ₹14 Cr | ₹8.01 Cr | ₹6.38 Cr | ₹3.34 Cr |
| Deferred Tax | ₹1.52 Cr | ₹1.35 Cr | ₹0.60 Cr | ₹0.21 Cr | ₹-0.11 Cr |
| Other taxes | ₹0.45 Cr | - | ₹0.12 Cr | ₹0.00 Cr | - |
| Profit After Tax | ₹59 Cr | ₹43 Cr | ₹24 Cr | ₹20 Cr | ₹8.07 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹59 Cr | ₹43 Cr | ₹24 Cr | ₹20 Cr | ₹8.07 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹165 Cr | ₹122 Cr | ₹98 Cr | ₹79 Cr | ₹73 Cr |
| Appropriations | ₹224 Cr | ₹165 Cr | ₹122 Cr | ₹98 Cr | ₹81 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹12 Cr | - | - | - | ₹3.03 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹7.65 | ₹110.86 | ₹61.86 | ₹50.38 | ₹20.83 |
| Adjusted EPS | ₹7.65 | ₹5.54 | ₹3.09 | ₹2.52 | ₹1.04 |
Compare Income Statement of peers of EPACK PREFAB TECHNOLOGIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EPACK PREFAB TECHNOLOGIES | ₹2,602.5 Cr | 4.6% | 36.6% | NA | Stock Analytics | |
| SUPREME INDUSTRIES | ₹44,918.6 Cr | 0.5% | -0.6% | -22.9% | Stock Analytics | |
| ASTRAL | ₹40,934.2 Cr | -2.8% | -1.1% | -0.4% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹15,709.7 Cr | 4.1% | 26.3% | 64.6% | Stock Analytics | |
| SHAILY ENGINEERING PLASTICS | ₹12,876.1 Cr | -3.1% | 4.1% | 57.4% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,146.9 Cr | 3.7% | 3.8% | -21.5% | Stock Analytics | |
EPACK PREFAB TECHNOLOGIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EPACK PREFAB TECHNOLOGIES | 4.6% |
36.6% |
|
| SENSEX | -0.8% |
1.4% |
-6.8% |
You may also like the below Video Courses