EPIGRAL
|
EPIGRAL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,693 Cr | ₹2,004 Cr | ₹2,318 Cr | ₹1,605 Cr | ₹857 Cr |
| Sales | ₹2,657 Cr | ₹1,968 Cr | ₹2,299 Cr | ₹1,604 Cr | ₹854 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹36 Cr | ₹35 Cr | ₹19 Cr | ₹1.21 Cr | ₹2.66 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,550 Cr | ₹1,929 Cr | ₹2,188 Cr | ₹1,551 Cr | ₹829 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹31 Cr | ₹-11 Cr | ₹-97 Cr | ₹1.68 Cr | ₹-1.21 Cr |
| Raw Material Consumed | ₹1,322 Cr | ₹1,072 Cr | ₹1,212 Cr | ₹759 Cr | ₹387 Cr |
| Opening Raw Materials | ₹76 Cr | ₹57 Cr | ₹114 Cr | ₹19 Cr | ₹15 Cr |
| Purchases Raw Materials | ₹1,474 Cr | ₹1,091 Cr | ₹1,155 Cr | ₹855 Cr | ₹389 Cr |
| Closing Raw Materials | ₹228 Cr | ₹76 Cr | ₹57 Cr | ₹114 Cr | ₹19 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | ₹0.42 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹180 Cr | ₹141 Cr | ₹154 Cr | ₹100 Cr | ₹26 Cr |
| Electricity & Power | ₹104 Cr | ₹84 Cr | ₹91 Cr | ₹41 Cr | ₹4.42 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹75 Cr | ₹58 Cr | ₹63 Cr | ₹59 Cr | ₹22 Cr |
| Employee Cost | ₹98 Cr | ₹81 Cr | ₹69 Cr | ₹52 Cr | ₹41 Cr |
| Salaries, Wages & Bonus | ₹86 Cr | ₹72 Cr | ₹61 Cr | ₹46 Cr | ₹36 Cr |
| Contributions to EPF & Pension Funds | ₹4.62 Cr | ₹3.70 Cr | ₹3.12 Cr | ₹2.57 Cr | ₹2.10 Cr |
| Workmen and Staff Welfare Expenses | ₹7.03 Cr | ₹5.24 Cr | ₹4.66 Cr | ₹3.75 Cr | ₹3.32 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹94 Cr | ₹86 Cr | ₹80 Cr | ₹63 Cr | ₹44 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹20 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹10 Cr |
| Repairs and Maintenance | ₹18 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹5.97 Cr |
| Packing Material Consumed | ₹24 Cr | ₹28 Cr | ₹26 Cr | ₹22 Cr | ₹13 Cr |
| Other Mfg Exp | ₹32 Cr | ₹28 Cr | ₹27 Cr | ₹19 Cr | ₹14 Cr |
| General and Administration Expenses | ₹38 Cr | ₹28 Cr | ₹28 Cr | ₹31 Cr | ₹49 Cr |
| Rent , Rates & Taxes | ₹16 Cr | ₹13 Cr | ₹3.63 Cr | ₹1.32 Cr | ₹24 Cr |
| Insurance | ₹4.64 Cr | ₹6.73 Cr | ₹6.01 Cr | ₹4.47 Cr | ₹3.67 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹17 Cr | ₹8.61 Cr | ₹18 Cr | ₹25 Cr | ₹21 Cr |
| Selling and Distribution Expenses | ₹45 Cr | ₹26 Cr | ₹29 Cr | ₹17 Cr | ₹4.50 Cr |
| Advertisement & Sales Promotion | ₹45 Cr | ₹26 Cr | ₹29 Cr | ₹17 Cr | ₹4.50 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹31 Cr | ₹25 Cr | ₹25 Cr | ₹17 Cr | ₹18 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.05 Cr | ₹0.01 Cr | ₹0.07 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹31 Cr | ₹25 Cr | ₹25 Cr | ₹17 Cr | ₹18 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,839 Cr | ₹1,448 Cr | ₹1,499 Cr | ₹1,041 Cr | ₹567 Cr |
| Operating Profit (Excl OI) | ₹711 Cr | ₹481 Cr | ₹689 Cr | ₹509 Cr | ₹261 Cr |
| Other Income | ₹15 Cr | ₹6.57 Cr | ₹9.30 Cr | ₹8.34 Cr | ₹7.47 Cr |
| Interest Received | ₹0.33 Cr | ₹0.10 Cr | ₹0.84 Cr | ₹4.39 Cr | ₹0.15 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹5.04 Cr | - | - | - | ₹0.00 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.05 Cr | ₹0.64 Cr | ₹2.52 Cr | ₹0.12 Cr | - |
| Foreign Exchange Gains | ₹7.61 Cr | ₹4.87 Cr | ₹3.16 Cr | ₹1.12 Cr | ₹0.38 Cr |
| Others | ₹2.18 Cr | ₹0.96 Cr | ₹2.78 Cr | ₹2.71 Cr | ₹6.94 Cr |
| Operating Profit | ₹726 Cr | ₹488 Cr | ₹698 Cr | ₹518 Cr | ₹269 Cr |
| Interest | ₹53 Cr | ₹73 Cr | ₹67 Cr | ₹48 Cr | ₹34 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹30 Cr | ₹46 Cr | ₹41 Cr | ₹25 Cr | ₹27 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.88 Cr | ₹0.74 Cr | ₹0.48 Cr | ₹0.54 Cr | ₹0.20 Cr |
| Other Interest | ₹22 Cr | ₹26 Cr | ₹25 Cr | ₹23 Cr | ₹7.54 Cr |
| PBDT | ₹673 Cr | ₹414 Cr | ₹631 Cr | ₹469 Cr | ₹234 Cr |
| Depreciation | ₹133 Cr | ₹124 Cr | ₹109 Cr | ₹86 Cr | ₹74 Cr |
| Profit Before Taxation & Exceptional Items | ₹540 Cr | ₹291 Cr | ₹522 Cr | ₹383 Cr | ₹161 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹541 Cr | ₹291 Cr | ₹522 Cr | ₹383 Cr | ₹161 Cr |
| Provision for Tax | ₹183 Cr | ₹95 Cr | ₹169 Cr | ₹131 Cr | ₹60 Cr |
| Current Income Tax | ₹98 Cr | ₹53 Cr | ₹94 Cr | ₹70 Cr | ₹28 Cr |
| Deferred Tax | ₹85 Cr | ₹42 Cr | ₹75 Cr | ₹61 Cr | ₹32 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹358 Cr | ₹196 Cr | ₹353 Cr | ₹253 Cr | ₹101 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹358 Cr | ₹196 Cr | ₹353 Cr | ₹253 Cr | ₹101 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,459 Cr | ₹1,274 Cr | ₹931 Cr | ₹678 Cr | ₹578 Cr |
| Appropriations | ₹1,817 Cr | ₹1,470 Cr | ₹1,284 Cr | ₹931 Cr | ₹679 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹21 Cr | ₹11 Cr | ₹-0.23 Cr | ₹0.03 Cr | ₹0.18 Cr |
| Equity Dividend % | ₹60.00 | ₹50.00 | ₹50.00 | - | - |
| Earnings Per Share | ₹82.91 | ₹47.14 | ₹85.03 | ₹60.84 | ₹24.27 |
| Adjusted EPS | ₹82.91 | ₹47.14 | ₹85.03 | ₹60.84 | ₹24.27 |
Compare Income Statement of peers of EPIGRAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EPIGRAL | ₹6,363.5 Cr | 0.5% | -12.7% | -27.6% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹149,482.0 Cr | -1.1% | 1.6% | -3.7% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹120,387.0 Cr | -1.1% | -4.2% | 21.7% | Stock Analytics | |
| SRF | ₹84,768.6 Cr | 1.8% | -2.3% | 29% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹37,596.7 Cr | -0.7% | -8.5% | -14.4% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹35,165.8 Cr | -0.8% | -5.5% | -1.3% | Stock Analytics | |
EPIGRAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EPIGRAL | 0.5% |
-12.7% |
-27.6% |
| SENSEX | 0.7% |
0.9% |
6.1% |
You may also like the below Video Courses