EPIGRAL
|
EPIGRAL Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,672 Cr | ₹2,693 Cr | ₹2,004 Cr | ₹2,318 Cr | ₹1,605 Cr |
| Sales | ₹2,640 Cr | ₹2,657 Cr | ₹1,968 Cr | ₹2,299 Cr | ₹1,604 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹32 Cr | ₹36 Cr | ₹35 Cr | ₹19 Cr | ₹1.21 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,527 Cr | ₹2,550 Cr | ₹1,929 Cr | ₹2,188 Cr | ₹1,551 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-61 Cr | ₹31 Cr | ₹-11 Cr | ₹-97 Cr | ₹1.68 Cr |
| Raw Material Consumed | ₹1,491 Cr | ₹1,322 Cr | ₹1,072 Cr | ₹1,212 Cr | ₹759 Cr |
| Opening Raw Materials | ₹242 Cr | ₹94 Cr | ₹57 Cr | ₹114 Cr | ₹19 Cr |
| Purchases Raw Materials | ₹1,379 Cr | ₹1,471 Cr | ₹1,091 Cr | ₹1,155 Cr | ₹855 Cr |
| Closing Raw Materials | ₹131 Cr | ₹242 Cr | ₹76 Cr | ₹57 Cr | ₹114 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹211 Cr | ₹180 Cr | ₹141 Cr | ₹154 Cr | ₹100 Cr |
| Electricity & Power | ₹121 Cr | ₹104 Cr | ₹84 Cr | ₹91 Cr | ₹41 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹90 Cr | ₹75 Cr | ₹58 Cr | ₹63 Cr | ₹59 Cr |
| Employee Cost | ₹116 Cr | ₹98 Cr | ₹81 Cr | ₹69 Cr | ₹52 Cr |
| Salaries, Wages & Bonus | ₹102 Cr | ₹86 Cr | ₹72 Cr | ₹61 Cr | ₹46 Cr |
| Contributions to EPF & Pension Funds | ₹7.17 Cr | ₹4.62 Cr | ₹3.70 Cr | ₹3.12 Cr | ₹2.57 Cr |
| Workmen and Staff Welfare Expenses | ₹7.16 Cr | ₹7.03 Cr | ₹5.24 Cr | ₹4.66 Cr | ₹3.75 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹114 Cr | ₹94 Cr | ₹86 Cr | ₹80 Cr | ₹63 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹22 Cr | ₹20 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr |
| Repairs and Maintenance | ₹24 Cr | ₹18 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr |
| Packing Material Consumed | ₹27 Cr | ₹24 Cr | ₹28 Cr | ₹26 Cr | ₹22 Cr |
| Other Mfg Exp | ₹41 Cr | ₹32 Cr | ₹28 Cr | ₹27 Cr | ₹19 Cr |
| General and Administration Expenses | ₹31 Cr | ₹38 Cr | ₹28 Cr | ₹28 Cr | ₹31 Cr |
| Rent , Rates & Taxes | ₹11 Cr | ₹16 Cr | ₹13 Cr | ₹3.63 Cr | ₹1.32 Cr |
| Insurance | ₹6.63 Cr | ₹4.64 Cr | ₹6.73 Cr | ₹6.01 Cr | ₹4.47 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹14 Cr | ₹17 Cr | ₹8.61 Cr | ₹18 Cr | ₹25 Cr |
| Selling and Distribution Expenses | ₹26 Cr | ₹45 Cr | ₹26 Cr | ₹29 Cr | ₹17 Cr |
| Advertisement & Sales Promotion | ₹26 Cr | ₹45 Cr | ₹26 Cr | ₹29 Cr | ₹17 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹32 Cr | ₹31 Cr | ₹25 Cr | ₹25 Cr | ₹17 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 | ₹32 Cr | ₹31 Cr | ₹25 Cr | ₹25 Cr | ₹17 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,960 Cr | ₹1,839 Cr | ₹1,448 Cr | ₹1,499 Cr | ₹1,041 Cr |
| Operating Profit (Excl OI) | ₹567 Cr | ₹711 Cr | ₹481 Cr | ₹689 Cr | ₹509 Cr |
| Other Income | ₹15 Cr | ₹15 Cr | ₹6.57 Cr | ₹9.30 Cr | ₹8.34 Cr |
| Interest Received | ₹0.88 Cr | ₹0.33 Cr | ₹0.10 Cr | ₹0.84 Cr | ₹4.39 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹6.55 Cr | ₹5.04 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹1.05 Cr | ₹0.05 Cr | ₹0.64 Cr | ₹2.52 Cr | ₹0.12 Cr |
| Foreign Exchange Gains | ₹1.52 Cr | ₹7.61 Cr | ₹4.87 Cr | ₹3.16 Cr | ₹1.12 Cr |
| Others | ₹4.98 Cr | ₹2.18 Cr | ₹0.96 Cr | ₹2.78 Cr | ₹2.71 Cr |
| Operating Profit | ₹582 Cr | ₹726 Cr | ₹488 Cr | ₹698 Cr | ₹518 Cr |
| Interest | ₹72 Cr | ₹53 Cr | ₹73 Cr | ₹67 Cr | ₹48 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹43 Cr | ₹30 Cr | ₹46 Cr | ₹41 Cr | ₹25 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.71 Cr | ₹0.88 Cr | ₹0.74 Cr | ₹0.48 Cr | ₹0.54 Cr |
| Other Interest | ₹29 Cr | ₹22 Cr | ₹26 Cr | ₹25 Cr | ₹23 Cr |
| PBDT | ₹510 Cr | ₹673 Cr | ₹414 Cr | ₹631 Cr | ₹469 Cr |
| Depreciation | ₹168 Cr | ₹133 Cr | ₹124 Cr | ₹109 Cr | ₹86 Cr |
| Profit Before Taxation & Exceptional Items | ₹342 Cr | ₹540 Cr | ₹291 Cr | ₹522 Cr | ₹383 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹341 Cr | ₹541 Cr | ₹291 Cr | ₹522 Cr | ₹383 Cr |
| Provision for Tax | ₹8.79 Cr | ₹183 Cr | ₹95 Cr | ₹169 Cr | ₹131 Cr |
| Current Income Tax | ₹83 Cr | ₹98 Cr | ₹53 Cr | ₹94 Cr | ₹70 Cr |
| Deferred Tax | ₹-77 Cr | ₹85 Cr | ₹42 Cr | ₹75 Cr | ₹61 Cr |
| Other taxes | ₹2.38 Cr | - | - | - | - |
| Profit After Tax | ₹332 Cr | ₹358 Cr | ₹196 Cr | ₹353 Cr | ₹253 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹332 Cr | ₹358 Cr | ₹196 Cr | ₹353 Cr | ₹253 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,785 Cr | ₹1,459 Cr | ₹1,274 Cr | ₹931 Cr | ₹678 Cr |
| Appropriations | ₹2,117 Cr | ₹1,817 Cr | ₹1,470 Cr | ₹1,284 Cr | ₹931 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹15 Cr | ₹21 Cr | ₹11 Cr | ₹-0.23 Cr | ₹0.03 Cr |
| Equity Dividend % | ₹50.00 | ₹60.00 | ₹50.00 | ₹50.00 | - |
| Earnings Per Share | ₹76.95 | ₹82.91 | ₹47.14 | ₹85.03 | ₹60.84 |
| Adjusted EPS | ₹76.95 | ₹82.91 | ₹47.14 | ₹85.03 | ₹60.84 |
Compare Income Statement of peers of EPIGRAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EPIGRAL | ₹5,024.0 Cr | 0.7% | -14.4% | -34.3% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹166,793.0 Cr | 1.3% | 17.1% | 13.6% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹150,275.0 Cr | 1.4% | 3.9% | -5.3% | Stock Analytics | |
| SRF | ₹80,180.0 Cr | 0.3% | -0.5% | -4.6% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹39,096.7 Cr | -1.5% | -6.6% | 1.2% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹35,111.9 Cr | -4.5% | 1.9% | -11.6% | Stock Analytics | |
EPIGRAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EPIGRAL | 0.7% |
-14.4% |
-34.3% |
| SENSEX | -0.7% |
-3.6% |
-9.1% |
You may also like the below Video Courses