EVEREST INDUSTRIES
|
EVEREST INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,575 Cr | ₹1,648 Cr | ₹1,365 Cr | ₹1,218 Cr | ₹1,285 Cr |
| Sales | ₹1,144 Cr | ₹1,130 Cr | ₹1,037 Cr | ₹960 Cr | ₹837 Cr |
| Job Work/ Contract Receipts | ₹413 Cr | ₹499 Cr | ₹308 Cr | ₹249 Cr | ₹434 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹19 Cr | ₹19 Cr | ₹20 Cr | ₹8.14 Cr | ₹14 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,575 Cr | ₹1,648 Cr | ₹1,365 Cr | ₹1,218 Cr | ₹1,285 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹17 Cr | ₹-36 Cr | ₹-36 Cr | ₹37 Cr | ₹17 Cr |
| Raw Material Consumed | ₹923 Cr | ₹994 Cr | ₹781 Cr | ₹618 Cr | ₹722 Cr |
| Opening Raw Materials | ₹304 Cr | ₹170 Cr | ₹133 Cr | ₹150 Cr | ₹149 Cr |
| Purchases Raw Materials | ₹811 Cr | ₹1,121 Cr | ₹813 Cr | ₹596 Cr | ₹720 Cr |
| Closing Raw Materials | ₹201 Cr | ₹304 Cr | ₹170 Cr | ₹133 Cr | ₹150 Cr |
| Other Direct Purchases / Brought in cost | ₹10 Cr | ₹6.56 Cr | ₹4.65 Cr | ₹6.22 Cr | ₹3.03 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹47 Cr | ₹49 Cr | ₹43 Cr | ₹36 Cr | ₹39 Cr |
| Electricity & Power | ₹47 Cr | ₹49 Cr | ₹43 Cr | ₹36 Cr | ₹39 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹154 Cr | ₹150 Cr | ₹130 Cr | ₹110 Cr | ₹117 Cr |
| Salaries, Wages & Bonus | ₹133 Cr | ₹128 Cr | ₹115 Cr | ₹98 Cr | ₹100 Cr |
| Contributions to EPF & Pension Funds | ₹7.81 Cr | ₹7.38 Cr | ₹7.04 Cr | ₹6.71 Cr | ₹6.93 Cr |
| Workmen and Staff Welfare Expenses | ₹9.57 Cr | ₹10 Cr | ₹7.88 Cr | ₹4.70 Cr | ₹6.90 Cr |
| Other Employees Cost | ₹4.03 Cr | ₹3.57 Cr | ₹0.19 Cr | ₹0.03 Cr | ₹2.33 Cr |
| Other Manufacturing Expenses | ₹174 Cr | ₹182 Cr | ₹152 Cr | ₹117 Cr | ₹161 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹91 Cr | ₹86 Cr | ₹73 Cr | ₹55 Cr | ₹84 Cr |
| Repairs and Maintenance | ₹18 Cr | ₹22 Cr | ₹18 Cr | ₹14 Cr | ₹17 Cr |
| Packing Material Consumed | ₹14 Cr | ₹15 Cr | ₹14 Cr | ₹10 Cr | ₹12 Cr |
| Other Mfg Exp | ₹51 Cr | ₹59 Cr | ₹48 Cr | ₹38 Cr | ₹48 Cr |
| General and Administration Expenses | ₹47 Cr | ₹49 Cr | ₹37 Cr | ₹32 Cr | ₹39 Cr |
| Rent , Rates & Taxes | ₹8.11 Cr | ₹9.84 Cr | ₹4.53 Cr | ₹4.22 Cr | ₹4.85 Cr |
| Insurance | ₹3.19 Cr | ₹4.75 Cr | ₹5.19 Cr | ₹4.01 Cr | ₹2.89 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹13 Cr |
| Traveling and conveyance | ₹18 Cr | ₹17 Cr | ₹11 Cr | ₹7.42 Cr | ₹18 Cr |
| Other Administration | ₹0.75 Cr | ₹0.64 Cr | ₹0.61 Cr | ₹0.65 Cr | ₹0.70 Cr |
| Selling and Distribution Expenses | ₹150 Cr | ₹166 Cr | ₹159 Cr | ₹116 Cr | ₹118 Cr |
| Advertisement & Sales Promotion | ₹16 Cr | ₹18 Cr | ₹17 Cr | ₹6.60 Cr | ₹13 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹134 Cr | ₹148 Cr | ₹143 Cr | ₹110 Cr | ₹105 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹22 Cr | ₹27 Cr | ₹30 Cr | ₹40 Cr | ₹30 Cr |
| Bad debts /advances written off | - | ₹2.20 Cr | - | - | - |
| Provision for doubtful debts | ₹0.79 Cr | - | ₹3.06 Cr | ₹11 Cr | ₹2.02 Cr |
| Losson disposal of fixed assets(net) | ₹0.60 Cr | - | ₹3.59 Cr | ₹0.58 Cr | ₹0.55 Cr |
| Losson foreign exchange fluctuations | ₹0.03 Cr | ₹1.26 Cr | ₹0.60 Cr | ₹0.11 Cr | ₹2.88 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹21 Cr | ₹24 Cr | ₹22 Cr | ₹29 Cr | ₹24 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,534 Cr | ₹1,580 Cr | ₹1,296 Cr | ₹1,106 Cr | ₹1,243 Cr |
| Operating Profit (Excl OI) | ₹41 Cr | ₹68 Cr | ₹69 Cr | ₹112 Cr | ₹42 Cr |
| Other Income | ₹18 Cr | ₹41 Cr | ₹29 Cr | ₹8.89 Cr | ₹9.45 Cr |
| Interest Received | ₹3.89 Cr | ₹20 Cr | ₹4.04 Cr | ₹6.04 Cr | ₹3.72 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.16 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹11 Cr | ₹13 Cr | ₹24 Cr | ₹0.75 Cr | ₹4.85 Cr |
| Foreign Exchange Gains | ₹1.66 Cr | - | ₹0.36 Cr | ₹0.19 Cr | - |
| Others | ₹1.62 Cr | ₹8.12 Cr | ₹1.17 Cr | ₹1.91 Cr | ₹0.88 Cr |
| Operating Profit | ₹59 Cr | ₹108 Cr | ₹98 Cr | ₹121 Cr | ₹52 Cr |
| Interest | ₹13 Cr | ₹32 Cr | ₹3.15 Cr | ₹3.90 Cr | ₹7.04 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹2.89 Cr | ₹2.33 Cr | ₹0.19 Cr | ₹1.48 Cr | ₹5.75 Cr |
| Intereston Fixed deposits | ₹0.55 Cr | ₹0.73 Cr | ₹0.73 Cr | ₹1.09 Cr | - |
| Bank Charges etc | - | - | - | - | ₹0.01 Cr |
| Other Interest | ₹9.31 Cr | ₹28 Cr | ₹2.23 Cr | ₹1.33 Cr | ₹1.29 Cr |
| PBDT | ₹46 Cr | ₹77 Cr | ₹95 Cr | ₹117 Cr | ₹45 Cr |
| Depreciation | ₹32 Cr | ₹34 Cr | ₹29 Cr | ₹25 Cr | ₹24 Cr |
| Profit Before Taxation & Exceptional Items | ₹14 Cr | ₹43 Cr | ₹67 Cr | ₹92 Cr | ₹21 Cr |
| Exceptional Income / Expenses | ₹7.60 Cr | - | - | - | - |
| Profit Before Tax | ₹21 Cr | ₹43 Cr | ₹67 Cr | ₹92 Cr | ₹21 Cr |
| Provision for Tax | ₹3.20 Cr | ₹0.48 Cr | ₹22 Cr | ₹35 Cr | ₹7.35 Cr |
| Current Income Tax | ₹6.87 Cr | ₹20 Cr | ₹22 Cr | ₹41 Cr | ₹4.20 Cr |
| Deferred Tax | ₹-1.90 Cr | ₹0.09 Cr | ₹0.04 Cr | ₹-5.76 Cr | ₹3.16 Cr |
| Other taxes | ₹-1.77 Cr | ₹-20 Cr | - | - | - |
| Profit After Tax | ₹18 Cr | ₹42 Cr | ₹44 Cr | ₹56 Cr | ₹14 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹18 Cr | ₹42 Cr | ₹44 Cr | ₹56 Cr | ₹14 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹439 Cr | ₹406 Cr | ₹374 Cr | ₹318 Cr | ₹319 Cr |
| Appropriations | ₹457 Cr | ₹449 Cr | ₹418 Cr | ₹375 Cr | ₹333 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹9.06 Cr | ₹9.68 Cr | ₹12 Cr | ₹0.60 Cr | ₹14 Cr |
| Equity Dividend % | ₹25.00 | ₹60.00 | ₹60.00 | ₹75.00 | ₹10.00 |
| Earnings Per Share | ₹11.40 | ₹26.92 | ₹28.12 | ₹36.06 | ₹8.65 |
| Adjusted EPS | ₹11.40 | ₹26.92 | ₹28.12 | ₹36.06 | ₹8.65 |
Compare Income Statement of peers of EVEREST INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EVEREST INDUSTRIES | ₹974.0 Cr | -7.1% | -9.9% | -39.5% | Stock Analytics | |
| ULTRATECH CEMENT | ₹353,583.0 Cr | -1.2% | -0.6% | 8.1% | Stock Analytics | |
| AMBUJA CEMENTS | ₹141,215.0 Cr | 1.2% | 1.1% | -0.7% | Stock Analytics | |
| SHREE CEMENT | ₹105,401.0 Cr | 0.8% | 1% | 14% | Stock Analytics | |
| JK CEMENT | ₹48,920.5 Cr | -0.4% | -0.1% | 52.7% | Stock Analytics | |
| ACC | ₹35,286.2 Cr | 1.2% | 3% | -17.9% | Stock Analytics | |
EVEREST INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EVEREST INDUSTRIES | -7.1% |
-9.9% |
-39.5% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses