EXCEL INDUSTRIES
|
EXCEL INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,095 Cr | ₹978 Cr | ₹830 Cr | ₹1,091 Cr | ₹1,179 Cr |
| Sales | ₹1,065 Cr | ₹956 Cr | ₹815 Cr | ₹1,062 Cr | ₹1,133 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹24 Cr | ₹16 Cr | ₹9.09 Cr | ₹23 Cr | ₹40 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹6.58 Cr | ₹5.89 Cr | ₹5.04 Cr | ₹6.20 Cr | ₹5.68 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,095 Cr | ₹978 Cr | ₹826 Cr | ₹1,090 Cr | ₹1,178 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-5.07 Cr | ₹-20 Cr | ₹11 Cr | ₹3.47 Cr | ₹-19 Cr |
| Raw Material Consumed | ₹590 Cr | ₹511 Cr | ₹476 Cr | ₹609 Cr | ₹607 Cr |
| Opening Raw Materials | ₹23 Cr | ₹55 Cr | ₹67 Cr | ₹94 Cr | ₹12 Cr |
| Purchases Raw Materials | ₹609 Cr | ₹471 Cr | ₹459 Cr | ₹568 Cr | ₹684 Cr |
| Closing Raw Materials | ₹47 Cr | ₹23 Cr | ₹55 Cr | ₹67 Cr | ₹94 Cr |
| Other Direct Purchases / Brought in cost | ₹5.10 Cr | ₹7.26 Cr | ₹5.66 Cr | ₹13 Cr | ₹4.53 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹88 Cr | ₹82 Cr | ₹76 Cr | ₹84 Cr | ₹80 Cr |
| Electricity & Power | ₹84 Cr | ₹79 Cr | ₹73 Cr | ₹81 Cr | ₹77 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹4.15 Cr | ₹3.51 Cr | ₹3.21 Cr | ₹3.03 Cr | ₹3.04 Cr |
| Employee Cost | ₹133 Cr | ₹122 Cr | ₹105 Cr | ₹105 Cr | ₹106 Cr |
| Salaries, Wages & Bonus | ₹112 Cr | ₹104 Cr | ₹88 Cr | ₹88 Cr | ₹90 Cr |
| Contributions to EPF & Pension Funds | ₹8.02 Cr | ₹7.23 Cr | ₹6.97 Cr | ₹6.49 Cr | ₹6.36 Cr |
| Workmen and Staff Welfare Expenses | ₹8.44 Cr | ₹7.87 Cr | ₹7.13 Cr | ₹7.42 Cr | ₹7.10 Cr |
| Other Employees Cost | ₹4.52 Cr | ₹3.17 Cr | ₹2.80 Cr | ₹2.78 Cr | ₹2.83 Cr |
| Other Manufacturing Expenses | ₹83 Cr | ₹72 Cr | ₹61 Cr | ₹75 Cr | ₹79 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹5.02 Cr | ₹4.84 Cr | ₹4.80 Cr | ₹5.74 Cr | ₹6.04 Cr |
| Repairs and Maintenance | ₹40 Cr | ₹32 Cr | ₹25 Cr | ₹33 Cr | ₹31 Cr |
| Packing Material Consumed | ₹17 Cr | ₹15 Cr | ₹16 Cr | ₹18 Cr | ₹19 Cr |
| Other Mfg Exp | ₹21 Cr | ₹19 Cr | ₹16 Cr | ₹18 Cr | ₹23 Cr |
| General and Administration Expenses | ₹30 Cr | ₹27 Cr | ₹24 Cr | ₹23 Cr | ₹24 Cr |
| Rent , Rates & Taxes | ₹3.51 Cr | ₹3.55 Cr | ₹3.67 Cr | ₹4.32 Cr | ₹5.93 Cr |
| Insurance | ₹4.80 Cr | ₹3.95 Cr | ₹4.14 Cr | ₹3.65 Cr | ₹3.19 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹17 Cr | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr |
| Traveling and conveyance | ₹2.93 Cr | ₹3.46 Cr | ₹3.31 Cr | ₹2.46 Cr | ₹1.47 Cr |
| Other Administration | ₹1.94 Cr | ₹1.99 Cr | ₹1.38 Cr | ₹1.98 Cr | ₹2.08 Cr |
| Selling and Distribution Expenses | ₹35 Cr | ₹38 Cr | ₹28 Cr | ₹39 Cr | ₹48 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹0.82 Cr | ₹1.68 Cr | ₹1.89 Cr | ₹2.68 Cr | ₹1.23 Cr |
| Freight and Forwarding | ₹34 Cr | ₹37 Cr | ₹26 Cr | ₹36 Cr | ₹47 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹29 Cr | ₹25 Cr | ₹20 Cr | ₹25 Cr | ₹21 Cr |
| Bad debts /advances written off | ₹0.16 Cr | ₹0.15 Cr | ₹0.82 Cr | ₹0.28 Cr | - |
| Provision for doubtful debts | ₹0.65 Cr | ₹0.29 Cr | - | - | ₹1.07 Cr |
| Losson disposal of fixed assets(net) | ₹2.85 Cr | ₹1.03 Cr | ₹0.85 Cr | ₹1.24 Cr | ₹0.30 Cr |
| Losson foreign exchange fluctuations | ₹2.53 Cr | ₹1.52 Cr | ₹0.56 Cr | ₹1.88 Cr | ₹0.33 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹23 Cr | ₹22 Cr | ₹18 Cr | ₹22 Cr | ₹19 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹983 Cr | ₹857 Cr | ₹802 Cr | ₹963 Cr | ₹946 Cr |
| Operating Profit (Excl OI) | ₹111 Cr | ₹121 Cr | ₹24 Cr | ₹127 Cr | ₹232 Cr |
| Other Income | ₹27 Cr | ₹30 Cr | ₹34 Cr | ₹14 Cr | ₹16 Cr |
| Interest Received | ₹14 Cr | ₹14 Cr | ₹12 Cr | ₹5.31 Cr | ₹2.57 Cr |
| Dividend Received | ₹9.52 Cr | ₹9.31 Cr | ₹9.48 Cr | ₹2.90 Cr | ₹11 Cr |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | ₹2.46 Cr | ₹9.88 Cr | ₹5.56 Cr | ₹0.80 Cr | ₹0.43 Cr |
| Provision Written Back | ₹0.16 Cr | ₹0.15 Cr | ₹1.02 Cr | ₹1.43 Cr | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹1.53 Cr | ₹-2.87 Cr | ₹5.73 Cr | ₹3.85 Cr | ₹1.18 Cr |
| Operating Profit | ₹139 Cr | ₹151 Cr | ₹58 Cr | ₹141 Cr | ₹247 Cr |
| Interest | ₹4.06 Cr | ₹3.57 Cr | ₹3.00 Cr | ₹3.40 Cr | ₹3.08 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.36 Cr | ₹1.51 Cr | ₹1.74 Cr | ₹1.74 Cr | ₹1.57 Cr |
| Other Interest | ₹1.70 Cr | ₹2.06 Cr | ₹1.26 Cr | ₹1.67 Cr | ₹1.50 Cr |
| PBDT | ₹135 Cr | ₹147 Cr | ₹55 Cr | ₹137 Cr | ₹244 Cr |
| Depreciation | ₹37 Cr | ₹34 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
| Profit Before Taxation & Exceptional Items | ₹98 Cr | ₹113 Cr | ₹23 Cr | ₹106 Cr | ₹213 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹98 Cr | ₹113 Cr | ₹23 Cr | ₹106 Cr | ₹213 Cr |
| Provision for Tax | ₹22 Cr | ₹28 Cr | ₹5.64 Cr | ₹26 Cr | ₹52 Cr |
| Current Income Tax | ₹19 Cr | ₹26 Cr | ₹3.14 Cr | ₹26 Cr | ₹51 Cr |
| Deferred Tax | ₹3.96 Cr | ₹0.91 Cr | ₹1.65 Cr | ₹0.91 Cr | ₹1.25 Cr |
| Other taxes | ₹-1.13 Cr | ₹0.28 Cr | ₹0.85 Cr | ₹-1.17 Cr | - |
| Profit After Tax | ₹76 Cr | ₹85 Cr | ₹17 Cr | ₹80 Cr | ₹161 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹76 Cr | ₹85 Cr | ₹17 Cr | ₹80 Cr | ₹161 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹359 Cr | ₹283 Cr | ₹277 Cr | ₹275 Cr | ₹178 Cr |
| Appropriations | ₹434 Cr | ₹368 Cr | ₹294 Cr | ₹355 Cr | ₹340 Cr |
| General Reserves | - | - | - | ₹50 Cr | ₹50 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹15 Cr | ₹9.09 Cr | ₹10 Cr | ₹28 Cr | ₹14 Cr |
| Equity Dividend % | ₹275.00 | ₹275.00 | ₹110.00 | ₹225.00 | ₹450.00 |
| Earnings Per Share | ₹60.19 | ₹67.87 | ₹13.53 | ₹63.59 | ₹128.24 |
| Adjusted EPS | ₹60.19 | ₹67.87 | ₹13.53 | ₹63.59 | ₹128.24 |
Compare Income Statement of peers of EXCEL INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EXCEL INDUSTRIES | ₹1,161.4 Cr | -0.8% | -8.9% | -17.3% | Stock Analytics | |
| UPL | ₹44,065.6 Cr | -5.1% | -7.7% | -19.4% | Stock Analytics | |
| PI INDUSTRIES | ₹34,060.7 Cr | -6% | -6% | -35.5% | Stock Analytics | |
| SUMITOMO CHEMICAL INDIA | ₹20,829.3 Cr | -6.5% | -18.9% | -22.1% | Stock Analytics | |
| BAYER CROPSCIENCE | ₹15,978.9 Cr | -4.3% | -10.9% | -27.2% | Stock Analytics | |
| SHARDA CROPCHEM | ₹6,408.4 Cr | -5.3% | -9.9% | -15.5% | Stock Analytics | |
EXCEL INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EXCEL INDUSTRIES | -0.8% |
-8.9% |
-17.3% |
| SENSEX | -2.3% |
-6.6% |
-12% |
You may also like the below Video Courses