GEM AROMATICS
|
GEM AROMATICS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|
| INCOME : | ||||
| Gross Sales | ₹504 Cr | ₹452 Cr | ₹425 Cr | ₹314 Cr |
| Sales | ₹495 Cr | ₹447 Cr | ₹419 Cr | ₹311 Cr |
| Job Work/ Contract Receipts | - | - | ₹0.31 Cr | ₹0.15 Cr |
| Processing Charges / Service Income | - | - | - | - |
| Revenue from property development | - | - | - | - |
| Other Operational Income | ₹9.03 Cr | ₹5.42 Cr | ₹5.20 Cr | ₹2.98 Cr |
| Less: Excise Duty | - | - | - | - |
| Net Sales | ₹504 Cr | ₹452 Cr | ₹425 Cr | ₹314 Cr |
| EXPENDITURE : | ||||
| Increase/Decrease in Stock | ₹12 Cr | ₹-3.27 Cr | ₹0.87 Cr | ₹-34 Cr |
| Raw Material Consumed | ₹364 Cr | ₹344 Cr | ₹317 Cr | ₹272 Cr |
| Opening Raw Materials | ₹55 Cr | ₹31 Cr | ₹21 Cr | ₹16 Cr |
| Purchases Raw Materials | ₹369 Cr | ₹368 Cr | ₹326 Cr | ₹276 Cr |
| Closing Raw Materials | ₹60 Cr | ₹55 Cr | ₹31 Cr | ₹21 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - |
| Other raw material cost | - | - | - | - |
| Power & Fuel Cost | ₹3.53 Cr | ₹3.73 Cr | ₹3.07 Cr | ₹3.13 Cr |
| Electricity & Power | ₹3.53 Cr | ₹3.73 Cr | ₹3.07 Cr | ₹3.13 Cr |
| Oil, Fuel & Natural gas | - | - | - | - |
| Coals etc | - | - | - | - |
| Other power & fuel | - | - | - | - |
| Employee Cost | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹9.32 Cr |
| Salaries, Wages & Bonus | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹9.02 Cr |
| Contributions to EPF & Pension Funds | ₹0.29 Cr | ₹0.24 Cr | ₹0.20 Cr | ₹0.18 Cr |
| Workmen and Staff Welfare Expenses | ₹0.15 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.05 Cr |
| Other Employees Cost | ₹0.11 Cr | ₹0.11 Cr | ₹0.07 Cr | ₹0.06 Cr |
| Other Manufacturing Expenses | ₹5.64 Cr | ₹4.44 Cr | ₹4.77 Cr | ₹4.26 Cr |
| Sub-contracted / Out sourced services | - | - | - | - |
| Processing Charges | - | - | - | - |
| Repairs and Maintenance | ₹1.19 Cr | ₹0.48 Cr | ₹0.42 Cr | ₹0.46 Cr |
| Packing Material Consumed | ₹4.45 Cr | ₹3.96 Cr | ₹4.36 Cr | ₹3.80 Cr |
| Other Mfg Exp | - | - | - | - |
| General and Administration Expenses | ₹6.97 Cr | ₹5.39 Cr | ₹5.76 Cr | ₹2.97 Cr |
| Rent , Rates & Taxes | ₹1.61 Cr | ₹0.62 Cr | ₹0.91 Cr | ₹0.01 Cr |
| Insurance | ₹1.39 Cr | ₹1.14 Cr | ₹0.91 Cr | ₹0.79 Cr |
| Printing and stationery | - | - | - | - |
| Professional and legal fees | ₹2.28 Cr | ₹2.33 Cr | ₹2.61 Cr | ₹1.45 Cr |
| Traveling and conveyance | ₹0.80 Cr | ₹0.62 Cr | ₹0.93 Cr | ₹0.34 Cr |
| Other Administration | ₹0.88 Cr | ₹0.68 Cr | ₹0.41 Cr | ₹0.39 Cr |
| Selling and Distribution Expenses | ₹7.49 Cr | ₹5.51 Cr | ₹9.11 Cr | ₹5.73 Cr |
| Advertisement & Sales Promotion | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - |
| Freight and Forwarding | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - |
| Other Selling Expenses | ₹7.49 Cr | ₹5.51 Cr | ₹9.11 Cr | ₹5.73 Cr |
| Miscellaneous Expenses | ₹3.10 Cr | ₹2.74 Cr | ₹7.71 Cr | ₹1.53 Cr |
| Bad debts /advances written off | - | - | - | - |
| Provision for doubtful debts | ₹0.08 Cr | ₹0.09 Cr | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.00 Cr | - | - |
| Losson foreign exchange fluctuations | ₹0.04 Cr | ₹0.12 Cr | ₹4.64 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.98 Cr | ₹2.52 Cr | ₹3.07 Cr | ₹1.53 Cr |
| Less: Expenses Capitalised | - | - | - | - |
| Total Expenditure | ₹416 Cr | ₹374 Cr | ₹359 Cr | ₹265 Cr |
| Operating Profit (Excl OI) | ₹88 Cr | ₹78 Cr | ₹66 Cr | ₹49 Cr |
| Other Income | ₹1.69 Cr | ₹1.77 Cr | ₹0.30 Cr | ₹2.64 Cr |
| Interest Received | ₹0.75 Cr | ₹0.79 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Dividend Received | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.08 Cr | - | ₹0.01 Cr | - |
| Profits on sale of Investments | - | - | - | - |
| Provision Written Back | ₹0.11 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.12 Cr |
| Foreign Exchange Gains | - | - | - | ₹1.51 Cr |
| Others | ₹0.75 Cr | ₹0.94 Cr | ₹0.22 Cr | ₹0.99 Cr |
| Operating Profit | ₹90 Cr | ₹80 Cr | ₹66 Cr | ₹52 Cr |
| Interest | ₹8.08 Cr | ₹6.27 Cr | ₹5.64 Cr | ₹3.11 Cr |
| InterestonDebenture / Bonds | - | - | - | - |
| Interest on Term Loan | ₹1.02 Cr | ₹0.38 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Intereston Fixed deposits | - | - | - | - |
| Bank Charges etc | ₹0.20 Cr | ₹0.19 Cr | ₹0.57 Cr | ₹0.45 Cr |
| Other Interest | ₹6.86 Cr | ₹5.70 Cr | ₹5.05 Cr | ₹2.66 Cr |
| PBDT | ₹82 Cr | ₹74 Cr | ₹61 Cr | ₹49 Cr |
| Depreciation | ₹7.34 Cr | ₹6.26 Cr | ₹4.76 Cr | ₹4.33 Cr |
| Profit Before Taxation & Exceptional Items | ₹75 Cr | ₹68 Cr | ₹56 Cr | ₹44 Cr |
| Exceptional Income / Expenses | - | - | - | - |
| Profit Before Tax | ₹75 Cr | ₹68 Cr | ₹56 Cr | ₹44 Cr |
| Provision for Tax | ₹21 Cr | ₹17 Cr | ₹11 Cr | ₹13 Cr |
| Current Income Tax | ₹21 Cr | ₹18 Cr | ₹12 Cr | ₹13 Cr |
| Deferred Tax | ₹-0.69 Cr | ₹-0.44 Cr | ₹-0.76 Cr | ₹-0.25 Cr |
| Other taxes | ₹0.58 Cr | ₹-0.54 Cr | - | ₹-0.04 Cr |
| Profit After Tax | ₹53 Cr | ₹50 Cr | ₹45 Cr | ₹31 Cr |
| Extra items | - | - | - | - |
| Minority Interest | - | - | - | - |
| Share of Associate | - | - | - | - |
| Other Consolidated Items | - | - | - | - |
| Consolidated Net Profit | ₹53 Cr | ₹50 Cr | ₹45 Cr | ₹31 Cr |
| Adjustments to PAT | - | - | - | - |
| Profit Balance B/F | ₹185 Cr | ₹135 Cr | ₹90 Cr | ₹59 Cr |
| Appropriations | ₹238 Cr | ₹185 Cr | ₹135 Cr | ₹90 Cr |
| General Reserves | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - |
| Corporate dividend tax | - | - | - | - |
| Other Appropriation | - | - | - | - |
| Equity Dividend % | - | - | - | - |
| Earnings Per Share | ₹11.39 | ₹10.69 | ₹250.26 | ₹174.71 |
| Adjusted EPS | ₹11.39 | ₹10.69 | ₹9.53 | ₹6.66 |
Compare Income Statement of peers of GEM AROMATICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GEM AROMATICS | ₹1,078.2 Cr | 9.1% | 25.6% | NA | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹165,025.0 Cr | -1.6% | 3.1% | 3.3% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹162,656.0 Cr | -1.1% | 6.3% | 2.2% | Stock Analytics | |
| SRF | ₹82,253.4 Cr | -1.9% | 1.5% | -14.9% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹47,789.1 Cr | 17.5% | 36.8% | 5% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹43,278.7 Cr | 0.1% | 8.2% | 9.8% | Stock Analytics | |
GEM AROMATICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GEM AROMATICS | 9.1% |
25.6% |
|
| SENSEX | -0.3% |
4.9% |
-7% |
You may also like the below Video Courses