GOODRICKE GROUP
|
GOODRICKE GROUP Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹929 Cr | ₹824 Cr | ₹882 Cr | ₹823 Cr | ₹892 Cr |
| Sales | ₹929 Cr | ₹824 Cr | ₹882 Cr | ₹823 Cr | ₹892 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹929 Cr | ₹824 Cr | ₹882 Cr | ₹823 Cr | ₹892 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-9.93 Cr | ₹7.11 Cr | ₹1.96 Cr | ₹4.18 Cr | ₹-0.68 Cr |
| Raw Material Consumed | ₹322 Cr | ₹261 Cr | ₹293 Cr | ₹270 Cr | ₹358 Cr |
| Opening Raw Materials | ₹64 Cr | ₹68 Cr | ₹78 Cr | ₹90 Cr | ₹50 Cr |
| Purchases Raw Materials | ₹269 Cr | ₹213 Cr | ₹244 Cr | ₹230 Cr | ₹356 Cr |
| Closing Raw Materials | ₹73 Cr | ₹64 Cr | ₹68 Cr | ₹78 Cr | ₹90 Cr |
| Other Direct Purchases / Brought in cost | ₹63 Cr | ₹45 Cr | ₹38 Cr | ₹28 Cr | ₹42 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹57 Cr | ₹61 Cr | ₹62 Cr | ₹53 Cr | ₹52 Cr |
| Electricity & Power | ₹57 Cr | ₹61 Cr | ₹62 Cr | ₹53 Cr | ₹52 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹365 Cr | ₹370 Cr | ₹340 Cr | ₹321 Cr | ₹295 Cr |
| Salaries, Wages & Bonus | ₹294 Cr | ₹299 Cr | ₹273 Cr | ₹259 Cr | ₹239 Cr |
| Contributions to EPF & Pension Funds | ₹39 Cr | ₹39 Cr | ₹37 Cr | ₹34 Cr | ₹31 Cr |
| Workmen and Staff Welfare Expenses | ₹33 Cr | ₹32 Cr | ₹30 Cr | ₹27 Cr | ₹25 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹82 Cr | ₹77 Cr | ₹70 Cr | ₹60 Cr | ₹57 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹8.98 Cr | ₹10 Cr | ₹9.01 Cr | ₹8.80 Cr | ₹8.30 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹73 Cr | ₹67 Cr | ₹61 Cr | ₹51 Cr | ₹49 Cr |
| General and Administration Expenses | ₹6.14 Cr | ₹6.50 Cr | ₹4.32 Cr | ₹5.68 Cr | ₹6.47 Cr |
| Rent , Rates & Taxes | ₹3.46 Cr | ₹3.60 Cr | ₹2.23 Cr | ₹3.35 Cr | ₹3.93 Cr |
| Insurance | ₹1.73 Cr | ₹1.97 Cr | ₹1.23 Cr | ₹1.48 Cr | ₹1.64 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹0.95 Cr | ₹0.93 Cr | ₹0.86 Cr | ₹0.85 Cr | ₹0.90 Cr |
| Selling and Distribution Expenses | ₹45 Cr | ₹45 Cr | ₹57 Cr | ₹48 Cr | ₹46 Cr |
| Advertisement & Sales Promotion | ₹13 Cr | ₹12 Cr | ₹18 Cr | ₹17 Cr | ₹19 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹22 Cr | ₹24 Cr | ₹30 Cr | ₹22 Cr | ₹21 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹9.99 Cr | ₹8.99 Cr | ₹8.72 Cr | ₹8.35 Cr | ₹6.04 Cr |
| Miscellaneous Expenses | ₹42 Cr | ₹46 Cr | ₹45 Cr | ₹36 Cr | ₹34 Cr |
| Bad debts /advances written off | - | ₹0.01 Cr | ₹0.02 Cr | - | - |
| Provision for doubtful debts | ₹3.78 Cr | ₹4.63 Cr | - | ₹1.55 Cr | ₹0.46 Cr |
| Losson disposal of fixed assets(net) | ₹2.82 Cr | ₹0.17 Cr | ₹2.10 Cr | ₹0.12 Cr | ₹0.13 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | ₹0.71 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹35 Cr | ₹41 Cr | ₹43 Cr | ₹34 Cr | ₹32 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹910 Cr | ₹873 Cr | ₹873 Cr | ₹797 Cr | ₹848 Cr |
| Operating Profit (Excl OI) | ₹19 Cr | ₹-49 Cr | ₹9.46 Cr | ₹26 Cr | ₹44 Cr |
| Other Income | ₹20 Cr | ₹14 Cr | ₹19 Cr | ₹10 Cr | ₹11 Cr |
| Interest Received | ₹1.20 Cr | ₹0.92 Cr | ₹2.08 Cr | ₹3.17 Cr | ₹0.37 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹7.42 Cr | ₹3.60 Cr | ₹2.50 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.35 Cr | ₹0.08 Cr | ₹0.63 Cr | ₹0.01 Cr | - |
| Others | ₹11 Cr | ₹9.28 Cr | ₹14 Cr | ₹6.98 Cr | ₹10 Cr |
| Operating Profit | ₹39 Cr | ₹-35 Cr | ₹29 Cr | ₹36 Cr | ₹55 Cr |
| Interest | ₹10 Cr | ₹10 Cr | ₹5.50 Cr | ₹5.85 Cr | ₹7.67 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹6.06 Cr | ₹6.94 Cr | ₹3.18 Cr | ₹2.35 Cr | ₹3.41 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹4.11 Cr | ₹3.17 Cr | ₹2.32 Cr | ₹3.50 Cr | ₹4.26 Cr |
| PBDT | ₹29 Cr | ₹-45 Cr | ₹23 Cr | ₹30 Cr | ₹47 Cr |
| Depreciation | ₹20 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
| Profit Before Taxation & Exceptional Items | ₹8.73 Cr | ₹-66 Cr | ₹2.53 Cr | ₹9.19 Cr | ₹26 Cr |
| Exceptional Income / Expenses | ₹5.32 Cr | - | - | - | - |
| Profit Before Tax | ₹14 Cr | ₹-66 Cr | ₹2.53 Cr | ₹9.19 Cr | ₹26 Cr |
| Provision for Tax | ₹-6.01 Cr | ₹3.68 Cr | ₹2.85 Cr | ₹3.91 Cr | ₹6.69 Cr |
| Current Income Tax | ₹1.04 Cr | - | ₹2.82 Cr | ₹3.00 Cr | ₹2.95 Cr |
| Deferred Tax | ₹-5.09 Cr | ₹3.53 Cr | ₹0.61 Cr | ₹2.52 Cr | ₹3.74 Cr |
| Other taxes | ₹-1.95 Cr | ₹0.16 Cr | ₹-0.57 Cr | ₹-1.61 Cr | - |
| Profit After Tax | ₹20 Cr | ₹-69 Cr | ₹-0.32 Cr | ₹5.28 Cr | ₹20 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹52 Cr | ₹122 Cr | ₹134 Cr | ₹131 Cr | ₹112 Cr |
| Appropriations | ₹73 Cr | ₹53 Cr | ₹133 Cr | ₹136 Cr | ₹132 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-9.26 Cr | ₹0.35 Cr | ₹11 Cr | ₹2.17 Cr | ₹1.21 Cr |
| Equity Dividend % | - | - | - | ₹30.00 | ₹30.00 |
| Earnings Per Share | ₹9.29 | ₹-32.09 | ₹-0.15 | ₹2.44 | ₹9.04 |
| Adjusted EPS | ₹9.29 | ₹-32.09 | ₹-0.15 | ₹2.44 | ₹9.04 |
Compare Income Statement of peers of GOODRICKE GROUP
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GOODRICKE GROUP | ₹411.3 Cr | -1.4% | 1.6% | -24.2% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹116,469.0 Cr | 1.3% | 5.2% | 17.3% | Stock Analytics | |
| CCL PRODUCTS (INDIA) | ₹11,540.2 Cr | 2.3% | -2.6% | 32.3% | Stock Analytics | |
| ANDREW YULE & COMPANY | ₹1,319.7 Cr | 3.7% | 3.1% | -35% | Stock Analytics | |
| MCLEOD RUSSEL INDIA | ₹675.8 Cr | -4% | 71.7% | 138.4% | Stock Analytics | |
| JAY SHREE TEA & INDUSTRIES | ₹282.1 Cr | -0.3% | 4.4% | -24.9% | Stock Analytics | |
GOODRICKE GROUP Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GOODRICKE GROUP | -1.4% |
1.6% |
-24.2% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses