GRANULES INDIA
|
GRANULES INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹7,451 Cr | ₹6,550 Cr | ₹4,512 Cr | ₹3,765 Cr | ₹3,951 Cr |
Sales | ₹7,425 Cr | ₹6,534 Cr | ₹4,496 Cr | ₹3,727 Cr | ₹3,909 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹26 Cr | ₹16 Cr | ₹16 Cr | ₹38 Cr | ₹42 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹4,482 Cr | ₹4,506 Cr | ₹4,512 Cr | ₹3,765 Cr | ₹3,238 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.76 Cr | ₹-187 Cr | ₹-45 Cr | ₹-153 Cr | ₹-199 Cr |
Raw Material Consumed | ₹1,725 Cr | ₹2,208 Cr | ₹2,353 Cr | ₹2,036 Cr | ₹1,590 Cr |
Opening Raw Materials | ₹342 Cr | ₹407 Cr | ₹310 Cr | ₹277 Cr | ₹145 Cr |
Purchases Raw Materials | ₹1,746 Cr | ₹2,143 Cr | ₹2,449 Cr | ₹2,069 Cr | ₹1,723 Cr |
Closing Raw Materials | ₹363 Cr | ₹342 Cr | ₹407 Cr | ₹310 Cr | ₹277 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹101 Cr | ₹101 Cr | ₹96 Cr | ₹75 Cr | ₹69 Cr |
Electricity & Power | ₹101 Cr | ₹101 Cr | ₹96 Cr | ₹75 Cr | ₹69 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹620 Cr | ₹550 Cr | ₹420 Cr | ₹366 Cr | ₹324 Cr |
Salaries, Wages & Bonus | ₹590 Cr | ₹523 Cr | ₹398 Cr | ₹345 Cr | ₹304 Cr |
Contributions to EPF & Pension Funds | ₹13 Cr | ₹12 Cr | ₹9.98 Cr | ₹8.86 Cr | ₹7.44 Cr |
Workmen and Staff Welfare Expenses | ₹17 Cr | ₹16 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Other Employees Cost | - | ₹0.28 Cr | ₹1.29 Cr | ₹1.84 Cr | ₹2.44 Cr |
Other Manufacturing Expenses | ₹470 Cr | ₹408 Cr | ₹274 Cr | ₹299 Cr | ₹228 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹130 Cr | ₹109 Cr | ₹85 Cr | ₹84 Cr | ₹70 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹339 Cr | ₹299 Cr | ₹189 Cr | ₹215 Cr | ₹159 Cr |
General and Administration Expenses | ₹279 Cr | ₹212 Cr | ₹188 Cr | ₹134 Cr | ₹172 Cr |
Rent , Rates & Taxes | ₹59 Cr | ₹51 Cr | ₹39 Cr | ₹30 Cr | ₹31 Cr |
Insurance | ₹45 Cr | ₹35 Cr | ₹24 Cr | ₹18 Cr | ₹14 Cr |
Printing and stationery | ₹3.50 Cr | ₹2.78 Cr | ₹2.24 Cr | ₹2.02 Cr | ₹1.46 Cr |
Professional and legal fees | ₹96 Cr | ₹47 Cr | ₹46 Cr | ₹31 Cr | ₹20 Cr |
Traveling and conveyance | ₹23 Cr | ₹18 Cr | ₹15 Cr | ₹11 Cr | ₹11 Cr |
Other Administration | ₹53 Cr | ₹58 Cr | ₹62 Cr | ₹43 Cr | ₹94 Cr |
Selling and Distribution Expenses | ₹298 Cr | ₹291 Cr | ₹280 Cr | ₹247 Cr | ₹160 Cr |
Advertisement & Sales Promotion | ₹23 Cr | ₹46 Cr | ₹28 Cr | ₹16 Cr | ₹6.33 Cr |
Sales Commissions & Incentives | ₹20 Cr | ₹23 Cr | ₹23 Cr | ₹36 Cr | ₹30 Cr |
Freight and Forwarding | ₹254 Cr | ₹221 Cr | ₹229 Cr | ₹195 Cr | ₹124 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹43 Cr | ₹68 Cr | ₹33 Cr | ₹38 Cr | ₹37 Cr |
Bad debts /advances written off | ₹4.32 Cr | ₹2.44 Cr | ₹0.05 Cr | ₹0.00 Cr | ₹2.46 Cr |
Provision for doubtful debts | ₹0.33 Cr | - | ₹1.44 Cr | - | ₹9.20 Cr |
Losson disposal of fixed assets(net) | ₹2.49 Cr | ₹2.32 Cr | - | ₹4.78 Cr | ₹0.39 Cr |
Losson foreign exchange fluctuations | ₹0.13 Cr | ₹1.86 Cr | ₹6.95 Cr | ₹6.51 Cr | ₹8.20 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹36 Cr | ₹61 Cr | ₹25 Cr | ₹27 Cr | ₹17 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,536 Cr | ₹3,650 Cr | ₹3,599 Cr | ₹3,043 Cr | ₹2,382 Cr |
Operating Profit (Excl OI) | ₹945 Cr | ₹856 Cr | ₹913 Cr | ₹722 Cr | ₹855 Cr |
Other Income | ₹13 Cr | ₹4.40 Cr | ₹14 Cr | ₹18 Cr | ₹27 Cr |
Interest Received | ₹3.74 Cr | ₹2.80 Cr | ₹4.51 Cr | ₹13 Cr | ₹12 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹0.01 Cr | - | - | - | - |
Provision Written Back | - | - | ₹0.51 Cr | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹9.16 Cr | ₹1.61 Cr | ₹9.27 Cr | ₹5.37 Cr | ₹15 Cr |
Operating Profit | ₹958 Cr | ₹860 Cr | ₹928 Cr | ₹740 Cr | ₹882 Cr |
Interest | ₹103 Cr | ₹106 Cr | ₹56 Cr | ₹23 Cr | ₹26 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹4.97 Cr | ₹9.11 Cr | ₹4.83 Cr | ₹5.82 Cr | ₹13 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹43 Cr | ₹34 Cr | ₹21 Cr | ₹11 Cr | ₹6.67 Cr |
Other Interest | ₹56 Cr | ₹63 Cr | ₹31 Cr | ₹6.02 Cr | ₹6.66 Cr |
PBDT | ₹855 Cr | ₹755 Cr | ₹872 Cr | ₹717 Cr | ₹856 Cr |
Depreciation | ₹226 Cr | ₹207 Cr | ₹184 Cr | ₹159 Cr | ₹151 Cr |
Profit Before Taxation & Exceptional Items | ₹629 Cr | ₹547 Cr | ₹687 Cr | ₹558 Cr | ₹704 Cr |
Exceptional Income / Expenses | ₹31 Cr | - | - | - | - |
Profit Before Tax | ₹660 Cr | ₹547 Cr | ₹687 Cr | ₹558 Cr | ₹704 Cr |
Provision for Tax | ₹159 Cr | ₹142 Cr | ₹171 Cr | ₹145 Cr | ₹155 Cr |
Current Income Tax | ₹183 Cr | ₹165 Cr | ₹177 Cr | ₹138 Cr | ₹195 Cr |
Deferred Tax | ₹-24 Cr | ₹-23 Cr | ₹-6.60 Cr | ₹7.04 Cr | ₹-40 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹502 Cr | ₹405 Cr | ₹517 Cr | ₹413 Cr | ₹549 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹502 Cr | ₹405 Cr | ₹517 Cr | ₹413 Cr | ₹549 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,597 Cr | ₹2,230 Cr | ₹1,732 Cr | ₹1,357 Cr | ₹832 Cr |
Appropriations | ₹3,098 Cr | ₹2,635 Cr | ₹2,249 Cr | ₹1,769 Cr | ₹1,381 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹39 Cr | ₹39 Cr | ₹19 Cr | ₹19 Cr | ₹6.17 Cr |
Equity Dividend % | ₹150.00 | ₹150.00 | ₹150.00 | ₹150.00 | ₹150.00 |
Earnings Per Share | ₹20.68 | ₹16.72 | ₹21.34 | ₹16.64 | ₹22.18 |
Adjusted EPS | ₹20.68 | ₹16.72 | ₹21.34 | ₹16.64 | ₹22.18 |
Compare Income Statement of peers of GRANULES INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GRANULES INDIA | ₹12,031.7 Cr | 2.1% | 3.2% | -3.6% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹406,267.0 Cr | 0.7% | 2.8% | 7.9% | Stock Analytics | |
DIVIS LABORATORIES | ₹178,672.0 Cr | -0.8% | 3.7% | 48.6% | Stock Analytics | |
CIPLA | ₹119,713.0 Cr | -0.2% | -0.1% | -1.9% | Stock Analytics | |
TORRENT PHARMACEUTICALS | ₹119,195.0 Cr | 3.4% | 11.2% | 17.9% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹104,999.0 Cr | 0.6% | -5.2% | -4.9% | Stock Analytics |
GRANULES INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GRANULES INDIA | 2.1% |
3.2% |
-3.6% |
SENSEX | -0.9% |
0.4% |
1.4% |
You may also like the below Video Courses