GRAPHITE INDIA
|
GRAPHITE INDIA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,560 Cr | ₹2,950 Cr | ₹3,181 Cr | ₹3,027 Cr | ₹1,958 Cr |
| Sales | ₹2,458 Cr | ₹2,907 Cr | ₹3,105 Cr | ₹2,926 Cr | ₹1,887 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹7.87 Cr | ₹11 Cr | ₹9.20 Cr | ₹8.98 Cr | ₹10 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹94 Cr | ₹32 Cr | ₹67 Cr | ₹91 Cr | ₹61 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,560 Cr | ₹2,950 Cr | ₹3,181 Cr | ₹3,027 Cr | ₹1,958 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹63 Cr | ₹511 Cr | ₹-496 Cr | ₹-268 Cr | ₹364 Cr |
| Raw Material Consumed | ₹1,088 Cr | ₹1,447 Cr | ₹1,850 Cr | ₹1,425 Cr | ₹824 Cr |
| Opening Raw Materials | ₹296 Cr | ₹750 Cr | ₹619 Cr | ₹215 Cr | ₹395 Cr |
| Purchases Raw Materials | ₹953 Cr | ₹976 Cr | ₹1,964 Cr | ₹1,828 Cr | ₹644 Cr |
| Closing Raw Materials | ₹190 Cr | ₹296 Cr | ₹750 Cr | ₹619 Cr | ₹215 Cr |
| Other Direct Purchases / Brought in cost | ₹29 Cr | ₹17 Cr | ₹17 Cr | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹339 Cr | ₹328 Cr | ₹563 Cr | ₹439 Cr | ₹267 Cr |
| Electricity & Power | ₹339 Cr | ₹328 Cr | ₹563 Cr | ₹439 Cr | ₹267 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹293 Cr | ₹281 Cr | ₹315 Cr | ₹310 Cr | ₹257 Cr |
| Salaries, Wages & Bonus | ₹258 Cr | ₹247 Cr | ₹275 Cr | ₹273 Cr | ₹224 Cr |
| Contributions to EPF & Pension Funds | ₹25 Cr | ₹23 Cr | ₹28 Cr | ₹28 Cr | ₹24 Cr |
| Workmen and Staff Welfare Expenses | ₹10 Cr | ₹11 Cr | ₹12 Cr | ₹9.79 Cr | ₹8.31 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹319 Cr | ₹336 Cr | ₹407 Cr | ₹382 Cr | ₹220 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹68 Cr | ₹66 Cr | ₹67 Cr | ₹64 Cr | ₹50 Cr |
| Repairs and Maintenance | ₹42 Cr | ₹37 Cr | ₹47 Cr | ₹52 Cr | ₹34 Cr |
| Packing Material Consumed | ₹19 Cr | ₹22 Cr | ₹20 Cr | ₹22 Cr | ₹15 Cr |
| Other Mfg Exp | ₹191 Cr | ₹211 Cr | ₹273 Cr | ₹244 Cr | ₹122 Cr |
| General and Administration Expenses | ₹51 Cr | ₹48 Cr | ₹73 Cr | ₹34 Cr | ₹21 Cr |
| Rent , Rates & Taxes | ₹5.48 Cr | ₹5.16 Cr | ₹8.23 Cr | ₹4.13 Cr | ₹3.47 Cr |
| Insurance | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹15 Cr | ₹15 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹18 Cr | ₹18 Cr | ₹42 Cr | ₹12 Cr | - |
| Traveling and conveyance | ₹6.61 Cr | ₹5.61 Cr | ₹4.67 Cr | ₹1.36 Cr | ₹0.90 Cr |
| Other Administration | ₹4.48 Cr | ₹2.06 Cr | ₹1.69 Cr | ₹1.70 Cr | ₹1.40 Cr |
| Selling and Distribution Expenses | ₹108 Cr | ₹96 Cr | ₹112 Cr | ₹154 Cr | ₹77 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹16 Cr | ₹21 Cr | ₹22 Cr | ₹24 Cr | ₹17 Cr |
| Freight and Forwarding | ₹92 Cr | ₹76 Cr | ₹90 Cr | ₹130 Cr | ₹61 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹45 Cr | ₹46 Cr | ₹45 Cr | ₹75 Cr | ₹132 Cr |
| Bad debts /advances written off | ₹0.60 Cr | ₹0.37 Cr | ₹0.08 Cr | ₹0.05 Cr | ₹0.38 Cr |
| Provision for doubtful debts | - | - | ₹1.08 Cr | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.69 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹23 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹44 Cr | ₹45 Cr | ₹44 Cr | ₹75 Cr | ₹109 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,307 Cr | ₹3,094 Cr | ₹2,869 Cr | ₹2,552 Cr | ₹2,163 Cr |
| Operating Profit (Excl OI) | ₹253 Cr | ₹-144 Cr | ₹312 Cr | ₹475 Cr | ₹-205 Cr |
| Other Income | ₹438 Cr | ₹304 Cr | ₹133 Cr | ₹294 Cr | ₹316 Cr |
| Interest Received | ₹72 Cr | ₹71 Cr | ₹71 Cr | ₹91 Cr | ₹62 Cr |
| Dividend Received | ₹4.56 Cr | ₹3.72 Cr | ₹1.99 Cr | ₹1.20 Cr | ₹0.01 Cr |
| Profit on sale of Fixed Assets | ₹4.22 Cr | - | ₹0.19 Cr | ₹0.41 Cr | ₹1.96 Cr |
| Profits on sale of Investments | ₹336 Cr | ₹205 Cr | ₹27 Cr | ₹171 Cr | ₹108 Cr |
| Provision Written Back | ₹3.26 Cr | ₹7.95 Cr | ₹3.75 Cr | ₹4.85 Cr | ₹20 Cr |
| Foreign Exchange Gains | ₹1.11 Cr | ₹1.22 Cr | ₹16 Cr | ₹13 Cr | - |
| Others | ₹18 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹125 Cr |
| Operating Profit | ₹692 Cr | ₹160 Cr | ₹445 Cr | ₹768 Cr | ₹111 Cr |
| Interest | ₹11 Cr | ₹17 Cr | ₹13 Cr | ₹4.57 Cr | ₹6.06 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹10 Cr | ₹16 Cr | ₹12 Cr | ₹4.26 Cr | ₹5.55 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.42 Cr | ₹0.57 Cr | ₹1.03 Cr | ₹0.23 Cr | ₹0.23 Cr |
| Other Interest | ₹0.62 Cr | ₹0.44 Cr | ₹0.38 Cr | ₹0.08 Cr | ₹0.28 Cr |
| PBDT | ₹681 Cr | ₹143 Cr | ₹432 Cr | ₹764 Cr | ₹105 Cr |
| Depreciation | ₹90 Cr | ₹80 Cr | ₹57 Cr | ₹55 Cr | ₹52 Cr |
| Profit Before Taxation & Exceptional Items | ₹591 Cr | ₹63 Cr | ₹375 Cr | ₹709 Cr | ₹53 Cr |
| Exceptional Income / Expenses | - | ₹954 Cr | ₹-53 Cr | - | - |
| Profit Before Tax | ₹591 Cr | ₹1,017 Cr | ₹322 Cr | ₹693 Cr | ₹43 Cr |
| Provision for Tax | ₹133 Cr | ₹212 Cr | ₹123 Cr | ₹188 Cr | ₹75 Cr |
| Current Income Tax | ₹66 Cr | ₹188 Cr | ₹130 Cr | ₹160 Cr | ₹67 Cr |
| Deferred Tax | ₹65 Cr | ₹28 Cr | ₹-5.91 Cr | ₹28 Cr | ₹13 Cr |
| Other taxes | ₹1.34 Cr | ₹-4.13 Cr | ₹-1.25 Cr | ₹0.07 Cr | ₹-4.77 Cr |
| Profit After Tax | ₹458 Cr | ₹805 Cr | ₹199 Cr | ₹505 Cr | ₹-32 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹3.93 Cr | ₹3.27 Cr | ₹0.30 Cr | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹462 Cr | ₹808 Cr | ₹199 Cr | ₹505 Cr | ₹-32 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹3,960 Cr | ₹3,314 Cr | ₹3,309 Cr | ₹2,907 Cr | ₹2,945 Cr |
| Appropriations | ₹4,422 Cr | ₹4,122 Cr | ₹3,509 Cr | ₹3,411 Cr | ₹2,913 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹211 Cr | ₹162 Cr | ₹195 Cr | ₹102 Cr | ₹1.69 Cr |
| Equity Dividend % | ₹550.00 | ₹550.00 | ₹425.00 | ₹500.00 | ₹250.00 |
| Earnings Per Share | ₹23.65 | ₹41.36 | ₹10.20 | ₹25.82 | ₹-1.64 |
| Adjusted EPS | ₹23.65 | ₹41.36 | ₹10.20 | ₹25.82 | ₹-1.64 |
Compare Income Statement of peers of GRAPHITE INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GRAPHITE INDIA | ₹11,170.0 Cr | 6.2% | 3.7% | 9.8% | Stock Analytics | |
| HEG | ₹9,951.9 Cr | -0.8% | -0.6% | 18.6% | Stock Analytics | |
| ESAB INDIA | ₹8,156.2 Cr | 9.3% | 8.1% | -14.7% | Stock Analytics | |
| ADOR WELDING | ₹1,868.1 Cr | 5% | 1.3% | -20.8% | Stock Analytics | |
| DIFFUSION ENGINEERS | ₹1,383.3 Cr | 1% | -3.3% | 12.8% | Stock Analytics | |
| DE NORA INDIA | ₹398.5 Cr | -0.7% | -1.3% | -39.9% | Stock Analytics | |
GRAPHITE INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GRAPHITE INDIA | 6.2% |
3.7% |
9.8% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses