GRASIM INDUSTRIES
|
GRASIM INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹126,589 Cr | ₹103,531 Cr | ₹83,375 Cr | ₹82,217 Cr | ₹81,716 Cr |
Sales | ₹98,068 Cr | ₹80,317 Cr | ₹63,503 Cr | ₹64,598 Cr | ₹65,750 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹15,517 Cr | ₹12,926 Cr | ₹10,500 Cr | ₹8,207 Cr | ₹7,628 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹13,004 Cr | ₹10,288 Cr | ₹9,372 Cr | ₹9,412 Cr | ₹8,338 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹117,627 Cr | ₹95,701 Cr | ₹76,404 Cr | ₹75,269 Cr | ₹77,209 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-835 Cr | ₹-922 Cr | ₹724 Cr | ₹-504 Cr | ₹-80 Cr |
Raw Material Consumed | ₹23,447 Cr | ₹18,294 Cr | ₹11,905 Cr | ₹14,444 Cr | ₹16,768 Cr |
Opening Raw Materials | ₹2,959 Cr | ₹1,666 Cr | ₹1,651 Cr | ₹2,174 Cr | ₹1,941 Cr |
Purchases Raw Materials | ₹21,837 Cr | ₹18,182 Cr | ₹11,023 Cr | ₹12,684 Cr | ₹15,494 Cr |
Closing Raw Materials | ₹3,174 Cr | ₹2,959 Cr | ₹1,666 Cr | ₹1,651 Cr | ₹2,174 Cr |
Other Direct Purchases / Brought in cost | ₹1,824 Cr | ₹1,405 Cr | ₹898 Cr | ₹1,237 Cr | ₹1,507 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹23,169 Cr | ₹15,521 Cr | ₹10,364 Cr | ₹11,081 Cr | ₹12,423 Cr |
Electricity & Power | ₹23,169 Cr | ₹15,521 Cr | ₹10,364 Cr | ₹11,081 Cr | ₹12,423 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹7,194 Cr | ₹6,328 Cr | ₹5,535 Cr | ₹5,760 Cr | ₹5,428 Cr |
Salaries, Wages & Bonus | ₹6,414 Cr | ₹5,623 Cr | ₹4,959 Cr | ₹5,172 Cr | ₹4,799 Cr |
Contributions to EPF & Pension Funds | ₹293 Cr | ₹288 Cr | ₹255 Cr | ₹248 Cr | ₹233 Cr |
Workmen and Staff Welfare Expenses | ₹257 Cr | ₹236 Cr | ₹174 Cr | ₹195 Cr | ₹222 Cr |
Other Employees Cost | ₹230 Cr | ₹181 Cr | ₹146 Cr | ₹145 Cr | ₹174 Cr |
Other Manufacturing Expenses | ₹6,253 Cr | ₹5,255 Cr | ₹3,918 Cr | ₹4,272 Cr | ₹4,212 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹485 Cr | ₹231 Cr | ₹72 Cr | ₹103 Cr | ₹68 Cr |
Repairs and Maintenance | ₹1,825 Cr | ₹1,498 Cr | ₹1,198 Cr | ₹1,374 Cr | ₹1,261 Cr |
Packing Material Consumed | ₹2,231 Cr | ₹2,061 Cr | ₹1,524 Cr | ₹1,391 Cr | ₹1,563 Cr |
Other Mfg Exp | ₹1,712 Cr | ₹1,464 Cr | ₹1,124 Cr | ₹1,404 Cr | ₹1,319 Cr |
General and Administration Expenses | ₹818 Cr | ₹643 Cr | ₹574 Cr | ₹681 Cr | ₹680 Cr |
Rent , Rates & Taxes | ₹523 Cr | ₹422 Cr | ₹367 Cr | ₹539 Cr | ₹569 Cr |
Insurance | ₹291 Cr | ₹217 Cr | ₹201 Cr | ₹141 Cr | ₹111 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹3.61 Cr | ₹4.26 Cr | ₹6.78 Cr | - | - |
Selling and Distribution Expenses | ₹18,747 Cr | ₹15,840 Cr | ₹12,923 Cr | ₹12,615 Cr | ₹12,845 Cr |
Advertisement & Sales Promotion | ₹3,722 Cr | ₹3,256 Cr | ₹2,541 Cr | ₹2,586 Cr | ₹2,226 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹15,025 Cr | ₹12,584 Cr | ₹10,382 Cr | ₹10,029 Cr | ₹10,619 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹17,318 Cr | ₹14,369 Cr | ₹11,857 Cr | ₹9,680 Cr | ₹8,338 Cr |
Bad debts /advances written off | ₹989 Cr | ₹720 Cr | ₹780 Cr | ₹844 Cr | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹14 Cr |
Losson foreign exchange fluctuations | - | ₹130 Cr | ₹20 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | ₹129 Cr | - |
Other Miscellaneous Expenses | ₹16,328 Cr | ₹13,519 Cr | ₹11,058 Cr | ₹8,708 Cr | ₹8,324 Cr |
Less: Expenses Capitalised | ₹72 Cr | ₹58 Cr | ₹30 Cr | ₹20 Cr | ₹31 Cr |
Total Expenditure | ₹96,038 Cr | ₹75,270 Cr | ₹57,769 Cr | ₹58,008 Cr | ₹60,584 Cr |
Operating Profit (Excl OI) | ₹21,589 Cr | ₹20,431 Cr | ₹18,635 Cr | ₹17,261 Cr | ₹16,625 Cr |
Other Income | ₹3,612 Cr | ₹821 Cr | ₹1,058 Cr | ₹969 Cr | ₹829 Cr |
Interest Received | ₹387 Cr | ₹223 Cr | ₹152 Cr | ₹187 Cr | ₹199 Cr |
Dividend Received | ₹40 Cr | ₹31 Cr | ₹14 Cr | ₹62 Cr | ₹86 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | ₹5.46 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹20 Cr | - | ₹12 Cr | ₹42 Cr | ₹22 Cr |
Others | ₹3,164 Cr | ₹567 Cr | ₹880 Cr | ₹679 Cr | ₹516 Cr |
Operating Profit | ₹25,201 Cr | ₹21,253 Cr | ₹19,693 Cr | ₹18,230 Cr | ₹17,454 Cr |
Interest | ₹6,044 Cr | ₹4,776 Cr | ₹5,736 Cr | ₹6,890 Cr | ₹6,060 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹4,690 Cr | ₹3,445 Cr | ₹3,873 Cr | ₹4,577 Cr | ₹4,037 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹19 Cr | ₹25 Cr | ₹21 Cr | ₹24 Cr | ₹23 Cr |
Other Interest | ₹1,335 Cr | ₹1,306 Cr | ₹1,842 Cr | ₹2,289 Cr | ₹2,001 Cr |
PBDT | ₹19,157 Cr | ₹16,477 Cr | ₹13,957 Cr | ₹11,340 Cr | ₹11,394 Cr |
Depreciation | ₹4,552 Cr | ₹4,161 Cr | ₹4,033 Cr | ₹4,004 Cr | ₹3,571 Cr |
Profit Before Taxation & Exceptional Items | ₹14,606 Cr | ₹12,316 Cr | ₹9,924 Cr | ₹7,335 Cr | ₹7,823 Cr |
Exceptional Income / Expenses | ₹-88 Cr | ₹-69 Cr | ₹-342 Cr | ₹-1,406 Cr | ₹-2,688 Cr |
Profit Before Tax | ₹14,727 Cr | ₹12,627 Cr | ₹9,771 Cr | ₹6,492 Cr | ₹5,163 Cr |
Provision for Tax | ₹3,649 Cr | ₹1,936 Cr | ₹3,022 Cr | ₹-84 Cr | ₹2,419 Cr |
Current Income Tax | ₹3,433 Cr | ₹1,954 Cr | ₹1,959 Cr | ₹1,567 Cr | ₹2,339 Cr |
Deferred Tax | ₹216 Cr | ₹-18 Cr | ₹1,063 Cr | ₹-1,651 Cr | ₹95 Cr |
Other taxes | - | - | - | - | ₹-16 Cr |
Profit After Tax | ₹11,078 Cr | ₹10,691 Cr | ₹6,749 Cr | ₹6,576 Cr | ₹2,745 Cr |
Extra items | - | ₹516 Cr | ₹237 Cr | ₹63 Cr | - |
Minority Interest | ₹-4,251 Cr | ₹-3,657 Cr | ₹-2,682 Cr | ₹-2,227 Cr | ₹-1,052 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹6,827 Cr | ₹7,550 Cr | ₹4,305 Cr | ₹4,412 Cr | ₹1,693 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹10,160 Cr | ₹6,021 Cr | ₹4,606 Cr | ₹3,941 Cr | ₹3,454 Cr |
Appropriations | ₹16,987 Cr | ₹13,571 Cr | ₹8,910 Cr | ₹8,353 Cr | ₹5,147 Cr |
General Reserves | ₹3,000 Cr | ₹2,752 Cr | ₹2,582 Cr | ₹2,866 Cr | ₹1,033 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1,007 Cr | ₹659 Cr | ₹307 Cr | ₹836 Cr | ₹173 Cr |
Equity Dividend % | ₹500.00 | ₹500.00 | ₹450.00 | ₹200.00 | ₹350.00 |
Earnings Per Share | ₹103.69 | ₹114.69 | ₹65.42 | ₹67.07 | ₹25.75 |
Adjusted EPS | ₹103.69 | ₹114.69 | ₹65.42 | ₹67.07 | ₹25.75 |
Compare Income Statement of peers of GRASIM INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GRASIM INDUSTRIES | ₹159,604.5 Cr | 2.8% | 5.4% | 40.8% | Stock Analytics | |
3M INDIA | ₹33,654.8 Cr | -0.1% | -2.8% | 34.5% | Stock Analytics | |
CENTURY TEXTILES & INDUSTRIES | ₹22,269.3 Cr | 6.3% | 36.2% | 184.5% | Stock Analytics | |
DCM SHRIRAM | ₹14,938.5 Cr | 4.2% | 7.9% | 10.3% | Stock Analytics | |
BIRLA CORPORATION | ₹11,160.4 Cr | -0.1% | 0.1% | 57% | Stock Analytics | |
SURYA ROSHNI | ₹6,616.1 Cr | 8.4% | 18.6% | 54.8% | Stock Analytics |
GRASIM INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GRASIM INDUSTRIES | 2.8% |
5.4% |
40.8% |
SENSEX | 0.9% |
1.5% |
23.6% |
You may also like the below Video Courses