GRINDWELL NORTON
|
GRINDWELL NORTON Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,749 Cr | ₹2,591 Cr | ₹2,053 Cr | ₹1,659 Cr | ₹1,595 Cr |
Sales | ₹2,501 Cr | ₹2,398 Cr | ₹1,901 Cr | ₹1,520 Cr | ₹1,472 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹230 Cr | ₹177 Cr | ₹141 Cr | ₹129 Cr | ₹110 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹18 Cr | ₹16 Cr | ₹11 Cr | ₹10 Cr | ₹13 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,687 Cr | ₹2,541 Cr | ₹2,013 Cr | ₹1,638 Cr | ₹1,580 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-10 Cr | ₹-29 Cr | ₹-71 Cr | ₹34 Cr | ₹-2.45 Cr |
Raw Material Consumed | ₹1,217 Cr | ₹1,191 Cr | ₹961 Cr | ₹687 Cr | ₹715 Cr |
Opening Raw Materials | ₹202 Cr | ₹223 Cr | ₹108 Cr | ₹125 Cr | ₹153 Cr |
Purchases Raw Materials | ₹897 Cr | ₹902 Cr | ₹818 Cr | ₹577 Cr | ₹564 Cr |
Closing Raw Materials | ₹215 Cr | ₹202 Cr | ₹223 Cr | ₹179 Cr | ₹125 Cr |
Other Direct Purchases / Brought in cost | ₹333 Cr | ₹267 Cr | ₹259 Cr | ₹165 Cr | ₹122 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹126 Cr | ₹116 Cr | ₹85 Cr | ₹68 Cr | ₹84 Cr |
Electricity & Power | ₹126 Cr | ₹116 Cr | ₹85 Cr | ₹68 Cr | ₹84 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹326 Cr | ₹297 Cr | ₹251 Cr | ₹208 Cr | ₹205 Cr |
Salaries, Wages & Bonus | ₹273 Cr | ₹249 Cr | ₹211 Cr | ₹175 Cr | ₹174 Cr |
Contributions to EPF & Pension Funds | ₹20 Cr | ₹19 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr |
Workmen and Staff Welfare Expenses | ₹31 Cr | ₹28 Cr | ₹23 Cr | ₹16 Cr | ₹14 Cr |
Other Employees Cost | ₹1.64 Cr | ₹1.39 Cr | ₹1.57 Cr | ₹1.76 Cr | ₹1.62 Cr |
Other Manufacturing Expenses | ₹275 Cr | ₹261 Cr | ₹229 Cr | ₹195 Cr | ₹197 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹45 Cr | ₹38 Cr | ₹32 Cr | ₹31 Cr | ₹37 Cr |
Repairs and Maintenance | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹5.72 Cr | ₹7.95 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹214 Cr | ₹208 Cr | ₹186 Cr | ₹158 Cr | ₹152 Cr |
General and Administration Expenses | ₹129 Cr | ₹113 Cr | ₹93 Cr | ₹70 Cr | ₹73 Cr |
Rent , Rates & Taxes | ₹10 Cr | ₹11 Cr | ₹15 Cr | ₹9.96 Cr | ₹7.22 Cr |
Insurance | ₹4.83 Cr | ₹3.51 Cr | ₹3.24 Cr | ₹1.51 Cr | ₹1.92 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | ₹28 Cr | ₹28 Cr | ₹9.67 Cr | ₹3.56 Cr | ₹18 Cr |
Other Administration | ₹87 Cr | ₹71 Cr | ₹65 Cr | ₹55 Cr | ₹47 Cr |
Selling and Distribution Expenses | ₹6.99 Cr | ₹8.42 Cr | ₹5.23 Cr | ₹4.70 Cr | ₹4.13 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹6.99 Cr | ₹8.42 Cr | ₹5.23 Cr | ₹4.70 Cr | ₹4.13 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹98 Cr | ₹86 Cr | ₹61 Cr | ₹57 Cr | ₹39 Cr |
Bad debts /advances written off | ₹0.45 Cr | ₹1.30 Cr | - | - | - |
Provision for doubtful debts | ₹0.33 Cr | - | ₹0.03 Cr | ₹0.51 Cr | - |
Losson disposal of fixed assets(net) | ₹1.14 Cr | ₹3.49 Cr | - | ₹0.19 Cr | ₹0.10 Cr |
Losson foreign exchange fluctuations | - | ₹7.32 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹96 Cr | ₹74 Cr | ₹61 Cr | ₹56 Cr | ₹39 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,167 Cr | ₹2,043 Cr | ₹1,614 Cr | ₹1,323 Cr | ₹1,315 Cr |
Operating Profit (Excl OI) | ₹519 Cr | ₹498 Cr | ₹399 Cr | ₹315 Cr | ₹264 Cr |
Other Income | ₹68 Cr | ₹58 Cr | ₹56 Cr | ₹60 Cr | ₹40 Cr |
Interest Received | ₹15 Cr | ₹9.35 Cr | ₹7.59 Cr | ₹1.00 Cr | ₹0.93 Cr |
Dividend Received | ₹9.41 Cr | ₹6.27 Cr | ₹2.85 Cr | ₹17 Cr | - |
Profit on sale of Fixed Assets | - | - | ₹3.13 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹1.68 Cr | - | - | ₹0.07 Cr |
Foreign Exchange Gains | ₹0.23 Cr | - | ₹13 Cr | ₹5.68 Cr | ₹10 Cr |
Others | ₹43 Cr | ₹40 Cr | ₹29 Cr | ₹36 Cr | ₹29 Cr |
Operating Profit | ₹588 Cr | ₹556 Cr | ₹454 Cr | ₹375 Cr | ₹305 Cr |
Interest | ₹7.76 Cr | ₹7.80 Cr | ₹4.12 Cr | ₹3.42 Cr | ₹4.47 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹2.10 Cr | ₹5.45 Cr | ₹2.19 Cr | ₹1.38 Cr | ₹1.67 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹5.66 Cr | ₹2.35 Cr | ₹1.93 Cr | ₹2.04 Cr | ₹2.80 Cr |
PBDT | ₹580 Cr | ₹548 Cr | ₹450 Cr | ₹372 Cr | ₹300 Cr |
Depreciation | ₹71 Cr | ₹60 Cr | ₹53 Cr | ₹54 Cr | ₹58 Cr |
Profit Before Taxation & Exceptional Items | ₹509 Cr | ₹488 Cr | ₹397 Cr | ₹317 Cr | ₹243 Cr |
Exceptional Income / Expenses | ₹-0.35 Cr | - | - | - | - |
Profit Before Tax | ₹508 Cr | ₹486 Cr | ₹396 Cr | ₹317 Cr | ₹243 Cr |
Provision for Tax | ₹124 Cr | ₹124 Cr | ₹101 Cr | ₹79 Cr | ₹59 Cr |
Current Income Tax | ₹126 Cr | ₹127 Cr | ₹108 Cr | ₹80 Cr | ₹68 Cr |
Deferred Tax | ₹2.35 Cr | ₹-2.65 Cr | ₹-7.00 Cr | ₹-0.41 Cr | ₹-8.81 Cr |
Other taxes | ₹-4.21 Cr | - | - | - | - |
Profit After Tax | ₹384 Cr | ₹362 Cr | ₹295 Cr | ₹238 Cr | ₹184 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.32 Cr | ₹0.38 Cr | ₹0.57 Cr | ₹1.44 Cr | ₹-1.37 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹384 Cr | ₹362 Cr | ₹296 Cr | ₹239 Cr | ₹183 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,170 Cr | ₹942 Cr | ₹754 Cr | ₹600 Cr | ₹500 Cr |
Appropriations | ₹1,554 Cr | ₹1,304 Cr | ₹1,050 Cr | ₹839 Cr | ₹683 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹160 Cr | ₹134 Cr | ₹108 Cr | ₹85 Cr | ₹83 Cr |
Equity Dividend % | ₹340.00 | ₹290.00 | ₹240.00 | ₹190.00 | ₹150.00 |
Earnings Per Share | ₹34.65 | ₹32.69 | ₹26.70 | ₹21.60 | ₹16.49 |
Adjusted EPS | ₹34.65 | ₹32.69 | ₹26.70 | ₹21.60 | ₹16.49 |
Compare Income Statement of peers of GRINDWELL NORTON
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GRINDWELL NORTON | ₹19,067.5 Cr | 0.8% | -3.5% | -36.1% | Stock Analytics | |
CARBORUNDUM UNIVERSAL | ₹18,988.1 Cr | 2.1% | 1.8% | -43.2% | Stock Analytics | |
WENDT (INDIA) | ₹1,831.5 Cr | 8.1% | 7.6% | -41.7% | Stock Analytics |
GRINDWELL NORTON Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GRINDWELL NORTON | 0.8% |
-3.5% |
-36.1% |
SENSEX | 2% |
2.8% |
6.4% |
You may also like the below Video Courses