GRP
|
GRP Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹494 Cr | ₹480 Cr | ₹412 Cr | ₹297 Cr | ₹367 Cr |
| Sales | ₹471 Cr | ₹474 Cr | ₹407 Cr | ₹295 Cr | ₹363 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹23 Cr | ₹6.06 Cr | ₹4.99 Cr | ₹2.29 Cr | ₹4.21 Cr |
| Less: Excise Duty | ₹33 Cr | ₹29 Cr | ₹23 Cr | ₹18 Cr | ₹19 Cr |
| Net Sales | ₹461 Cr | ₹451 Cr | ₹388 Cr | ₹280 Cr | ₹349 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-4.76 Cr | ₹3.53 Cr | ₹-9.35 Cr | ₹2.40 Cr | ₹-3.33 Cr |
| Raw Material Consumed | ₹214 Cr | ₹206 Cr | ₹191 Cr | ₹133 Cr | ₹174 Cr |
| Opening Raw Materials | ₹23 Cr | ₹23 Cr | ₹24 Cr | ₹26 Cr | ₹17 Cr |
| Purchases Raw Materials | ₹212 Cr | ₹206 Cr | ₹190 Cr | ₹132 Cr | ₹183 Cr |
| Closing Raw Materials | ₹21 Cr | ₹23 Cr | ₹23 Cr | ₹24 Cr | ₹26 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹60 Cr | ₹55 Cr | ₹48 Cr | ₹38 Cr | ₹48 Cr |
| Electricity & Power | ₹46 Cr | ₹41 Cr | ₹37 Cr | ₹32 Cr | ₹39 Cr |
| Oil, Fuel & Natural gas | ₹13 Cr | ₹13 Cr | ₹9.97 Cr | ₹6.15 Cr | ₹8.27 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.56 Cr | ₹0.48 Cr | ₹0.41 Cr | ₹0.35 Cr | ₹0.42 Cr |
| Employee Cost | ₹54 Cr | ₹53 Cr | ₹48 Cr | ₹49 Cr | ₹61 Cr |
| Salaries, Wages & Bonus | ₹46 Cr | ₹46 Cr | ₹41 Cr | ₹43 Cr | ₹54 Cr |
| Contributions to EPF & Pension Funds | ₹5.14 Cr | ₹4.39 Cr | ₹3.90 Cr | ₹3.61 Cr | ₹4.47 Cr |
| Workmen and Staff Welfare Expenses | ₹3.02 Cr | ₹2.96 Cr | ₹2.50 Cr | ₹1.80 Cr | ₹2.50 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹44 Cr | ₹39 Cr | ₹33 Cr | ₹16 Cr | ₹20 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹18 Cr | ₹13 Cr | ₹11 Cr | - | - |
| Repairs and Maintenance | ₹6.38 Cr | ₹5.24 Cr | ₹4.66 Cr | ₹3.46 Cr | ₹4.31 Cr |
| Packing Material Consumed | ₹13 Cr | ₹15 Cr | ₹12 Cr | ₹8.16 Cr | ₹9.67 Cr |
| Other Mfg Exp | ₹6.86 Cr | ₹5.58 Cr | ₹6.10 Cr | ₹4.08 Cr | ₹6.14 Cr |
| General and Administration Expenses | ₹12 Cr | ₹9.50 Cr | ₹6.42 Cr | ₹5.49 Cr | ₹7.79 Cr |
| Rent , Rates & Taxes | ₹0.51 Cr | ₹0.98 Cr | ₹0.52 Cr | ₹0.60 Cr | ₹0.84 Cr |
| Insurance | ₹2.00 Cr | ₹0.54 Cr | ₹0.47 Cr | ₹0.46 Cr | ₹0.50 Cr |
| Printing and stationery | ₹0.19 Cr | ₹0.20 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.20 Cr |
| Professional and legal fees | ₹3.03 Cr | ₹2.50 Cr | ₹1.79 Cr | ₹1.32 Cr | ₹2.00 Cr |
| Traveling and conveyance | ₹2.73 Cr | ₹2.23 Cr | ₹0.64 Cr | ₹0.32 Cr | ₹1.89 Cr |
| Other Administration | ₹3.06 Cr | ₹3.05 Cr | ₹2.86 Cr | ₹2.66 Cr | ₹2.35 Cr |
| Selling and Distribution Expenses | ₹35 Cr | ₹63 Cr | ₹55 Cr | ₹22 Cr | ₹29 Cr |
| Advertisement & Sales Promotion | ₹0.04 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.03 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹33 Cr | ₹62 Cr | ₹54 Cr | ₹22 Cr | ₹28 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹1.37 Cr | ₹0.99 Cr | ₹0.97 Cr | ₹0.46 Cr | ₹0.48 Cr |
| Miscellaneous Expenses | ₹0.70 Cr | ₹0.87 Cr | ₹1.42 Cr | ₹0.30 Cr | ₹0.35 Cr |
| Bad debts /advances written off | - | - | - | - | ₹0.14 Cr |
| Provision for doubtful debts | - | ₹0.12 Cr | ₹0.21 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | ₹1.01 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.70 Cr | ₹0.75 Cr | ₹0.20 Cr | ₹0.30 Cr | ₹0.20 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹415 Cr | ₹430 Cr | ₹373 Cr | ₹266 Cr | ₹336 Cr |
| Operating Profit (Excl OI) | ₹46 Cr | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr |
| Other Income | ₹6.18 Cr | ₹13 Cr | ₹8.85 Cr | ₹5.23 Cr | ₹7.24 Cr |
| Interest Received | ₹0.13 Cr | ₹0.48 Cr | ₹0.15 Cr | ₹0.47 Cr | ₹0.18 Cr |
| Dividend Received | ₹0.04 Cr | ₹0.06 Cr | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.57 Cr | - | ₹1.10 Cr | ₹0.10 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Foreign Exchange Gains | ₹4.15 Cr | ₹3.84 Cr | ₹7.70 Cr | ₹3.36 Cr | ₹6.61 Cr |
| Others | ₹1.86 Cr | ₹8.41 Cr | ₹1.00 Cr | ₹0.29 Cr | ₹0.35 Cr |
| Operating Profit | ₹52 Cr | ₹34 Cr | ₹24 Cr | ₹19 Cr | ₹20 Cr |
| Interest | ₹7.28 Cr | ₹6.50 Cr | ₹4.52 Cr | ₹5.40 Cr | ₹8.18 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.30 Cr | ₹0.15 Cr | ₹0.18 Cr | ₹0.26 Cr | ₹0.19 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.74 Cr | ₹0.63 Cr | ₹0.59 Cr | ₹0.56 Cr | ₹0.61 Cr |
| Other Interest | ₹6.25 Cr | ₹5.72 Cr | ₹3.75 Cr | ₹4.59 Cr | ₹7.39 Cr |
| PBDT | ₹45 Cr | ₹28 Cr | ₹20 Cr | ₹13 Cr | ₹11 Cr |
| Depreciation | ₹12 Cr | ₹13 Cr | ₹12 Cr | ₹13 Cr | ₹14 Cr |
| Profit Before Taxation & Exceptional Items | ₹33 Cr | ₹15 Cr | ₹7.44 Cr | ₹0.74 Cr | ₹-2.25 Cr |
| Exceptional Income / Expenses | ₹-2.40 Cr | - | - | - | - |
| Profit Before Tax | ₹30 Cr | ₹15 Cr | ₹7.44 Cr | ₹0.74 Cr | ₹-2.25 Cr |
| Provision for Tax | ₹7.54 Cr | ₹1.36 Cr | ₹1.68 Cr | ₹-0.93 Cr | ₹-5.22 Cr |
| Current Income Tax | ₹7.03 Cr | ₹3.43 Cr | ₹3.31 Cr | ₹0.15 Cr | - |
| Deferred Tax | ₹0.51 Cr | ₹-1.96 Cr | ₹-1.63 Cr | ₹-0.93 Cr | ₹-4.76 Cr |
| Other taxes | ₹0.00 Cr | ₹-0.11 Cr | - | ₹-0.15 Cr | ₹-0.47 Cr |
| Profit After Tax | ₹23 Cr | ₹14 Cr | ₹5.76 Cr | ₹1.67 Cr | ₹2.97 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹23 Cr | ₹14 Cr | ₹5.76 Cr | ₹1.67 Cr | ₹2.97 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹80 Cr | ₹68 Cr | ₹63 Cr | ₹62 Cr | ₹61 Cr |
| Appropriations | ₹103 Cr | ₹82 Cr | ₹69 Cr | ₹63 Cr | ₹64 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹4.02 Cr | ₹1.70 Cr | ₹0.99 Cr | ₹-0.19 Cr | ₹2.17 Cr |
| Equity Dividend % | ₹375.00 | ₹170.00 | ₹90.00 | ₹25.00 | ₹55.00 |
| Earnings Per Share | ₹169.78 | ₹104.61 | ₹43.20 | ₹12.52 | ₹22.26 |
| Adjusted EPS | ₹42.45 | ₹26.15 | ₹10.80 | ₹3.13 | ₹5.56 |
Compare Income Statement of peers of GRP
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GRP | ₹1,088.0 Cr | -6.7% | -11.3% | -33.5% | Stock Analytics | |
| PIX TRANSMISSIONS | ₹1,981.2 Cr | -0.7% | 0.6% | -1.5% | Stock Analytics | |
| APCOTEX INDUSTRIES | ₹1,839.7 Cr | -1.9% | -11.4% | -13.4% | Stock Analytics | |
| RUBFILA INTERNATIONAL | ₹434.1 Cr | -1.3% | -2.6% | 3.1% | Stock Analytics | |
| CAPTAIN PIPES | ₹191.1 Cr | -5.7% | -9.3% | -14.4% | Stock Analytics | |
| DOLFIN RUBBERS | ₹180.5 Cr | -2.4% | -10.4% | -18% | Stock Analytics | |
GRP Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GRP | -6.7% |
-11.3% |
-33.5% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses