GULSHAN POLYOLS
|
GULSHAN POLYOLS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|
| INCOME : | ||||
| Gross Sales | ₹2,020 Cr | ₹1,379 Cr | ₹1,180 Cr | ₹1,102 Cr |
| Sales | ₹1,969 Cr | ₹1,348 Cr | ₹1,147 Cr | ₹1,069 Cr |
| Job Work/ Contract Receipts | - | - | - | - |
| Processing Charges / Service Income | ₹29 Cr | ₹10 Cr | ₹15 Cr | ₹13 Cr |
| Revenue from property development | - | - | - | - |
| Other Operational Income | ₹22 Cr | ₹20 Cr | ₹18 Cr | ₹19 Cr |
| Less: Excise Duty | - | - | - | - |
| Net Sales | ₹2,020 Cr | ₹1,378 Cr | ₹1,180 Cr | ₹1,101 Cr |
| EXPENDITURE : | ||||
| Increase/Decrease in Stock | ₹-64 Cr | ₹-34 Cr | ₹-9.75 Cr | ₹-0.15 Cr |
| Raw Material Consumed | ₹1,460 Cr | ₹917 Cr | ₹708 Cr | ₹574 Cr |
| Opening Raw Materials | ₹55 Cr | ₹97 Cr | ₹59 Cr | ₹46 Cr |
| Purchases Raw Materials | ₹1,526 Cr | ₹872 Cr | ₹741 Cr | ₹577 Cr |
| Closing Raw Materials | ₹121 Cr | ₹55 Cr | ₹97 Cr | ₹59 Cr |
| Other Direct Purchases / Brought in cost | ₹0.80 Cr | ₹2.52 Cr | ₹6.06 Cr | ₹9.31 Cr |
| Other raw material cost | - | - | - | - |
| Power & Fuel Cost | ₹193 Cr | ₹164 Cr | ₹158 Cr | ₹138 Cr |
| Electricity & Power | ₹193 Cr | ₹164 Cr | ₹158 Cr | ₹138 Cr |
| Oil, Fuel & Natural gas | - | - | - | - |
| Coals etc | - | - | - | - |
| Other power & fuel | - | - | - | - |
| Employee Cost | ₹42 Cr | ₹32 Cr | ₹33 Cr | ₹36 Cr |
| Salaries, Wages & Bonus | ₹39 Cr | ₹29 Cr | ₹30 Cr | ₹34 Cr |
| Contributions to EPF & Pension Funds | ₹1.28 Cr | ₹1.06 Cr | ₹0.98 Cr | ₹0.83 Cr |
| Workmen and Staff Welfare Expenses | ₹2.15 Cr | ₹1.92 Cr | ₹1.81 Cr | ₹1.84 Cr |
| Other Employees Cost | - | - | - | - |
| Other Manufacturing Expenses | ₹189 Cr | ₹159 Cr | ₹130 Cr | ₹128 Cr |
| Sub-contracted / Out sourced services | - | - | - | - |
| Processing Charges | - | - | - | - |
| Repairs and Maintenance | ₹16 Cr | ₹13 Cr | ₹6.42 Cr | ₹14 Cr |
| Packing Material Consumed | - | - | - | - |
| Other Mfg Exp | ₹172 Cr | ₹145 Cr | ₹124 Cr | ₹115 Cr |
| General and Administration Expenses | ₹12 Cr | ₹12 Cr | ₹9.57 Cr | ₹12 Cr |
| Rent , Rates & Taxes | ₹3.02 Cr | ₹3.93 Cr | ₹2.72 Cr | ₹5.21 Cr |
| Insurance | ₹2.39 Cr | ₹1.35 Cr | ₹1.29 Cr | ₹1.16 Cr |
| Printing and stationery | ₹0.44 Cr | ₹0.34 Cr | ₹0.40 Cr | ₹0.32 Cr |
| Professional and legal fees | ₹3.04 Cr | ₹3.01 Cr | ₹2.37 Cr | ₹2.63 Cr |
| Traveling and conveyance | ₹2.31 Cr | ₹1.99 Cr | ₹1.81 Cr | ₹1.51 Cr |
| Other Administration | ₹1.30 Cr | ₹1.03 Cr | ₹0.98 Cr | ₹0.91 Cr |
| Selling and Distribution Expenses | ₹89 Cr | ₹68 Cr | ₹61 Cr | ₹61 Cr |
| Advertisement & Sales Promotion | ₹0.17 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.12 Cr |
| Sales Commissions & Incentives | ₹2.85 Cr | ₹1.49 Cr | ₹1.73 Cr | ₹1.86 Cr |
| Freight and Forwarding | ₹77 Cr | ₹61 Cr | ₹57 Cr | ₹59 Cr |
| Handling and Clearing Charges | - | - | - | - |
| Other Selling Expenses | ₹8.16 Cr | ₹4.79 Cr | ₹1.94 Cr | ₹0.87 Cr |
| Miscellaneous Expenses | ₹3.59 Cr | ₹2.24 Cr | ₹2.08 Cr | ₹1.09 Cr |
| Bad debts /advances written off | - | - | - | - |
| Provision for doubtful debts | - | ₹0.19 Cr | ₹0.12 Cr | - |
| Losson disposal of fixed assets(net) | - | - | ₹0.11 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.59 Cr | ₹2.05 Cr | ₹1.85 Cr | ₹1.09 Cr |
| Less: Expenses Capitalised | - | - | - | - |
| Total Expenditure | ₹1,925 Cr | ₹1,320 Cr | ₹1,092 Cr | ₹951 Cr |
| Operating Profit (Excl OI) | ₹95 Cr | ₹58 Cr | ₹88 Cr | ₹150 Cr |
| Other Income | ₹5.16 Cr | ₹12 Cr | ₹7.18 Cr | ₹2.05 Cr |
| Interest Received | ₹1.64 Cr | ₹0.57 Cr | ₹0.74 Cr | ₹0.87 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Profit on sale of Fixed Assets | ₹0.04 Cr | ₹0.16 Cr | - | ₹0.07 Cr |
| Profits on sale of Investments | ₹3.18 Cr | ₹9.38 Cr | ₹2.76 Cr | ₹1.06 Cr |
| Provision Written Back | ₹0.30 Cr | - | - | - |
| Foreign Exchange Gains | - | - | - | - |
| Others | - | ₹2.09 Cr | ₹3.68 Cr | ₹0.04 Cr |
| Operating Profit | ₹100 Cr | ₹70 Cr | ₹95 Cr | ₹152 Cr |
| Interest | ₹28 Cr | ₹10 Cr | ₹6.13 Cr | ₹4.96 Cr |
| InterestonDebenture / Bonds | - | - | - | - |
| Interest on Term Loan | ₹28 Cr | ₹9.99 Cr | ₹6.06 Cr | ₹0.05 Cr |
| Intereston Fixed deposits | - | - | - | - |
| Bank Charges etc | - | - | - | - |
| Other Interest | ₹0.38 Cr | ₹0.13 Cr | ₹0.06 Cr | ₹4.91 Cr |
| PBDT | ₹72 Cr | ₹60 Cr | ₹89 Cr | ₹147 Cr |
| Depreciation | ₹37 Cr | ₹32 Cr | ₹29 Cr | ₹32 Cr |
| Profit Before Taxation & Exceptional Items | ₹34 Cr | ₹28 Cr | ₹60 Cr | ₹115 Cr |
| Exceptional Income / Expenses | - | - | - | - |
| Profit Before Tax | ₹34 Cr | ₹28 Cr | ₹60 Cr | ₹115 Cr |
| Provision for Tax | ₹9.77 Cr | ₹10 Cr | ₹15 Cr | ₹30 Cr |
| Current Income Tax | - | - | ₹15 Cr | ₹31 Cr |
| Deferred Tax | ₹9.77 Cr | ₹10 Cr | ₹0.51 Cr | ₹-1.25 Cr |
| Other taxes | - | - | - | - |
| Profit After Tax | ₹25 Cr | ₹18 Cr | ₹45 Cr | ₹85 Cr |
| Extra items | - | - | - | - |
| Minority Interest | - | - | - | - |
| Share of Associate | - | - | - | - |
| Other Consolidated Items | - | - | - | - |
| Consolidated Net Profit | ₹25 Cr | ₹18 Cr | ₹45 Cr | ₹85 Cr |
| Adjustments to PAT | - | - | - | - |
| Profit Balance B/F | ₹447 Cr | ₹432 Cr | ₹392 Cr | ₹320 Cr |
| Appropriations | ₹472 Cr | ₹450 Cr | ₹438 Cr | ₹405 Cr |
| General Reserves | - | - | - | ₹0.02 Cr |
| Proposed Equity Dividend | - | - | - | - |
| Corporate dividend tax | - | - | - | - |
| Other Appropriation | ₹1.87 Cr | ₹3.12 Cr | ₹5.34 Cr | ₹-2.46 Cr |
| Equity Dividend % | ₹30.00 | ₹30.00 | ₹50.00 | ₹200.00 |
| Earnings Per Share | ₹3.95 | ₹2.85 | ₹8.69 | ₹16.40 |
| Adjusted EPS | ₹3.95 | ₹2.85 | ₹7.24 | ₹13.67 |
Compare Income Statement of peers of GULSHAN POLYOLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GULSHAN POLYOLS | ₹931.9 Cr | -5.3% | 8.1% | -28.2% | Stock Analytics | |
| NESTLE INDIA | ₹244,771.0 Cr | 0.5% | 8% | 11% | Stock Analytics | |
| VARUN BEVERAGES | ₹155,267.0 Cr | -0.9% | 4% | -23.4% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹139,757.0 Cr | -5.4% | 0.1% | 1.8% | Stock Analytics | |
| MARICO | ₹95,962.9 Cr | 2.8% | 4.4% | 14.7% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹40,600.3 Cr | 5.3% | 5.4% | -5.5% | Stock Analytics | |
GULSHAN POLYOLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GULSHAN POLYOLS | -5.3% |
8.1% |
-28.2% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses