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 | ₹979.7 Cr | -2.9% | -6.6% | -37.5% | Stock Analytics | |
NESTLE INDIA | ₹229,045.0 Cr | -1.4% | 0.8% | -7.9% | Stock Analytics | |
VARUN BEVERAGES | ₹157,024.0 Cr | 0.3% | -10.3% | -26.6% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹145,794.0 Cr | -2.4% | 8.1% | -0.9% | Stock Analytics | |
MARICO | ₹93,087.8 Cr | -0.9% | -3% | 3.5% | Stock Analytics | |
JUBILANT FOODWORKS | ₹41,075.4 Cr | -1.6% | -0.8% | -7.2% | Stock Analytics |
GULSHAN POLYOLS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GULSHAN POLYOLS | -2.9% |
-6.6% |
-37.5% |
SENSEX | 0.5% |
0.4% |
-1.1% |
You may also like the below Video Courses