INDAG RUBBER
|
INDAG RUBBER Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹215 Cr | ₹228 Cr | ₹251 Cr | ₹167 Cr | ₹170 Cr |
| Sales | ₹198 Cr | ₹220 Cr | ₹247 Cr | ₹166 Cr | ₹169 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹16 Cr | ₹7.00 Cr | ₹3.76 Cr | ₹0.06 Cr | ₹0.15 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.53 Cr | ₹1.08 Cr | ₹0.73 Cr | ₹0.44 Cr | ₹0.36 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹215 Cr | ₹228 Cr | ₹251 Cr | ₹167 Cr | ₹170 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹2.45 Cr | ₹-1.94 Cr | ₹1.88 Cr | ₹-1.52 Cr | ₹6.74 Cr |
| Raw Material Consumed | ₹145 Cr | ₹166 Cr | ₹167 Cr | ₹122 Cr | ₹101 Cr |
| Opening Raw Materials | ₹19 Cr | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹6.38 Cr |
| Purchases Raw Materials | ₹162 Cr | ₹163 Cr | ₹163 Cr | ₹123 Cr | ₹106 Cr |
| Closing Raw Materials | ₹44 Cr | ₹19 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr |
| Other Direct Purchases / Brought in cost | ₹8.03 Cr | ₹6.96 Cr | ₹4.08 Cr | ₹0.18 Cr | ₹0.33 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹6.59 Cr | ₹5.33 Cr | ₹5.76 Cr | ₹3.76 Cr | ₹3.91 Cr |
| Electricity & Power | ₹6.59 Cr | ₹5.33 Cr | ₹5.76 Cr | ₹3.76 Cr | ₹3.91 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹27 Cr | ₹28 Cr | ₹25 Cr | ₹21 Cr | ₹21 Cr |
| Salaries, Wages & Bonus | ₹24 Cr | ₹26 Cr | ₹23 Cr | ₹19 Cr | ₹19 Cr |
| Contributions to EPF & Pension Funds | ₹1.46 Cr | ₹1.59 Cr | ₹1.32 Cr | ₹1.19 Cr | ₹1.08 Cr |
| Workmen and Staff Welfare Expenses | ₹0.45 Cr | ₹0.52 Cr | ₹0.45 Cr | ₹0.30 Cr | ₹0.28 Cr |
| Other Employees Cost | ₹0.77 Cr | ₹0.44 Cr | ₹0.41 Cr | ₹0.37 Cr | ₹0.36 Cr |
| Other Manufacturing Expenses | ₹5.71 Cr | ₹5.67 Cr | ₹7.07 Cr | ₹4.59 Cr | ₹4.25 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹1.59 Cr | ₹1.30 Cr | ₹1.50 Cr | ₹1.06 Cr | ₹1.28 Cr |
| Packing Material Consumed | ₹2.82 Cr | ₹3.24 Cr | ₹4.25 Cr | ₹2.90 Cr | ₹2.35 Cr |
| Other Mfg Exp | ₹1.30 Cr | ₹1.13 Cr | ₹1.32 Cr | ₹0.63 Cr | ₹0.62 Cr |
| General and Administration Expenses | ₹10 Cr | ₹11 Cr | ₹11 Cr | ₹9.78 Cr | ₹8.57 Cr |
| Rent , Rates & Taxes | ₹1.55 Cr | ₹1.41 Cr | ₹1.50 Cr | ₹2.13 Cr | ₹2.07 Cr |
| Insurance | ₹0.90 Cr | ₹0.84 Cr | ₹0.67 Cr | ₹0.85 Cr | ₹0.63 Cr |
| Printing and stationery | ₹0.14 Cr | ₹0.28 Cr | ₹0.18 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Professional and legal fees | ₹3.69 Cr | ₹3.98 Cr | ₹3.79 Cr | ₹3.34 Cr | ₹2.62 Cr |
| Traveling and conveyance | ₹1.96 Cr | ₹2.42 Cr | ₹2.45 Cr | ₹1.34 Cr | ₹1.03 Cr |
| Other Administration | ₹1.95 Cr | ₹2.08 Cr | ₹2.27 Cr | ₹2.04 Cr | ₹2.13 Cr |
| Selling and Distribution Expenses | ₹7.31 Cr | ₹10 Cr | ₹13 Cr | ₹5.99 Cr | ₹6.90 Cr |
| Advertisement & Sales Promotion | ₹0.39 Cr | ₹2.18 Cr | ₹3.30 Cr | ₹1.21 Cr | ₹1.30 Cr |
| Sales Commissions & Incentives | ₹0.14 Cr | ₹0.24 Cr | ₹1.02 Cr | ₹0.25 Cr | ₹0.35 Cr |
| Freight and Forwarding | ₹6.78 Cr | ₹7.75 Cr | ₹8.51 Cr | ₹4.53 Cr | ₹5.25 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2.04 Cr | ₹1.55 Cr | ₹3.58 Cr | ₹1.27 Cr | ₹1.26 Cr |
| Bad debts /advances written off | ₹0.48 Cr | - | ₹1.09 Cr | - | ₹0.01 Cr |
| Provision for doubtful debts | - | - | ₹0.49 Cr | ₹0.12 Cr | ₹0.22 Cr |
| Losson disposal of fixed assets(net) | ₹0.02 Cr | - | ₹0.04 Cr | - | ₹0.10 Cr |
| Losson foreign exchange fluctuations | ₹0.30 Cr | - | - | - | ₹0.01 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.25 Cr | ₹1.55 Cr | ₹1.97 Cr | ₹1.16 Cr | ₹0.92 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹206 Cr | ₹227 Cr | ₹234 Cr | ₹166 Cr | ₹153 Cr |
| Operating Profit (Excl OI) | ₹8.42 Cr | ₹1.91 Cr | ₹17 Cr | ₹0.73 Cr | ₹16 Cr |
| Other Income | ₹11 Cr | ₹12 Cr | ₹9.88 Cr | ₹6.48 Cr | ₹4.04 Cr |
| Interest Received | ₹2.68 Cr | ₹2.68 Cr | ₹2.69 Cr | ₹0.69 Cr | ₹0.57 Cr |
| Dividend Received | ₹0.07 Cr | ₹1.52 Cr | ₹0.09 Cr | ₹1.70 Cr | ₹1.86 Cr |
| Profit on sale of Fixed Assets | - | ₹0.06 Cr | - | ₹0.01 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.50 Cr | ₹0.10 Cr | - | ₹0.05 Cr | ₹0.05 Cr |
| Foreign Exchange Gains | - | ₹0.09 Cr | ₹0.04 Cr | ₹0.02 Cr | - |
| Others | ₹7.57 Cr | ₹7.37 Cr | ₹7.06 Cr | ₹4.01 Cr | ₹1.56 Cr |
| Operating Profit | ₹19 Cr | ₹14 Cr | ₹27 Cr | ₹7.21 Cr | ₹20 Cr |
| Interest | ₹1.34 Cr | ₹1.15 Cr | ₹0.88 Cr | ₹0.29 Cr | ₹0.43 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.17 Cr | ₹0.17 Cr | ₹0.19 Cr | ₹0.16 Cr | ₹0.22 Cr |
| Other Interest | ₹1.17 Cr | ₹0.98 Cr | ₹0.69 Cr | ₹0.13 Cr | ₹0.20 Cr |
| PBDT | ₹18 Cr | ₹13 Cr | ₹26 Cr | ₹6.92 Cr | ₹20 Cr |
| Depreciation | ₹6.77 Cr | ₹6.62 Cr | ₹5.30 Cr | ₹4.18 Cr | ₹3.29 Cr |
| Profit Before Taxation & Exceptional Items | ₹11 Cr | ₹5.96 Cr | ₹20 Cr | ₹2.74 Cr | ₹17 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹-13 Cr |
| Profit Before Tax | ₹11 Cr | ₹5.96 Cr | ₹20 Cr | ₹2.74 Cr | ₹3.50 Cr |
| Provision for Tax | ₹3.06 Cr | ₹1.24 Cr | ₹4.86 Cr | ₹0.45 Cr | ₹0.77 Cr |
| Current Income Tax | ₹3.98 Cr | ₹1.65 Cr | ₹4.88 Cr | ₹0.62 Cr | ₹1.03 Cr |
| Deferred Tax | ₹-0.93 Cr | ₹-0.44 Cr | ₹-0.01 Cr | ₹-0.07 Cr | ₹-0.25 Cr |
| Other taxes | ₹0.01 Cr | ₹0.03 Cr | - | ₹-0.09 Cr | ₹-0.02 Cr |
| Profit After Tax | ₹8.06 Cr | ₹4.72 Cr | ₹16 Cr | ₹2.28 Cr | ₹2.73 Cr |
| Extra items | - | - | - | ₹0.24 Cr | ₹0.60 Cr |
| Minority Interest | ₹2.12 Cr | ₹1.81 Cr | ₹0.57 Cr | ₹0.02 Cr | ₹-0.28 Cr |
| Share of Associate | - | - | - | ₹-0.47 Cr | ₹-0.52 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹10 Cr | ₹6.53 Cr | ₹16 Cr | ₹2.07 Cr | ₹2.54 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹177 Cr | ₹178 Cr | ₹168 Cr | ₹165 Cr | ₹165 Cr |
| Appropriations | ₹187 Cr | ₹185 Cr | ₹184 Cr | ₹168 Cr | ₹168 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | ₹0.01 Cr | ₹0.01 Cr |
| Other Appropriation | ₹3.94 Cr | ₹5.51 Cr | ₹3.94 Cr | ₹3.93 Cr | - |
| Equity Dividend % | ₹120.00 | ₹120.00 | ₹150.00 | ₹120.00 | ₹120.00 |
| Earnings Per Share | ₹3.88 | ₹2.49 | ₹6.15 | ₹0.79 | ₹0.97 |
| Adjusted EPS | ₹3.88 | ₹2.49 | ₹6.15 | ₹0.79 | ₹0.97 |
Compare Income Statement of peers of INDAG RUBBER
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| INDAG RUBBER | ₹257.2 Cr | 2.9% | -11.1% | -27.6% | Stock Analytics | |
| APCOTEX INDUSTRIES | ₹3,162.8 Cr | 3.5% | 16.5% | 59.2% | Stock Analytics | |
| PIX TRANSMISSIONS | ₹2,280.3 Cr | -6.7% | -8.7% | 8.8% | Stock Analytics | |
| TINNA RUBBER AND INFRASTRUCTURE | ₹2,005.9 Cr | -2.2% | 16.3% | 10.9% | Stock Analytics | |
| GRP | ₹1,116.1 Cr | 3.5% | 13.1% | -19.1% | Stock Analytics | |
| RUBFILA INTERNATIONAL | ₹388.0 Cr | -1.8% | -1.1% | -14.1% | Stock Analytics | |
INDAG RUBBER Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| INDAG RUBBER | 2.9% |
-11.1% |
-27.6% |
| SENSEX | 2.7% |
1.5% |
-5.6% |
You may also like the below Video Courses