INDIAN SUCROSE
|
INDIAN SUCROSE Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹546 Cr | ₹529 Cr | ₹452 Cr | ₹443 Cr | ₹431 Cr |
| Sales | ₹532 Cr | ₹513 Cr | ₹431 Cr | ₹408 Cr | ₹421 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹14 Cr | ₹15 Cr | ₹21 Cr | ₹35 Cr | ₹9.42 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹546 Cr | ₹529 Cr | ₹452 Cr | ₹443 Cr | ₹431 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹29 Cr | ₹22 Cr | ₹-36 Cr | ₹8.63 Cr | ₹29 Cr |
| Raw Material Consumed | ₹360 Cr | ₹369 Cr | ₹358 Cr | ₹305 Cr | ₹306 Cr |
| Opening Raw Materials | ₹0.05 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Purchases Raw Materials | ₹360 Cr | ₹369 Cr | ₹358 Cr | ₹305 Cr | ₹306 Cr |
| Closing Raw Materials | ₹0.05 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.00 Cr | ₹2.02 Cr | ₹3.40 Cr | ₹2.24 Cr | ₹2.02 Cr |
| Electricity & Power | ₹2.00 Cr | ₹2.02 Cr | ₹3.40 Cr | ₹2.24 Cr | ₹2.02 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹11 Cr |
| Salaries, Wages & Bonus | ₹15 Cr | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹10 Cr |
| Contributions to EPF & Pension Funds | ₹0.48 Cr | ₹0.33 Cr | ₹0.47 Cr | ₹0.47 Cr | ₹0.47 Cr |
| Workmen and Staff Welfare Expenses | ₹0.18 Cr | ₹0.16 Cr | ₹0.15 Cr | ₹0.18 Cr | ₹0.13 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹48 Cr | ₹39 Cr | ₹38 Cr | ₹29 Cr | ₹24 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.44 Cr | ₹0.90 Cr | ₹0.71 Cr | ₹1.67 Cr | ₹0.74 Cr |
| Repairs and Maintenance | ₹12 Cr | ₹12 Cr | ₹9.49 Cr | ₹5.72 Cr | ₹5.64 Cr |
| Packing Material Consumed | ₹7.49 Cr | ₹6.76 Cr | ₹7.97 Cr | ₹6.17 Cr | ₹4.79 Cr |
| Other Mfg Exp | ₹29 Cr | ₹20 Cr | ₹20 Cr | ₹15 Cr | ₹13 Cr |
| General and Administration Expenses | ₹6.21 Cr | ₹5.78 Cr | ₹5.06 Cr | ₹4.14 Cr | ₹2.94 Cr |
| Rent , Rates & Taxes | ₹1.72 Cr | ₹1.85 Cr | ₹1.58 Cr | ₹1.07 Cr | ₹1.08 Cr |
| Insurance | ₹0.95 Cr | ₹1.31 Cr | ₹0.72 Cr | ₹0.66 Cr | ₹0.44 Cr |
| Printing and stationery | ₹0.07 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.07 Cr |
| Professional and legal fees | ₹2.45 Cr | ₹1.65 Cr | ₹1.59 Cr | ₹1.24 Cr | ₹0.62 Cr |
| Traveling and conveyance | ₹0.67 Cr | ₹0.47 Cr | ₹0.56 Cr | ₹0.38 Cr | ₹0.26 Cr |
| Other Administration | ₹0.36 Cr | ₹0.42 Cr | ₹0.51 Cr | ₹0.71 Cr | ₹0.47 Cr |
| Selling and Distribution Expenses | ₹2.96 Cr | ₹5.53 Cr | ₹3.03 Cr | ₹22 Cr | ₹2.38 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹2.96 Cr | ₹5.53 Cr | ₹3.03 Cr | ₹22 Cr | ₹2.38 Cr |
| Miscellaneous Expenses | ₹7.79 Cr | ₹0.97 Cr | ₹0.63 Cr | ₹1.49 Cr | ₹0.28 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.21 Cr | ₹0.22 Cr | ₹0.02 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹7.58 Cr | ₹0.76 Cr | ₹0.60 Cr | ₹1.49 Cr | ₹0.28 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹472 Cr | ₹460 Cr | ₹387 Cr | ₹384 Cr | ₹378 Cr |
| Operating Profit (Excl OI) | ₹73 Cr | ₹69 Cr | ₹65 Cr | ₹59 Cr | ₹53 Cr |
| Other Income | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹7.31 Cr | ₹3.63 Cr |
| Interest Received | ₹15 Cr | ₹12 Cr | ₹10 Cr | ₹7.04 Cr | ₹3.36 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | ₹0.91 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.12 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.32 Cr | ₹0.26 Cr | ₹0.22 Cr | ₹0.20 Cr | ₹0.16 Cr |
| Operating Profit | ₹88 Cr | ₹83 Cr | ₹76 Cr | ₹66 Cr | ₹56 Cr |
| Interest | ₹25 Cr | ₹27 Cr | ₹25 Cr | ₹19 Cr | ₹18 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹16 Cr | ₹15 Cr | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.39 Cr | ₹0.44 Cr | ₹0.95 Cr | ₹2.18 Cr | ₹0.28 Cr |
| Other Interest | ₹8.55 Cr | ₹11 Cr | ₹24 Cr | ₹17 Cr | ₹18 Cr |
| PBDT | ₹63 Cr | ₹56 Cr | ₹51 Cr | ₹47 Cr | ₹38 Cr |
| Depreciation | ₹11 Cr | ₹11 Cr | ₹8.43 Cr | ₹6.95 Cr | ₹7.58 Cr |
| Profit Before Taxation & Exceptional Items | ₹53 Cr | ₹44 Cr | ₹42 Cr | ₹40 Cr | ₹31 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹0.02 Cr |
| Profit Before Tax | ₹53 Cr | ₹44 Cr | ₹42 Cr | ₹40 Cr | ₹31 Cr |
| Provision for Tax | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹3.07 Cr | ₹8.20 Cr |
| Current Income Tax | ₹9.12 Cr | ₹4.42 Cr | ₹5.65 Cr | ₹14 Cr | ₹8.79 Cr |
| Deferred Tax | ₹4.35 Cr | ₹6.77 Cr | ₹4.11 Cr | ₹-11 Cr | ₹0.48 Cr |
| Other taxes | ₹0.77 Cr | ₹0.35 Cr | ₹2.45 Cr | ₹0.12 Cr | ₹-1.07 Cr |
| Profit After Tax | ₹38 Cr | ₹33 Cr | ₹30 Cr | ₹37 Cr | ₹22 Cr |
| Extra items | - | - | - | ₹-0.26 Cr | ₹-0.62 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹186 Cr | ₹153 Cr | ₹126 Cr | ₹89 Cr | ₹67 Cr |
| Appropriations | ₹224 Cr | ₹186 Cr | ₹155 Cr | ₹126 Cr | ₹89 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹0.00 Cr | ₹0.15 Cr | ₹0.08 Cr | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹22.09 | ₹18.84 | ₹17.27 | ₹21.86 | ₹14.51 |
| Adjusted EPS | ₹22.09 | ₹18.84 | ₹17.27 | ₹21.86 | ₹14.51 |
Compare Income Statement of peers of INDIAN SUCROSE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| INDIAN SUCROSE | ₹139.2 Cr | -0.2% | -5.8% | -38.1% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,521.9 Cr | 0.7% | 2.4% | 11.4% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹9,040.3 Cr | 1.4% | -1.4% | -28.8% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,577.2 Cr | -2.1% | -4.7% | -18.7% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹5,729.9 Cr | 0.6% | -4.7% | -39.1% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,466.5 Cr | -0.7% | -1.3% | -7% | Stock Analytics | |
INDIAN SUCROSE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| INDIAN SUCROSE | -0.2% |
-5.8% |
-38.1% |
| SENSEX | -0.8% |
1% |
3.2% |
You may also like the below Video Courses