INNOVA CAPTAB
|
INNOVA CAPTAB Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,084 Cr | ₹940 Cr | ₹808 Cr | ₹412 Cr | ₹374 Cr |
Sales | ₹1,066 Cr | ₹935 Cr | ₹802 Cr | ₹408 Cr | ₹371 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹13 Cr | ₹4.36 Cr | ₹5.51 Cr | ₹2.72 Cr | ₹2.32 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.35 Cr | ₹0.98 Cr | ₹0.75 Cr | ₹1.10 Cr | ₹1.06 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,081 Cr | ₹926 Cr | ₹801 Cr | ₹411 Cr | ₹373 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3.32 Cr | ₹0.17 Cr | ₹5.49 Cr | ₹1.64 Cr | ₹-7.76 Cr |
Raw Material Consumed | ₹583 Cr | ₹552 Cr | ₹524 Cr | ₹271 Cr | ₹231 Cr |
Opening Raw Materials | ₹58 Cr | ₹67 Cr | ₹55 Cr | ₹39 Cr | ₹22 Cr |
Purchases Raw Materials | ₹558 Cr | ₹499 Cr | ₹496 Cr | ₹280 Cr | ₹246 Cr |
Closing Raw Materials | ₹68 Cr | ₹58 Cr | ₹67 Cr | ₹55 Cr | ₹39 Cr |
Other Direct Purchases / Brought in cost | ₹36 Cr | ₹45 Cr | ₹39 Cr | ₹7.60 Cr | ₹2.86 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹20 Cr | ₹9.51 Cr | ₹7.91 Cr | ₹5.48 Cr | ₹5.54 Cr |
Electricity & Power | ₹20 Cr | ₹9.51 Cr | ₹7.91 Cr | ₹5.48 Cr | ₹5.54 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹91 Cr | ₹55 Cr | ₹40 Cr | ₹22 Cr | ₹20 Cr |
Salaries, Wages & Bonus | ₹84 Cr | ₹50 Cr | ₹37 Cr | ₹20 Cr | ₹18 Cr |
Contributions to EPF & Pension Funds | ₹5.05 Cr | ₹3.24 Cr | ₹2.37 Cr | ₹1.33 Cr | ₹1.14 Cr |
Workmen and Staff Welfare Expenses | ₹1.96 Cr | ₹1.26 Cr | ₹0.96 Cr | ₹0.62 Cr | ₹0.64 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹178 Cr | ₹152 Cr | ₹101 Cr | ₹43 Cr | ₹64 Cr |
Sub-contracted / Out sourced services | ₹8.49 Cr | ₹2.25 Cr | ₹3.21 Cr | ₹0.93 Cr | ₹0.43 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹6.52 Cr | ₹3.78 Cr | ₹3.78 Cr | ₹1.98 Cr | ₹1.65 Cr |
Packing Material Consumed | ₹149 Cr | ₹139 Cr | ₹88 Cr | ₹38 Cr | ₹60 Cr |
Other Mfg Exp | ₹14 Cr | ₹7.27 Cr | ₹5.28 Cr | ₹2.68 Cr | ₹1.67 Cr |
General and Administration Expenses | ₹30 Cr | ₹23 Cr | ₹15 Cr | ₹8.59 Cr | ₹7.30 Cr |
Rent , Rates & Taxes | ₹4.96 Cr | ₹5.11 Cr | ₹2.00 Cr | ₹1.05 Cr | ₹1.46 Cr |
Insurance | ₹1.59 Cr | ₹1.08 Cr | ₹0.75 Cr | ₹0.64 Cr | ₹0.13 Cr |
Printing and stationery | ₹1.10 Cr | ₹0.67 Cr | ₹0.69 Cr | ₹0.53 Cr | ₹0.47 Cr |
Professional and legal fees | ₹-1.06 Cr | ₹-0.08 Cr | ₹0.60 Cr | ₹0.34 Cr | ₹0.13 Cr |
Traveling and conveyance | ₹8.98 Cr | ₹6.60 Cr | ₹2.58 Cr | ₹0.95 Cr | ₹0.97 Cr |
Other Administration | ₹14 Cr | ₹10 Cr | ₹8.61 Cr | ₹5.09 Cr | ₹4.15 Cr |
Selling and Distribution Expenses | ₹16 Cr | ₹14 Cr | ₹6.93 Cr | ₹2.18 Cr | ₹0.84 Cr |
Advertisement & Sales Promotion | ₹1.53 Cr | ₹0.91 Cr | ₹0.93 Cr | - | - |
Sales Commissions & Incentives | ₹9.98 Cr | ₹9.39 Cr | ₹4.44 Cr | ₹1.55 Cr | ₹0.57 Cr |
Freight and Forwarding | ₹4.16 Cr | ₹3.95 Cr | ₹1.56 Cr | ₹0.63 Cr | ₹0.27 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹13 Cr | ₹5.93 Cr | ₹3.81 Cr | ₹1.30 Cr | ₹0.93 Cr |
Bad debts /advances written off | ₹0.55 Cr | ₹0.44 Cr | ₹0.12 Cr | ₹0.19 Cr | - |
Provision for doubtful debts | ₹1.42 Cr | ₹0.12 Cr | ₹0.69 Cr | ₹0.46 Cr | - |
Losson disposal of fixed assets(net) | - | - | ₹0.01 Cr | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹11 Cr | ₹5.37 Cr | ₹2.99 Cr | ₹0.65 Cr | ₹0.93 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹927 Cr | ₹813 Cr | ₹705 Cr | ₹356 Cr | ₹322 Cr |
Operating Profit (Excl OI) | ₹154 Cr | ₹114 Cr | ₹96 Cr | ₹54 Cr | ₹51 Cr |
Other Income | ₹12 Cr | ₹9.20 Cr | ₹2.88 Cr | ₹1.37 Cr | ₹1.30 Cr |
Interest Received | ₹3.73 Cr | ₹0.71 Cr | ₹0.14 Cr | ₹0.24 Cr | ₹0.20 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.03 Cr | ₹0.29 Cr | - | ₹0.15 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹2.84 Cr | ₹2.15 Cr | - | - | - |
Foreign Exchange Gains | ₹4.21 Cr | ₹3.23 Cr | ₹1.70 Cr | ₹0.45 Cr | ₹1.03 Cr |
Others | ₹1.68 Cr | ₹2.82 Cr | ₹1.04 Cr | ₹0.54 Cr | ₹0.08 Cr |
Operating Profit | ₹167 Cr | ₹123 Cr | ₹99 Cr | ₹56 Cr | ₹52 Cr |
Interest | ₹21 Cr | ₹20 Cr | ₹5.68 Cr | ₹3.93 Cr | ₹4.63 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹14 Cr | ₹9.78 Cr | ₹4.83 Cr | ₹3.24 Cr | ₹4.04 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.26 Cr | ₹1.04 Cr | ₹0.38 Cr | ₹0.34 Cr | ₹0.26 Cr |
Other Interest | ₹7.20 Cr | ₹9.15 Cr | ₹0.47 Cr | ₹0.35 Cr | ₹0.33 Cr |
PBDT | ₹145 Cr | ₹103 Cr | ₹93 Cr | ₹52 Cr | ₹48 Cr |
Depreciation | ₹16 Cr | ₹11 Cr | ₹7.50 Cr | ₹5.59 Cr | ₹10 Cr |
Profit Before Taxation & Exceptional Items | ₹130 Cr | ₹92 Cr | ₹86 Cr | ₹46 Cr | ₹38 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹130 Cr | ₹92 Cr | ₹86 Cr | ₹46 Cr | ₹38 Cr |
Provision for Tax | ₹35 Cr | ₹24 Cr | ₹22 Cr | ₹12 Cr | ₹9.64 Cr |
Current Income Tax | ₹29 Cr | ₹22 Cr | ₹22 Cr | ₹11 Cr | ₹9.25 Cr |
Deferred Tax | ₹5.85 Cr | ₹1.98 Cr | ₹-0.05 Cr | ₹0.35 Cr | ₹0.40 Cr |
Other taxes | ₹-0.01 Cr | ₹-0.44 Cr | ₹0.08 Cr | - | - |
Profit After Tax | ₹94 Cr | ₹68 Cr | ₹64 Cr | ₹35 Cr | ₹28 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | ₹-0.17 Cr | ₹-0.08 Cr | ₹-0.02 Cr |
Consolidated Net Profit | ₹94 Cr | ₹68 Cr | ₹64 Cr | ₹34 Cr | ₹28 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹228 Cr | ₹197 Cr | ₹133 Cr | ₹98 Cr | ₹70 Cr |
Appropriations | ₹323 Cr | ₹265 Cr | ₹197 Cr | ₹133 Cr | ₹98 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-1.89 Cr | ₹36 Cr | - | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹16.49 | ₹14.16 | ₹531.54 | ₹286.86 | ₹232.23 |
Adjusted EPS | ₹16.49 | ₹14.16 | ₹13.29 | ₹7.17 | ₹5.81 |
Compare Income Statement of peers of INNOVA CAPTAB
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
INNOVA CAPTAB | ₹5,090.2 Cr | 1.5% | 1.7% | 83.8% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹403,868.0 Cr | 0.3% | -5.5% | 14.1% | Stock Analytics | |
DIVIS LABORATORIES | ₹176,010.0 Cr | 0.3% | 7.9% | 53.5% | Stock Analytics | |
CIPLA | ₹120,318.0 Cr | 1.7% | -1.3% | 1.7% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹107,644.0 Cr | 3.1% | 11.2% | 8.2% | Stock Analytics | |
TORRENT PHARMACEUTICALS | ₹106,406.0 Cr | -1% | -4.4% | 16.3% | Stock Analytics |
INNOVA CAPTAB Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
INNOVA CAPTAB | 1.5% |
1.7% |
83.8% |
SENSEX | -0.2% |
1% |
10.2% |
You may also like the below Video Courses