KANSAI NEROLAC PAINTS
|
KANSAI NEROLAC PAINTS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹8,757 Cr | ₹8,521 Cr | ₹7,214 Cr | ₹5,756 Cr | ₹5,892 Cr |
| Sales | ₹8,724 Cr | ₹8,483 Cr | ₹7,127 Cr | ₹5,723 Cr | ₹5,863 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹33 Cr | ₹38 Cr | ₹87 Cr | ₹33 Cr | ₹30 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹7,801 Cr | ₹7,543 Cr | ₹6,369 Cr | ₹5,074 Cr | ₹5,280 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.78 Cr | ₹-95 Cr | ₹-293 Cr | ₹-106 Cr | ₹49 Cr |
| Raw Material Consumed | ₹4,524 Cr | ₹4,799 Cr | ₹4,186 Cr | ₹2,869 Cr | ₹2,853 Cr |
| Opening Raw Materials | ₹531 Cr | ₹527 Cr | ₹394 Cr | ₹318 Cr | ₹374 Cr |
| Purchases Raw Materials | ₹3,996 Cr | ₹4,333 Cr | ₹3,917 Cr | ₹2,628 Cr | ₹2,509 Cr |
| Closing Raw Materials | ₹490 Cr | ₹531 Cr | ₹527 Cr | ₹394 Cr | ₹318 Cr |
| Other Direct Purchases / Brought in cost | ₹487 Cr | ₹470 Cr | ₹402 Cr | ₹317 Cr | ₹288 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹98 Cr | ₹90 Cr | ₹71 Cr | ₹64 Cr | ₹74 Cr |
| Electricity & Power | ₹98 Cr | ₹90 Cr | ₹71 Cr | ₹64 Cr | ₹74 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹449 Cr | ₹377 Cr | ₹356 Cr | ₹305 Cr | ₹310 Cr |
| Salaries, Wages & Bonus | ₹384 Cr | ₹328 Cr | ₹314 Cr | ₹269 Cr | ₹274 Cr |
| Contributions to EPF & Pension Funds | ₹28 Cr | ₹26 Cr | ₹24 Cr | ₹23 Cr | ₹22 Cr |
| Workmen and Staff Welfare Expenses | ₹25 Cr | ₹19 Cr | ₹17 Cr | ₹13 Cr | ₹15 Cr |
| Other Employees Cost | ₹12 Cr | ₹3.75 Cr | - | - | - |
| Other Manufacturing Expenses | ₹576 Cr | ₹610 Cr | ₹579 Cr | ₹421 Cr | ₹401 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹16 Cr |
| Packing Material Consumed | ₹520 Cr | ₹560 Cr | ₹534 Cr | ₹384 Cr | ₹356 Cr |
| Other Mfg Exp | ₹37 Cr | ₹33 Cr | ₹30 Cr | ₹24 Cr | ₹29 Cr |
| General and Administration Expenses | ₹38 Cr | ₹37 Cr | ₹32 Cr | ₹32 Cr | ₹46 Cr |
| Rent , Rates & Taxes | ₹23 Cr | ₹21 Cr | ₹19 Cr | ₹20 Cr | ₹35 Cr |
| Insurance | ₹13 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹10 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹0.80 Cr | ₹1.09 Cr | ₹1.00 Cr | ₹0.95 Cr | ₹0.90 Cr |
| Selling and Distribution Expenses | ₹803 Cr | ₹669 Cr | ₹586 Cr | ₹460 Cr | ₹550 Cr |
| Advertisement & Sales Promotion | ₹386 Cr | ₹300 Cr | ₹243 Cr | ₹171 Cr | ₹273 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹417 Cr | ₹368 Cr | ₹343 Cr | ₹289 Cr | ₹277 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹287 Cr | ₹238 Cr | ₹203 Cr | ₹166 Cr | ₹192 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹287 Cr | ₹238 Cr | ₹203 Cr | ₹166 Cr | ₹192 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹6,774 Cr | ₹6,725 Cr | ₹5,720 Cr | ₹4,211 Cr | ₹4,476 Cr |
| Operating Profit (Excl OI) | ₹1,028 Cr | ₹818 Cr | ₹649 Cr | ₹863 Cr | ₹804 Cr |
| Other Income | ₹92 Cr | ₹26 Cr | ₹25 Cr | ₹38 Cr | ₹26 Cr |
| Interest Received | ₹4.45 Cr | ₹2.84 Cr | ₹2.59 Cr | ₹6.20 Cr | ₹2.57 Cr |
| Dividend Received | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | - |
| Profit on sale of Fixed Assets | ₹0.29 Cr | ₹0.32 Cr | ₹0.60 Cr | ₹2.46 Cr | ₹0.09 Cr |
| Profits on sale of Investments | ₹41 Cr | ₹7.32 Cr | ₹14 Cr | ₹10 Cr | ₹8.90 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹11 Cr | - | ₹0.40 Cr | ₹8.51 Cr | ₹0.56 Cr |
| Others | ₹35 Cr | ₹15 Cr | ₹7.50 Cr | ₹11 Cr | ₹13 Cr |
| Operating Profit | ₹1,120 Cr | ₹844 Cr | ₹675 Cr | ₹901 Cr | ₹830 Cr |
| Interest | ₹29 Cr | ₹29 Cr | ₹29 Cr | ₹24 Cr | ₹21 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹16 Cr | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹13 Cr | ₹10 Cr | ₹11 Cr | ₹8.20 Cr | ₹5.52 Cr |
| PBDT | ₹1,090 Cr | ₹815 Cr | ₹646 Cr | ₹878 Cr | ₹809 Cr |
| Depreciation | ₹190 Cr | ₹180 Cr | ₹170 Cr | ₹165 Cr | ₹142 Cr |
| Profit Before Taxation & Exceptional Items | ₹900 Cr | ₹635 Cr | ₹476 Cr | ₹712 Cr | ₹667 Cr |
| Exceptional Income / Expenses | ₹661 Cr | - | - | - | - |
| Profit Before Tax | ₹1,561 Cr | ₹635 Cr | ₹476 Cr | ₹712 Cr | ₹667 Cr |
| Provision for Tax | ₹385 Cr | ₹166 Cr | ₹133 Cr | ₹187 Cr | ₹151 Cr |
| Current Income Tax | ₹370 Cr | ₹164 Cr | ₹136 Cr | ₹186 Cr | ₹172 Cr |
| Deferred Tax | ₹16 Cr | ₹5.33 Cr | ₹-3.20 Cr | ₹0.71 Cr | ₹-21 Cr |
| Other taxes | - | ₹-2.43 Cr | - | - | - |
| Profit After Tax | ₹1,176 Cr | ₹468 Cr | ₹343 Cr | ₹526 Cr | ₹516 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹9.58 Cr | ₹5.11 Cr | ₹16 Cr | ₹4.02 Cr | ₹5.23 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹1,185 Cr | ₹474 Cr | ₹359 Cr | ₹530 Cr | ₹521 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹3,970 Cr | ₹3,582 Cr | ₹3,504 Cr | ₹3,211 Cr | ₹2,863 Cr |
| Appropriations | ₹5,155 Cr | ₹4,056 Cr | ₹3,863 Cr | ₹3,741 Cr | ₹3,384 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹150 Cr | ₹86 Cr | ₹281 Cr | ₹237 Cr | ₹173 Cr |
| Equity Dividend % | ₹375.00 | ₹270.00 | ₹225.00 | ₹525.00 | ₹315.00 |
| Earnings Per Share | ₹14.66 | ₹8.79 | ₹6.66 | ₹9.83 | ₹9.67 |
| Adjusted EPS | ₹14.66 | ₹5.86 | ₹4.44 | ₹6.55 | ₹6.45 |
Compare Income Statement of peers of KANSAI NEROLAC PAINTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KANSAI NEROLAC PAINTS | ₹19,096.8 Cr | 1.8% | -6.5% | -14.2% | Stock Analytics | |
| ASIAN PAINTS | ₹275,616.0 Cr | -0.2% | 13.1% | 14.9% | Stock Analytics | |
| BERGER PAINTS INDIA | ₹65,972.2 Cr | -2.4% | 3.9% | 17.3% | Stock Analytics | |
| AKZO NOBEL INDIA | ₹15,101.8 Cr | -1.2% | 0.1% | -5.8% | Stock Analytics | |
| INDIGO PAINTS | ₹6,120.8 Cr | 0.5% | 26.5% | -13.6% | Stock Analytics | |
| SHALIMAR PAINTS | ₹557.2 Cr | -1.1% | -15.7% | -38.3% | Stock Analytics | |
KANSAI NEROLAC PAINTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KANSAI NEROLAC PAINTS | 1.8% |
-6.5% |
-14.2% |
| SENSEX | 0.6% |
1.3% |
7% |
You may also like the below Video Courses