KAYCEE INDUSTRIES
|
KAYCEE INDUSTRIES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹49 Cr | ₹42 Cr | ₹29 Cr | ₹23 Cr | ₹2,342,681 Cr |
| Sales | ₹49 Cr | ₹42 Cr | ₹29 Cr | ₹23 Cr | ₹2,325,308 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.27 Cr | ₹0.20 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹17,373 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹49 Cr | ₹42 Cr | ₹29 Cr | ₹23 Cr | ₹2,342,681 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.30 Cr | ₹-0.15 Cr | ₹0.52 Cr | ₹0.11 Cr | ₹-78,322 Cr |
| Raw Material Consumed | ₹31 Cr | ₹26 Cr | ₹17 Cr | ₹13 Cr | ₹1,168,026 Cr |
| Opening Raw Materials | ₹1.75 Cr | ₹1.43 Cr | ₹1.25 Cr | ₹0.92 Cr | ₹102,267 Cr |
| Purchases Raw Materials | ₹18 Cr | ₹27 Cr | ₹18 Cr | ₹13 Cr | ₹1,126,992 Cr |
| Closing Raw Materials | ₹1.57 Cr | ₹1.75 Cr | ₹1.43 Cr | ₹1.19 Cr | ₹91,462 Cr |
| Other Direct Purchases / Brought in cost | ₹12 Cr | - | - | ₹0.44 Cr | ₹30,229 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.40 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹7,372 Cr |
| Electricity & Power | ₹0.40 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹7,372 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹4.35 Cr | ₹4.22 Cr | ₹4.20 Cr | ₹3.78 Cr | ₹471,451 Cr |
| Salaries, Wages & Bonus | ₹3.84 Cr | ₹3.76 Cr | ₹3.72 Cr | ₹3.20 Cr | ₹425,670 Cr |
| Contributions to EPF & Pension Funds | ₹0.18 Cr | ₹0.17 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹19,095 Cr |
| Workmen and Staff Welfare Expenses | ₹0.34 Cr | ₹0.29 Cr | ₹0.30 Cr | ₹0.39 Cr | ₹26,686 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹3.65 Cr | ₹3.37 Cr | ₹2.28 Cr | ₹2.13 Cr | ₹258,007 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹3.10 Cr | ₹3.08 Cr | ₹2.04 Cr | ₹1.88 Cr | ₹226,108 Cr |
| Repairs and Maintenance | ₹0.37 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹13,721 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.18 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.15 Cr | ₹18,177 Cr |
| General and Administration Expenses | ₹2.74 Cr | ₹2.42 Cr | ₹2.01 Cr | ₹1.77 Cr | ₹200,171 Cr |
| Rent , Rates & Taxes | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹5,973 Cr |
| Insurance | ₹0.14 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹8,760 Cr |
| Printing and stationery | ₹0.10 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹7,602 Cr |
| Professional and legal fees | ₹0.96 Cr | ₹0.90 Cr | ₹0.68 Cr | ₹0.68 Cr | ₹85,746 Cr |
| Traveling and conveyance | ₹0.63 Cr | ₹0.65 Cr | ₹0.51 Cr | ₹0.43 Cr | ₹50,754 Cr |
| Other Administration | ₹0.78 Cr | ₹0.58 Cr | ₹0.54 Cr | ₹0.44 Cr | ₹41,335 Cr |
| Selling and Distribution Expenses | ₹0.34 Cr | ₹0.43 Cr | ₹0.31 Cr | ₹0.17 Cr | ₹45,525 Cr |
| Advertisement & Sales Promotion | ₹0.07 Cr | ₹0.11 Cr | ₹0.04 Cr | ₹0.14 Cr | ₹26,403 Cr |
| Sales Commissions & Incentives | ₹0.01 Cr | ₹0.05 Cr | - | ₹0.01 Cr | ₹628 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.26 Cr | ₹0.28 Cr | ₹0.27 Cr | ₹0.03 Cr | ₹18,494 Cr |
| Miscellaneous Expenses | ₹0.18 Cr | ₹0.47 Cr | ₹0.49 Cr | ₹0.25 Cr | ₹49,244 Cr |
| Bad debts /advances written off | ₹0.00 Cr | ₹0.36 Cr | ₹0.33 Cr | ₹0.09 Cr | ₹38,925 Cr |
| Provision for doubtful debts | ₹0.04 Cr | - | - | ₹0.08 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.13 Cr | ₹0.10 Cr | ₹0.16 Cr | ₹0.07 Cr | ₹10,320 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹42 Cr | ₹37 Cr | ₹27 Cr | ₹21 Cr | ₹2,121,474 Cr |
| Operating Profit (Excl OI) | ₹6.78 Cr | ₹4.48 Cr | ₹2.17 Cr | ₹1.23 Cr | ₹221,208 Cr |
| Other Income | ₹0.63 Cr | ₹0.85 Cr | ₹0.73 Cr | ₹0.35 Cr | ₹37,942 Cr |
| Interest Received | ₹0.25 Cr | ₹0.17 Cr | ₹0.16 Cr | ₹0.20 Cr | ₹16,178 Cr |
| Dividend Received | - | - | - | - | ₹18 Cr |
| Profit on sale of Fixed Assets | ₹0.01 Cr | - | ₹0.02 Cr | ₹0.01 Cr | ₹450 Cr |
| Profits on sale of Investments | ₹0.01 Cr | - | - | - | - |
| Provision Written Back | - | ₹0.29 Cr | ₹0.31 Cr | ₹0.05 Cr | ₹20,296 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.37 Cr | ₹0.40 Cr | ₹0.24 Cr | ₹0.09 Cr | ₹1,000 Cr |
| Operating Profit | ₹7.41 Cr | ₹5.33 Cr | ₹2.90 Cr | ₹1.57 Cr | ₹259,149 Cr |
| Interest | ₹0.41 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹6,747 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | ₹0.01 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹2,854 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.02 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹3,876 Cr |
| Other Interest | ₹0.40 Cr | ₹0.04 Cr | - | - | ₹18 Cr |
| PBDT | ₹7.00 Cr | ₹5.27 Cr | ₹2.83 Cr | ₹1.50 Cr | ₹252,402 Cr |
| Depreciation | ₹1.05 Cr | ₹0.49 Cr | ₹0.33 Cr | ₹0.41 Cr | ₹41,992 Cr |
| Profit Before Taxation & Exceptional Items | ₹5.95 Cr | ₹4.78 Cr | ₹2.50 Cr | ₹1.10 Cr | ₹210,410 Cr |
| Exceptional Income / Expenses | - | ₹0.02 Cr | - | ₹0.15 Cr | ₹-19,460 Cr |
| Profit Before Tax | ₹5.95 Cr | ₹4.79 Cr | ₹2.50 Cr | ₹1.25 Cr | ₹190,949 Cr |
| Provision for Tax | ₹1.45 Cr | ₹1.30 Cr | ₹0.64 Cr | ₹0.40 Cr | ₹52,946 Cr |
| Current Income Tax | ₹1.56 Cr | ₹1.20 Cr | ₹0.52 Cr | ₹0.29 Cr | ₹39,953 Cr |
| Deferred Tax | ₹-0.07 Cr | ₹0.07 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹-3,459 Cr |
| Other taxes | ₹-0.04 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹16,452 Cr |
| Profit After Tax | ₹4.50 Cr | ₹3.49 Cr | ₹1.87 Cr | ₹0.85 Cr | ₹138,003 Cr |
| Extra items | - | ₹0.03 Cr | ₹0.05 Cr | ₹-0.01 Cr | ₹-8,129 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹13 Cr | ₹9.69 Cr | ₹7.96 Cr | ₹7.32 Cr | ₹609,540 Cr |
| Appropriations | ₹18 Cr | ₹13 Cr | ₹9.88 Cr | ₹8.16 Cr | ₹739,414 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.38 Cr | ₹0.32 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹7,927 Cr |
| Equity Dividend % | ₹20.00 | ₹60.00 | ₹50.00 | ₹30.00 | ₹30.00 |
| Earnings Per Share | ₹708.15 | ₹550.56 | ₹294.01 | ₹133.62 | ₹217.43 |
| Adjusted EPS | ₹14.16 | ₹11.01 | ₹5.88 | ₹2.67 | ₹4.35 |
Compare Income Statement of peers of KAYCEE INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KAYCEE INDUSTRIES | ₹363.2 Cr | -1.3% | -7.8% | -73.6% | Stock Analytics | |
| CG POWER AND INDUSTRIAL SOLUTIONS | ₹113,950.0 Cr | -4.5% | -6.3% | -5.7% | Stock Analytics | |
| SIEMENS | ₹112,317.0 Cr | 1% | -2.7% | -57.9% | Stock Analytics | |
| ABB INDIA | ₹109,812.0 Cr | -0.3% | -2.2% | -37.4% | Stock Analytics | |
| HAVELLS INDIA | ₹93,762.4 Cr | 0.2% | -5% | -17.5% | Stock Analytics | |
| SUZLON ENERGY | ₹73,786.2 Cr | 1.7% | -8.2% | -22.7% | Stock Analytics | |
KAYCEE INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KAYCEE INDUSTRIES | -1.3% |
-7.8% |
-73.6% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses