KAYCEE INDUSTRIES
|
KAYCEE INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2017 | Mar2016 | Mar2015 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,756,290 Cr | ₹2,680,412 Cr | ₹25 Cr | ₹29 Cr | ₹29 Cr |
| Sales | ₹2,712,923 Cr | ₹2,631,124 Cr | ₹25 Cr | ₹29 Cr | ₹29 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹43,367 Cr | ₹49,288 Cr | ₹0.24 Cr | ₹0.31 Cr | ₹0.31 Cr |
| Less: Excise Duty | ₹393,379 Cr | ₹379,872 Cr | ₹3.05 Cr | ₹3.93 Cr | ₹3.93 Cr |
| Net Sales | ₹2,362,911 Cr | ₹2,300,540 Cr | ₹22 Cr | ₹25 Cr | ₹25 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹46,618 Cr | ₹59,264 Cr | ₹-0.92 Cr | ₹-1.37 Cr | ₹-1.37 Cr |
| Raw Material Consumed | ₹1,286,352 Cr | ₹1,144,551 Cr | ₹13 Cr | ₹15 Cr | ₹15 Cr |
| Opening Raw Materials | ₹129,890 Cr | ₹164,088 Cr | ₹2.60 Cr | ₹1.66 Cr | ₹1.66 Cr |
| Purchases Raw Materials | ₹1,277,623 Cr | ₹1,072,690 Cr | ₹12 Cr | ₹15 Cr | ₹15 Cr |
| Closing Raw Materials | ₹157,089 Cr | ₹129,890 Cr | ₹1.64 Cr | ₹2.60 Cr | ₹2.60 Cr |
| Other Direct Purchases / Brought in cost | ₹35,928 Cr | ₹37,664 Cr | ₹0.37 Cr | ₹1.00 Cr | ₹1.00 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹7,799 Cr | ₹8,367 Cr | ₹0.22 Cr | ₹0.29 Cr | ₹0.29 Cr |
| Electricity & Power | ₹7,799 Cr | ₹8,367 Cr | ₹0.22 Cr | ₹0.29 Cr | ₹0.29 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹486,409 Cr | ₹544,482 Cr | ₹5.73 Cr | ₹5.46 Cr | ₹5.46 Cr |
| Salaries, Wages & Bonus | ₹428,475 Cr | ₹481,836 Cr | ₹4.97 Cr | ₹4.73 Cr | ₹4.73 Cr |
| Contributions to EPF & Pension Funds | ₹24,299 Cr | ₹25,612 Cr | ₹0.25 Cr | ₹0.24 Cr | ₹0.24 Cr |
| Workmen and Staff Welfare Expenses | ₹33,635 Cr | ₹37,033 Cr | ₹0.51 Cr | ₹0.50 Cr | ₹0.50 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹258,350 Cr | ₹279,026 Cr | ₹1.94 Cr | ₹1.68 Cr | ₹1.68 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹221,050 Cr | ₹234,764 Cr | ₹1.42 Cr | ₹1.17 Cr | ₹1.17 Cr |
| Repairs and Maintenance | ₹13,161 Cr | ₹11,198 Cr | ₹0.19 Cr | ₹0.17 Cr | ₹0.17 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹24,138 Cr | ₹33,064 Cr | ₹0.33 Cr | ₹0.35 Cr | ₹0.35 Cr |
| General and Administration Expenses | ₹142,769 Cr | ₹134,033 Cr | ₹1.43 Cr | ₹1.57 Cr | ₹1.57 Cr |
| Rent , Rates & Taxes | ₹9,607 Cr | ₹6,965 Cr | ₹0.05 Cr | ₹0.12 Cr | ₹0.12 Cr |
| Insurance | ₹6,587 Cr | ₹7,551 Cr | ₹0.22 Cr | ₹0.22 Cr | ₹0.22 Cr |
| Printing and stationery | ₹4,065 Cr | ₹4,193 Cr | ₹0.04 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Professional and legal fees | ₹32,266 Cr | ₹21,520 Cr | ₹0.17 Cr | ₹0.12 Cr | ₹0.12 Cr |
| Traveling and conveyance | ₹51,887 Cr | ₹56,296 Cr | ₹0.58 Cr | ₹0.51 Cr | ₹0.51 Cr |
| Other Administration | ₹38,357 Cr | ₹37,509 Cr | ₹0.37 Cr | ₹0.53 Cr | ₹0.53 Cr |
| Selling and Distribution Expenses | ₹63,912 Cr | ₹78,011 Cr | ₹0.93 Cr | ₹0.82 Cr | ₹0.82 Cr |
| Advertisement & Sales Promotion | ₹2,313 Cr | ₹6,174 Cr | ₹0.09 Cr | ₹0.11 Cr | ₹0.11 Cr |
| Sales Commissions & Incentives | - | ₹5,806 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹61,599 Cr | ₹66,032 Cr | ₹0.83 Cr | ₹0.70 Cr | ₹0.70 Cr |
| Miscellaneous Expenses | ₹54,997 Cr | ₹59,893 Cr | ₹0.82 Cr | ₹0.57 Cr | ₹0.57 Cr |
| Bad debts /advances written off | ₹682 Cr | ₹4,115 Cr | ₹0.07 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Provision for doubtful debts | ₹23,084 Cr | ₹21,052 Cr | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹31,231 Cr | ₹34,727 Cr | ₹0.75 Cr | ₹0.48 Cr | ₹0.48 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,347,206 Cr | ₹2,307,626 Cr | ₹23 Cr | ₹24 Cr | ₹24 Cr |
| Operating Profit (Excl OI) | ₹15,704 Cr | ₹-7,087 Cr | ₹-0.75 Cr | ₹0.94 Cr | ₹0.94 Cr |
| Other Income | ₹205,949 Cr | ₹69,956 Cr | ₹0.33 Cr | ₹0.37 Cr | ₹0.37 Cr |
| Interest Received | ₹14,409 Cr | ₹10,986 Cr | ₹0.09 Cr | ₹0.11 Cr | ₹0.11 Cr |
| Dividend Received | ₹15 Cr | ₹15 Cr | - | - | - |
| Profit on sale of Fixed Assets | ₹114,015 Cr | ₹4,205 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹77,510 Cr | ₹54,750 Cr | ₹0.24 Cr | ₹0.26 Cr | ₹0.26 Cr |
| Operating Profit | ₹221,654 Cr | ₹62,869 Cr | ₹-0.42 Cr | ₹1.31 Cr | ₹1.31 Cr |
| Interest | ₹45,228 Cr | ₹53,471 Cr | ₹0.47 Cr | ₹0.33 Cr | ₹0.33 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹40,513 Cr | ₹38,249 Cr | ₹0.36 Cr | ₹0.27 Cr | ₹0.27 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3,738 Cr | ₹12,360 Cr | ₹0.09 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Other Interest | ₹977 Cr | ₹2,862 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
| PBDT | ₹176,425 Cr | ₹9,398 Cr | ₹-0.89 Cr | ₹0.98 Cr | ₹0.98 Cr |
| Depreciation | ₹32,560 Cr | ₹34,488 Cr | ₹0.30 Cr | ₹0.37 Cr | ₹0.37 Cr |
| Profit Before Taxation & Exceptional Items | ₹143,865 Cr | ₹-25,090 Cr | ₹-1.19 Cr | ₹0.61 Cr | ₹0.61 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹143,865 Cr | ₹-25,090 Cr | ₹-1.19 Cr | ₹0.61 Cr | ₹0.61 Cr |
| Provision for Tax | ₹-14,346 Cr | ₹7,531 Cr | ₹-0.05 Cr | ₹0.20 Cr | ₹0.20 Cr |
| Current Income Tax | ₹29,000 Cr | ₹1,640 Cr | ₹0.00 Cr | ₹0.19 Cr | ₹0.19 Cr |
| Deferred Tax | ₹-48,066 Cr | ₹6,090 Cr | ₹-0.06 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Other taxes | ₹4,720 Cr | ₹-199 Cr | - | ₹-0.02 Cr | ₹-0.02 Cr |
| Profit After Tax | ₹158,212 Cr | ₹-32,621 Cr | ₹-1.13 Cr | ₹0.41 Cr | ₹0.41 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | ₹5.10 Cr | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹158,212 Cr | ₹-32,616 Cr | ₹-1.13 Cr | ₹0.41 Cr | ₹0.41 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹342,980 Cr | ₹379,290 Cr | ₹4.96 Cr | ₹4.78 Cr | ₹4.78 Cr |
| Appropriations | ₹501,192 Cr | ₹346,674 Cr | ₹3.83 Cr | ₹5.19 Cr | ₹5.19 Cr |
| General Reserves | - | - | - | ₹0.15 Cr | ₹0.15 Cr |
| Proposed Equity Dividend | ₹3,174 Cr | ₹3,174 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Corporate dividend tax | ₹515 Cr | ₹515 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Other Appropriation | - | ₹34 Cr | - | - | - |
| Equity Dividend % | ₹5.00 | ₹5.00 | ₹5.00 | ₹10.00 | ₹10.00 |
| Earnings Per Share | ₹249.27 | ₹-51.39 | ₹-178.67 | ₹64.24 | ₹64.24 |
| Adjusted EPS | ₹4.99 | ₹-1.03 | ₹-3.57 | ₹1.28 | ₹1.28 |
Compare Income Statement of peers of KAYCEE INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KAYCEE INDUSTRIES | ₹270.1 Cr | -2.6% | -7.6% | -44.4% | Stock Analytics | |
| HITACHI ENERGY INDIA | ₹158,508.0 Cr | 8.6% | 17.2% | 128% | Stock Analytics | |
| ABB INDIA | ₹141,742.0 Cr | 4.2% | -11.8% | 13.1% | Stock Analytics | |
| CG POWER AND INDUSTRIAL SOLUTIONS | ₹136,415.0 Cr | 7.1% | 5% | 24.2% | Stock Analytics | |
| SIEMENS | ₹135,755.0 Cr | 7.9% | -0.9% | 20.1% | Stock Analytics | |
| GE VERNOVA T&D INDIA | ₹124,213.0 Cr | 9.5% | 14.4% | 160.2% | Stock Analytics | |
KAYCEE INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KAYCEE INDUSTRIES | -2.6% |
-7.6% |
-44.4% |
| SENSEX | 0.2% |
-4.9% |
-8.4% |
You may also like the below Video Courses