KERALA AYURVEDA
|
KERALA AYURVEDA Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹108 Cr | ₹93 Cr | ₹80 Cr | ₹62 Cr | ₹77 Cr |
| Sales | ₹66 Cr | ₹57 Cr | ₹53 Cr | ₹43 Cr | ₹48 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹41 Cr | ₹36 Cr | ₹27 Cr | ₹19 Cr | ₹29 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.42 Cr | ₹0.37 Cr | ₹0.35 Cr | ₹0.21 Cr | ₹0.60 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹108 Cr | ₹93 Cr | ₹80 Cr | ₹62 Cr | ₹77 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-3.35 Cr | ₹0.08 Cr | ₹-0.30 Cr | ₹1.69 Cr | ₹-0.37 Cr |
| Raw Material Consumed | ₹21 Cr | ₹17 Cr | ₹14 Cr | ₹11 Cr | ₹13 Cr |
| Opening Raw Materials | ₹0.70 Cr | ₹0.60 Cr | ₹1.17 Cr | ₹1.48 Cr | ₹1.45 Cr |
| Purchases Raw Materials | ₹18 Cr | ₹13 Cr | ₹12 Cr | ₹8.85 Cr | ₹11 Cr |
| Closing Raw Materials | ₹1.24 Cr | ₹0.70 Cr | ₹0.60 Cr | ₹1.17 Cr | ₹1.48 Cr |
| Other Direct Purchases / Brought in cost | ₹4.27 Cr | ₹3.28 Cr | ₹1.32 Cr | ₹1.68 Cr | ₹1.20 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.35 Cr | ₹2.23 Cr | ₹4.67 Cr | ₹3.53 Cr | ₹1.98 Cr |
| Electricity & Power | ₹0.80 Cr | ₹0.73 Cr | ₹1.95 Cr | ₹1.77 Cr | ₹0.76 Cr |
| Oil, Fuel & Natural gas | ₹1.55 Cr | ₹1.49 Cr | ₹2.72 Cr | ₹1.76 Cr | ₹1.23 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹34 Cr | ₹28 Cr | ₹22 Cr | ₹22 Cr | ₹24 Cr |
| Salaries, Wages & Bonus | ₹29 Cr | ₹24 Cr | ₹20 Cr | ₹20 Cr | ₹21 Cr |
| Contributions to EPF & Pension Funds | ₹1.03 Cr | ₹1.00 Cr | ₹0.88 Cr | ₹0.81 Cr | ₹1.15 Cr |
| Workmen and Staff Welfare Expenses | ₹3.57 Cr | ₹2.52 Cr | ₹1.54 Cr | ₹1.19 Cr | ₹2.14 Cr |
| Other Employees Cost | - | - | - | ₹0.04 Cr | - |
| Other Manufacturing Expenses | ₹8.95 Cr | ₹7.18 Cr | ₹6.49 Cr | ₹4.69 Cr | ₹6.90 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | ₹0.48 Cr |
| Processing Charges | ₹2.83 Cr | ₹2.38 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹2.26 Cr |
| Repairs and Maintenance | ₹0.80 Cr | ₹0.66 Cr | ₹2.51 Cr | ₹1.55 Cr | ₹0.95 Cr |
| Packing Material Consumed | ₹4.05 Cr | ₹3.42 Cr | ₹3.20 Cr | ₹2.45 Cr | ₹2.72 Cr |
| Other Mfg Exp | ₹1.27 Cr | ₹0.72 Cr | ₹0.57 Cr | ₹0.48 Cr | ₹0.50 Cr |
| General and Administration Expenses | ₹27 Cr | ₹24 Cr | ₹18 Cr | ₹14 Cr | ₹16 Cr |
| Rent , Rates & Taxes | ₹10 Cr | ₹8.40 Cr | ₹3.38 Cr | ₹2.86 Cr | ₹6.82 Cr |
| Insurance | ₹0.35 Cr | ₹0.30 Cr | ₹0.29 Cr | ₹0.17 Cr | ₹0.13 Cr |
| Printing and stationery | ₹0.39 Cr | ₹0.45 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.48 Cr |
| Professional and legal fees | ₹2.60 Cr | ₹2.77 Cr | ₹2.48 Cr | ₹1.26 Cr | ₹0.88 Cr |
| Traveling and conveyance | ₹3.19 Cr | ₹2.68 Cr | ₹1.88 Cr | ₹1.74 Cr | ₹2.90 Cr |
| Other Administration | ₹9.82 Cr | ₹9.01 Cr | ₹9.47 Cr | ₹7.94 Cr | ₹5.24 Cr |
| Selling and Distribution Expenses | ₹9.60 Cr | ₹9.85 Cr | ₹4.63 Cr | ₹3.47 Cr | ₹6.59 Cr |
| Advertisement & Sales Promotion | ₹4.43 Cr | ₹4.38 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹2.45 Cr |
| Sales Commissions & Incentives | ₹1.08 Cr | ₹1.13 Cr | ₹1.15 Cr | ₹1.05 Cr | ₹1.44 Cr |
| Freight and Forwarding | ₹1.50 Cr | ₹1.32 Cr | ₹1.91 Cr | ₹1.03 Cr | ₹1.07 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹2.59 Cr | ₹3.02 Cr | ₹1.53 Cr | ₹1.33 Cr | ₹1.62 Cr |
| Miscellaneous Expenses | ₹1.71 Cr | ₹3.49 Cr | ₹1.54 Cr | ₹1.32 Cr | ₹0.91 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹1.71 Cr | ₹3.49 Cr | ₹1.54 Cr | ₹1.32 Cr | ₹0.91 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | - | - | - | - | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹101 Cr | ₹91 Cr | ₹71 Cr | ₹61 Cr | ₹69 Cr |
| Operating Profit (Excl OI) | ₹6.76 Cr | ₹2.62 Cr | ₹9.53 Cr | ₹0.84 Cr | ₹7.36 Cr |
| Other Income | ₹0.52 Cr | ₹0.29 Cr | ₹0.35 Cr | ₹0.11 Cr | ₹0.02 Cr |
| Interest Received | ₹0.16 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.02 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.35 Cr | ₹0.21 Cr | ₹0.26 Cr | ₹0.04 Cr | - |
| Operating Profit | ₹7.27 Cr | ₹2.91 Cr | ₹9.88 Cr | ₹0.95 Cr | ₹7.38 Cr |
| Interest | ₹4.66 Cr | ₹5.19 Cr | ₹6.67 Cr | ₹6.41 Cr | ₹1.70 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | ₹6.41 Cr | ₹6.19 Cr | ₹1.42 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.19 Cr | ₹0.37 Cr | ₹0.15 Cr | ₹0.09 Cr | ₹0.15 Cr |
| Other Interest | ₹4.46 Cr | ₹4.82 Cr | ₹0.11 Cr | ₹0.13 Cr | ₹0.13 Cr |
| PBDT | ₹2.61 Cr | ₹-2.29 Cr | ₹3.21 Cr | ₹-5.46 Cr | ₹5.68 Cr |
| Depreciation | ₹1.34 Cr | ₹1.11 Cr | ₹1.20 Cr | ₹1.28 Cr | ₹1.14 Cr |
| Profit Before Taxation & Exceptional Items | ₹1.27 Cr | ₹-3.39 Cr | ₹2.01 Cr | ₹-6.74 Cr | ₹4.54 Cr |
| Exceptional Income / Expenses | - | ₹2.84 Cr | ₹0.80 Cr | - | - |
| Profit Before Tax | ₹1.27 Cr | ₹-0.56 Cr | ₹2.81 Cr | ₹-6.74 Cr | ₹4.54 Cr |
| Provision for Tax | ₹2.13 Cr | ₹-0.13 Cr | ₹0.41 Cr | ₹-1.90 Cr | ₹0.48 Cr |
| Current Income Tax | ₹1.32 Cr | ₹0.77 Cr | ₹0.07 Cr | - | ₹0.42 Cr |
| Deferred Tax | ₹0.88 Cr | ₹-0.50 Cr | ₹0.41 Cr | ₹-1.90 Cr | ₹0.27 Cr |
| Other taxes | ₹-0.06 Cr | ₹-0.40 Cr | ₹-0.07 Cr | - | ₹-0.20 Cr |
| Profit After Tax | ₹-0.86 Cr | ₹-0.43 Cr | ₹2.39 Cr | ₹-4.84 Cr | ₹4.05 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.66 Cr | ₹-0.47 Cr | ₹-0.03 Cr | - | ₹-0.16 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | ₹-0.04 Cr | ₹0.37 Cr | - | - | - |
| Consolidated Net Profit | ₹-1.56 Cr | ₹-0.53 Cr | ₹2.36 Cr | ₹-4.84 Cr | ₹3.90 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-17 Cr | ₹-17 Cr | ₹-19 Cr | ₹-15 Cr | ₹-19 Cr |
| Appropriations | ₹-19 Cr | ₹-17 Cr | ₹-17 Cr | ₹-20 Cr | ₹-15 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | ₹-0.35 Cr | ₹-0.32 Cr | ₹-0.30 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-1.30 | ₹-0.51 | ₹2.24 | ₹-4.59 | ₹3.69 |
| Adjusted EPS | ₹-1.30 | ₹-0.51 | ₹2.24 | ₹-4.59 | ₹3.69 |
Compare Income Statement of peers of KERALA AYURVEDA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KERALA AYURVEDA | ₹514.1 Cr | 0.8% | -6.7% | 59.8% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹406,471.0 Cr | 0.3% | 4.1% | -9.9% | Stock Analytics | |
| DIVIS LABORATORIES | ₹172,294.0 Cr | -1.7% | 8.5% | 13.2% | Stock Analytics | |
| CIPLA | ₹127,946.0 Cr | -3.4% | 3% | 4.8% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹121,691.0 Cr | 0.7% | -0.5% | 7.2% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹107,214.0 Cr | 0.2% | -1.1% | -3.6% | Stock Analytics | |
KERALA AYURVEDA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KERALA AYURVEDA | 0.8% |
-6.7% |
59.8% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses