KIC METALIKS
|
KIC METALIKS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹717 Cr | ₹854 Cr | ₹749 Cr | ₹514 Cr | ₹551 Cr |
| Sales | ₹717 Cr | ₹854 Cr | ₹749 Cr | ₹509 Cr | ₹547 Cr |
| Job Work/ Contract Receipts | - | - | - | - | ₹3.82 Cr |
| Processing Charges / Service Income | - | - | - | ₹4.74 Cr | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹717 Cr | ₹854 Cr | ₹749 Cr | ₹514 Cr | ₹551 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹15 Cr | ₹-17 Cr | ₹-17 Cr | ₹1.42 Cr | ₹0.84 Cr |
| Raw Material Consumed | ₹635 Cr | ₹791 Cr | ₹666 Cr | ₹392 Cr | ₹476 Cr |
| Opening Raw Materials | ₹157 Cr | ₹134 Cr | ₹76 Cr | ₹97 Cr | ₹130 Cr |
| Purchases Raw Materials | ₹556 Cr | ₹791 Cr | ₹689 Cr | ₹295 Cr | ₹412 Cr |
| Closing Raw Materials | ₹152 Cr | ₹157 Cr | ₹134 Cr | ₹76 Cr | ₹97 Cr |
| Other Direct Purchases / Brought in cost | ₹74 Cr | ₹23 Cr | ₹36 Cr | ₹75 Cr | ₹32 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹12 Cr | ₹12 Cr | ₹10 Cr | ₹12 Cr | ₹10 Cr |
| Electricity & Power | ₹12 Cr | ₹12 Cr | ₹10 Cr | ₹12 Cr | ₹10 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹24 Cr | ₹23 Cr | ₹21 Cr | ₹20 Cr | ₹16 Cr |
| Salaries, Wages & Bonus | ₹22 Cr | ₹21 Cr | ₹19 Cr | ₹19 Cr | ₹15 Cr |
| Contributions to EPF & Pension Funds | ₹1.68 Cr | ₹1.62 Cr | ₹1.43 Cr | ₹1.38 Cr | ₹1.10 Cr |
| Workmen and Staff Welfare Expenses | ₹0.24 Cr | ₹0.23 Cr | ₹0.23 Cr | ₹0.23 Cr | ₹0.20 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹13 Cr | ₹12 Cr | ₹18 Cr | ₹12 Cr | ₹13 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹3.22 Cr | ₹1.21 Cr | ₹1.51 Cr | ₹0.97 Cr | ₹2.45 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹9.91 Cr | ₹11 Cr | ₹17 Cr | ₹12 Cr | ₹10 Cr |
| General and Administration Expenses | ₹0.88 Cr | ₹2.46 Cr | ₹1.54 Cr | ₹1.03 Cr | ₹1.98 Cr |
| Rent , Rates & Taxes | ₹0.56 Cr | ₹2.21 Cr | ₹1.30 Cr | ₹0.79 Cr | ₹1.73 Cr |
| Insurance | ₹0.25 Cr | ₹0.19 Cr | ₹0.16 Cr | ₹0.16 Cr | ₹0.17 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹0.07 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.09 Cr |
| Selling and Distribution Expenses | ₹0.22 Cr | ₹0.21 Cr | ₹0.17 Cr | ₹4.42 Cr | ₹0.46 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹0.22 Cr | ₹0.21 Cr | ₹0.17 Cr | ₹0.09 Cr | ₹0.28 Cr |
| Freight and Forwarding | - | - | - | ₹0.17 Cr | ₹0.17 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | ₹4.17 Cr | - |
| Miscellaneous Expenses | ₹4.78 Cr | ₹5.58 Cr | ₹5.23 Cr | ₹6.53 Cr | ₹4.21 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.01 Cr | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | ₹0.03 Cr | ₹0.11 Cr | ₹0.02 Cr |
| Losson foreign exchange fluctuations | - | - | ₹0.05 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.78 Cr | ₹5.58 Cr | ₹5.15 Cr | ₹6.42 Cr | ₹4.19 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹705 Cr | ₹829 Cr | ₹706 Cr | ₹450 Cr | ₹523 Cr |
| Operating Profit (Excl OI) | ₹12 Cr | ₹25 Cr | ₹44 Cr | ₹64 Cr | ₹27 Cr |
| Other Income | ₹1.31 Cr | ₹2.71 Cr | ₹12 Cr | ₹24 Cr | ₹6.57 Cr |
| Interest Received | ₹0.13 Cr | ₹0.22 Cr | ₹1.37 Cr | ₹20 Cr | ₹4.79 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.03 Cr | ₹0.00 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.16 Cr | ₹1.83 Cr | ₹0.13 Cr | ₹2.71 Cr | ₹0.73 Cr |
| Foreign Exchange Gains | ₹0.45 Cr | ₹0.00 Cr | - | ₹0.61 Cr | ₹0.50 Cr |
| Others | ₹0.54 Cr | ₹0.66 Cr | ₹11 Cr | ₹1.15 Cr | ₹0.54 Cr |
| Operating Profit | ₹14 Cr | ₹28 Cr | ₹56 Cr | ₹88 Cr | ₹34 Cr |
| Interest | ₹10 Cr | ₹11 Cr | ₹11 Cr | ₹19 Cr | ₹10 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹9.94 Cr | ₹10 Cr | ₹10 Cr | ₹8.77 Cr | ₹7.09 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.29 Cr | ₹1.13 Cr | ₹0.67 Cr | ₹1.90 Cr | ₹0.75 Cr |
| Other Interest | ₹0.14 Cr | ₹0.05 Cr | ₹0.08 Cr | ₹8.29 Cr | ₹2.46 Cr |
| PBDT | ₹3.25 Cr | ₹16 Cr | ₹45 Cr | ₹69 Cr | ₹24 Cr |
| Depreciation | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹8.94 Cr |
| Profit Before Taxation & Exceptional Items | ₹-12 Cr | ₹1.51 Cr | ₹30 Cr | ₹58 Cr | ₹15 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹-12 Cr | ₹1.51 Cr | ₹30 Cr | ₹58 Cr | ₹15 Cr |
| Provision for Tax | ₹-5.54 Cr | ₹-0.78 Cr | ₹12 Cr | ₹19 Cr | ₹4.21 Cr |
| Current Income Tax | - | ₹0.27 Cr | ₹5.28 Cr | ₹12 Cr | ₹3.02 Cr |
| Deferred Tax | ₹-5.54 Cr | ₹-1.05 Cr | ₹8.41 Cr | ₹7.47 Cr | ₹1.18 Cr |
| Other taxes | - | - | ₹-1.91 Cr | - | - |
| Profit After Tax | ₹-6.09 Cr | ₹2.29 Cr | ₹19 Cr | ₹39 Cr | ₹10 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹105 Cr | ₹103 Cr | ₹84 Cr | ₹79 Cr | ₹68 Cr |
| Appropriations | ₹99 Cr | ₹105 Cr | ₹103 Cr | ₹117 Cr | ₹78 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.00 Cr | ₹-0.07 Cr | ₹0.08 Cr | ₹-12 Cr | ₹-0.07 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-1.72 | ₹0.64 | ₹5.22 | ₹10.89 | ₹2.95 |
| Adjusted EPS | ₹-1.72 | ₹0.64 | ₹5.22 | ₹10.89 | ₹2.95 |
Compare Income Statement of peers of KIC METALIKS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KIC METALIKS | ₹106.5 Cr | -5% | -8.7% | -28.3% | Stock Analytics | |
| JINDAL STEEL & POWER | ₹109,471.0 Cr | 6.4% | 2% | 13% | Stock Analytics | |
| LLOYDS METALS & ENERGY | ₹69,669.0 Cr | -2.4% | 3.3% | 36.2% | Stock Analytics | |
| JAI BALAJI INDUSTRIES | ₹8,576.1 Cr | -1.3% | -2.6% | -54.7% | Stock Analytics | |
| STEEL EXCHANGE INDIA | ₹1,231.0 Cr | -2.7% | -0.6% | -13.9% | Stock Analytics | |
| SURAJ PRODUCTS | ₹481.7 Cr | -0.4% | 10.6% | -26.6% | Stock Analytics | |
KIC METALIKS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KIC METALIKS | -5% |
-8.7% |
-28.3% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses