KISAN MOULDINGS
|
KISAN MOULDINGS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹268 Cr | ₹273 Cr | ₹307 Cr | ₹210 Cr | ₹248 Cr |
| Sales | ₹268 Cr | ₹273 Cr | ₹307 Cr | ₹210 Cr | ₹247 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.06 Cr | ₹0.07 Cr | ₹0.31 Cr | ₹0.13 Cr | ₹0.46 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹268 Cr | ₹273 Cr | ₹307 Cr | ₹210 Cr | ₹248 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹29 Cr | ₹21 Cr | ₹62 Cr | ₹-11 Cr | ₹20 Cr |
| Raw Material Consumed | ₹189 Cr | ₹214 Cr | ₹235 Cr | ₹169 Cr | ₹173 Cr |
| Opening Raw Materials | ₹4.46 Cr | ₹3.94 Cr | ₹7.05 Cr | ₹26 Cr | ₹20 Cr |
| Purchases Raw Materials | ₹187 Cr | ₹212 Cr | ₹220 Cr | ₹148 Cr | ₹154 Cr |
| Closing Raw Materials | ₹4.92 Cr | ₹4.46 Cr | ₹3.94 Cr | ₹7.05 Cr | ₹26 Cr |
| Other Direct Purchases / Brought in cost | ₹2.33 Cr | ₹2.46 Cr | ₹12 Cr | ₹2.95 Cr | ₹25 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹13 Cr |
| Electricity & Power | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹13 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹27 Cr | ₹10 Cr | ₹12 Cr | ₹9.59 Cr | ₹12 Cr |
| Salaries, Wages & Bonus | ₹26 Cr | ₹8.65 Cr | ₹10 Cr | ₹7.73 Cr | ₹10 Cr |
| Contributions to EPF & Pension Funds | ₹0.32 Cr | ₹0.41 Cr | ₹0.49 Cr | ₹0.43 Cr | ₹0.51 Cr |
| Workmen and Staff Welfare Expenses | ₹0.99 Cr | ₹0.82 Cr | ₹0.89 Cr | ₹0.68 Cr | ₹0.97 Cr |
| Other Employees Cost | ₹0.58 Cr | ₹0.59 Cr | ₹0.73 Cr | ₹0.75 Cr | ₹0.59 Cr |
| Other Manufacturing Expenses | ₹9.31 Cr | ₹22 Cr | ₹22 Cr | ₹21 Cr | ₹22 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | ₹14 Cr | ₹13 Cr | ₹14 Cr | ₹14 Cr |
| Repairs and Maintenance | ₹1.44 Cr | ₹1.19 Cr | ₹1.15 Cr | ₹1.24 Cr | ₹1.40 Cr |
| Packing Material Consumed | ₹3.38 Cr | ₹3.52 Cr | ₹3.45 Cr | ₹2.55 Cr | ₹3.26 Cr |
| Other Mfg Exp | ₹4.48 Cr | ₹2.55 Cr | ₹4.29 Cr | ₹3.05 Cr | ₹3.43 Cr |
| General and Administration Expenses | ₹16 Cr | ₹6.14 Cr | ₹6.97 Cr | ₹8.58 Cr | ₹11 Cr |
| Rent , Rates & Taxes | ₹5.11 Cr | ₹1.74 Cr | ₹2.25 Cr | ₹4.47 Cr | ₹3.66 Cr |
| Insurance | ₹0.39 Cr | ₹0.44 Cr | ₹0.56 Cr | ₹0.48 Cr | ₹0.48 Cr |
| Printing and stationery | ₹0.12 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.01 Cr | ₹0.20 Cr |
| Professional and legal fees | ₹7.88 Cr | ₹1.00 Cr | ₹1.09 Cr | ₹1.03 Cr | ₹1.56 Cr |
| Traveling and conveyance | ₹1.71 Cr | ₹1.58 Cr | ₹1.49 Cr | ₹1.13 Cr | ₹2.66 Cr |
| Other Administration | ₹1.12 Cr | ₹1.29 Cr | ₹1.50 Cr | ₹1.47 Cr | ₹2.14 Cr |
| Selling and Distribution Expenses | ₹6.34 Cr | ₹5.62 Cr | ₹6.60 Cr | ₹8.62 Cr | ₹15 Cr |
| Advertisement & Sales Promotion | ₹0.51 Cr | ₹0.28 Cr | ₹0.59 Cr | ₹1.02 Cr | ₹2.24 Cr |
| Sales Commissions & Incentives | ₹0.30 Cr | ₹0.71 Cr | ₹0.47 Cr | ₹3.45 Cr | ₹4.94 Cr |
| Freight and Forwarding | ₹5.53 Cr | ₹4.62 Cr | ₹5.53 Cr | ₹4.15 Cr | ₹7.32 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹0.01 Cr | ₹2.06 Cr | ₹1.02 Cr | ₹1.88 Cr | ₹1.52 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | ₹2.00 Cr | ₹1.00 Cr | ₹1.50 Cr | ₹1.35 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.02 Cr | ₹0.37 Cr | ₹0.16 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.01 Cr | ₹0.06 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹292 Cr | ₹295 Cr | ₹357 Cr | ₹219 Cr | ₹268 Cr |
| Operating Profit (Excl OI) | ₹-24 Cr | ₹-22 Cr | ₹-50 Cr | ₹-9.29 Cr | ₹-20 Cr |
| Other Income | ₹5.59 Cr | ₹2.47 Cr | ₹3.71 Cr | ₹2.18 Cr | ₹7.10 Cr |
| Interest Received | ₹0.07 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.24 Cr | ₹0.05 Cr |
| Dividend Received | - | ₹0.01 Cr | ₹0.01 Cr | - | ₹0.01 Cr |
| Profit on sale of Fixed Assets | ₹1.03 Cr | ₹0.05 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹6.39 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹2.72 Cr | ₹0.94 Cr | ₹2.11 Cr | - | ₹0.01 Cr |
| Foreign Exchange Gains | - | - | ₹0.01 Cr | ₹0.02 Cr | - |
| Others | ₹1.77 Cr | ₹1.47 Cr | ₹1.34 Cr | ₹1.76 Cr | ₹0.64 Cr |
| Operating Profit | ₹-18 Cr | ₹-19 Cr | ₹-46 Cr | ₹-7.12 Cr | ₹-13 Cr |
| Interest | ₹1.82 Cr | ₹27 Cr | ₹30 Cr | ₹30 Cr | ₹32 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.22 Cr | ₹4.76 Cr | ₹4.67 Cr | ₹5.38 Cr | ₹7.60 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.02 Cr | ₹0.11 Cr | ₹0.25 Cr | ₹0.61 Cr | ₹0.76 Cr |
| Other Interest | ₹1.58 Cr | ₹23 Cr | ₹25 Cr | ₹24 Cr | ₹23 Cr |
| PBDT | ₹-20 Cr | ₹-47 Cr | ₹-76 Cr | ₹-37 Cr | ₹-45 Cr |
| Depreciation | ₹7.54 Cr | ₹8.01 Cr | ₹8.83 Cr | ₹11 Cr | ₹12 Cr |
| Profit Before Taxation & Exceptional Items | ₹-28 Cr | ₹-55 Cr | ₹-85 Cr | ₹-48 Cr | ₹-57 Cr |
| Exceptional Income / Expenses | ₹86 Cr | - | - | - | - |
| Profit Before Tax | ₹58 Cr | ₹-55 Cr | ₹-85 Cr | ₹-48 Cr | ₹-57 Cr |
| Provision for Tax | - | - | - | ₹-0.66 Cr | ₹-15 Cr |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | - | - | - | ₹-0.66 Cr | ₹-15 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹58 Cr | ₹-55 Cr | ₹-85 Cr | ₹-47 Cr | ₹-42 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹58 Cr | ₹-55 Cr | ₹-85 Cr | ₹-47 Cr | ₹-42 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-205 Cr | ₹-150 Cr | ₹-65 Cr | ₹-18 Cr | ₹24 Cr |
| Appropriations | ₹-147 Cr | ₹-205 Cr | ₹-150 Cr | ₹-65 Cr | ₹-18 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹4.87 | ₹-16.10 | ₹-25.13 | ₹-13.94 | ₹-12.43 |
| Adjusted EPS | ₹4.87 | ₹-16.10 | ₹-25.13 | ₹-13.94 | ₹-12.43 |
Compare Income Statement of peers of KISAN MOULDINGS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KISAN MOULDINGS | ₹330.5 Cr | 0.6% | -18.3% | -52.6% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹47,128.9 Cr | -4.1% | -11% | -16.4% | Stock Analytics | |
| ASTRAL | ₹40,700.5 Cr | -3.4% | 6.7% | -13.4% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,665.0 Cr | -0.5% | -1.4% | -35.1% | Stock Analytics | |
| TIME TECHNOPLAST | ₹10,151.6 Cr | -2.7% | -4.7% | -1.3% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,725.2 Cr | 7% | 25% | -10.1% | Stock Analytics | |
KISAN MOULDINGS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KISAN MOULDINGS | 0.6% |
-18.3% |
-52.6% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses