KOKUYO CAMLIN
|
KOKUYO CAMLIN Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹814 Cr | ₹865 Cr | ₹775 Cr | ₹508 Cr | ₹438 Cr |
| Sales | ₹811 Cr | ₹863 Cr | ₹773 Cr | ₹507 Cr | ₹438 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.55 Cr | ₹2.08 Cr | ₹1.62 Cr | ₹1.97 Cr | ₹0.23 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹763 Cr | ₹816 Cr | ₹775 Cr | ₹508 Cr | ₹403 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹20 Cr | ₹-21 Cr | ₹-18 Cr | ₹5.22 Cr | ₹54 Cr |
| Raw Material Consumed | ₹471 Cr | ₹515 Cr | ₹506 Cr | ₹307 Cr | ₹182 Cr |
| Opening Raw Materials | ₹72 Cr | ₹62 Cr | ₹47 Cr | ₹42 Cr | ₹44 Cr |
| Purchases Raw Materials | ₹286 Cr | ₹333 Cr | ₹335 Cr | ₹205 Cr | ₹127 Cr |
| Closing Raw Materials | ₹52 Cr | ₹72 Cr | ₹62 Cr | ₹47 Cr | ₹42 Cr |
| Other Direct Purchases / Brought in cost | ₹164 Cr | ₹192 Cr | ₹187 Cr | ₹108 Cr | ₹53 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹6.71 Cr | ₹7.55 Cr | ₹9.32 Cr | ₹6.48 Cr | ₹4.52 Cr |
| Electricity & Power | ₹6.71 Cr | ₹7.55 Cr | ₹9.32 Cr | ₹6.48 Cr | ₹4.52 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹98 Cr | ₹94 Cr | ₹89 Cr | ₹80 Cr | ₹73 Cr |
| Salaries, Wages & Bonus | ₹89 Cr | ₹85 Cr | ₹80 Cr | ₹72 Cr | ₹65 Cr |
| Contributions to EPF & Pension Funds | ₹6.43 Cr | ₹5.54 Cr | ₹5.06 Cr | ₹5.17 Cr | ₹5.66 Cr |
| Workmen and Staff Welfare Expenses | ₹3.18 Cr | ₹3.46 Cr | ₹3.73 Cr | ₹3.22 Cr | ₹2.22 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹44 Cr | ₹43 Cr | ₹40 Cr | ₹21 Cr | ₹16 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹31 Cr | ₹30 Cr | ₹28 Cr | ₹16 Cr | ₹12 Cr |
| Repairs and Maintenance | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹5.12 Cr | ₹3.80 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | - | - | - | - | - |
| General and Administration Expenses | ₹35 Cr | ₹41 Cr | ₹36 Cr | ₹24 Cr | ₹21 Cr |
| Rent , Rates & Taxes | ₹13 Cr | ₹17 Cr | ₹18 Cr | ₹16 Cr | ₹14 Cr |
| Insurance | ₹1.14 Cr | ₹1.15 Cr | ₹1.09 Cr | ₹1.24 Cr | ₹1.31 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹5.55 Cr | ₹8.30 Cr | ₹4.70 Cr | - | - |
| Traveling and conveyance | ₹14 Cr | ₹14 Cr | ₹12 Cr | ₹6.34 Cr | ₹5.19 Cr |
| Other Administration | ₹1.48 Cr | ₹0.97 Cr | ₹0.59 Cr | ₹0.31 Cr | ₹0.26 Cr |
| Selling and Distribution Expenses | ₹48 Cr | ₹54 Cr | ₹51 Cr | ₹32 Cr | ₹27 Cr |
| Advertisement & Sales Promotion | ₹14 Cr | ₹18 Cr | ₹12 Cr | ₹4.56 Cr | ₹5.99 Cr |
| Sales Commissions & Incentives | ₹8.94 Cr | ₹10 Cr | ₹10 Cr | ₹6.80 Cr | ₹5.23 Cr |
| Freight and Forwarding | ₹25 Cr | ₹26 Cr | ₹29 Cr | ₹21 Cr | ₹16 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹6.01 Cr | ₹5.56 Cr | ₹7.20 Cr | ₹16 Cr | ₹17 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.32 Cr | ₹0.13 Cr | ₹0.08 Cr | - | ₹4.85 Cr |
| Losson disposal of fixed assets(net) | ₹0.03 Cr | - | - | ₹0.22 Cr | - |
| Losson foreign exchange fluctuations | ₹0.06 Cr | - | ₹0.10 Cr | ₹1.33 Cr | ₹1.36 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.59 Cr | ₹5.43 Cr | ₹7.02 Cr | ₹14 Cr | ₹11 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹729 Cr | ₹739 Cr | ₹721 Cr | ₹492 Cr | ₹395 Cr |
| Operating Profit (Excl OI) | ₹34 Cr | ₹77 Cr | ₹54 Cr | ₹17 Cr | ₹8.23 Cr |
| Other Income | ₹0.75 Cr | ₹5.68 Cr | ₹2.08 Cr | ₹0.71 Cr | ₹0.94 Cr |
| Interest Received | ₹0.22 Cr | ₹0.33 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹4.50 Cr | ₹1.74 Cr | - | ₹0.12 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.03 Cr | ₹0.18 Cr | ₹0.13 Cr | ₹0.32 Cr | - |
| Foreign Exchange Gains | - | ₹0.16 Cr | - | - | - |
| Others | ₹0.50 Cr | ₹0.50 Cr | - | ₹0.18 Cr | ₹0.61 Cr |
| Operating Profit | ₹35 Cr | ₹82 Cr | ₹56 Cr | ₹17 Cr | ₹9.17 Cr |
| Interest | ₹4.61 Cr | ₹4.22 Cr | ₹4.45 Cr | ₹4.26 Cr | ₹8.93 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹2.84 Cr | ₹2.86 Cr | ₹3.90 Cr | ₹2.48 Cr | ₹5.61 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.26 Cr | ₹0.31 Cr | ₹0.26 Cr | ₹1.68 Cr | ₹3.10 Cr |
| Other Interest | ₹1.51 Cr | ₹1.05 Cr | ₹0.29 Cr | ₹0.10 Cr | ₹0.22 Cr |
| PBDT | ₹30 Cr | ₹78 Cr | ₹52 Cr | ₹13 Cr | ₹0.24 Cr |
| Depreciation | ₹21 Cr | ₹19 Cr | ₹17 Cr | ₹18 Cr | ₹18 Cr |
| Profit Before Taxation & Exceptional Items | ₹8.75 Cr | ₹59 Cr | ₹35 Cr | ₹-4.73 Cr | ₹-18 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹8.75 Cr | ₹59 Cr | ₹35 Cr | ₹-4.73 Cr | ₹-18 Cr |
| Provision for Tax | ₹2.92 Cr | ₹16 Cr | ₹11 Cr | - | ₹-3.55 Cr |
| Current Income Tax | ₹3.48 Cr | ₹15 Cr | ₹8.47 Cr | - | - |
| Deferred Tax | ₹-0.57 Cr | ₹0.54 Cr | ₹2.23 Cr | - | ₹-3.52 Cr |
| Other taxes | - | - | - | - | ₹-0.03 Cr |
| Profit After Tax | ₹5.83 Cr | ₹44 Cr | ₹24 Cr | ₹-4.73 Cr | ₹-15 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹78 Cr | ₹41 Cr | ₹17 Cr | ₹21 Cr | ₹35 Cr |
| Appropriations | ₹84 Cr | ₹85 Cr | ₹42 Cr | ₹17 Cr | ₹21 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹6.16 Cr | ₹6.82 Cr | ₹0.30 Cr | ₹-0.57 Cr | ₹-0.78 Cr |
| Equity Dividend % | - | ₹50.00 | ₹50.00 | - | - |
| Earnings Per Share | ₹0.58 | ₹4.37 | ₹2.44 | ₹-0.47 | ₹-1.46 |
| Adjusted EPS | ₹0.58 | ₹4.37 | ₹2.44 | ₹-0.47 | ₹-1.46 |
Compare Income Statement of peers of KOKUYO CAMLIN
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KOKUYO CAMLIN | ₹1,005.5 Cr | -2.8% | -6.4% | -40.6% | Stock Analytics | |
| DOMS INDUSTRIES | ₹15,570.1 Cr | -1.5% | -2.9% | -11.1% | Stock Analytics | |
| FLAIR WRITING INDUSTRIES | ₹3,423.2 Cr | 3.2% | 1.1% | 12% | Stock Analytics | |
| LINC | ₹725.5 Cr | -5.1% | -2.1% | -24.9% | Stock Analytics | |
KOKUYO CAMLIN Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KOKUYO CAMLIN | -2.8% |
-6.4% |
-40.6% |
| SENSEX | -0.1% |
2.6% |
6.5% |
You may also like the below Video Courses