KOPRAN
|
KOPRAN Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹681 Cr | ₹630 Cr | ₹615 Cr | ₹558 Cr | ₹485 Cr |
| Sales | ₹676 Cr | ₹624 Cr | ₹610 Cr | ₹555 Cr | ₹481 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.75 Cr | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹4.99 Cr | ₹5.61 Cr | ₹4.50 Cr | ₹2.81 Cr | ₹3.24 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹681 Cr | ₹630 Cr | ₹615 Cr | ₹551 Cr | ₹478 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹4.10 Cr | ₹-6.04 Cr | ₹1.06 Cr | ₹13 Cr | ₹-29 Cr |
| Raw Material Consumed | ₹407 Cr | ₹382 Cr | ₹373 Cr | ₹322 Cr | ₹278 Cr |
| Opening Raw Materials | ₹98 Cr | ₹73 Cr | ₹67 Cr | ₹72 Cr | ₹53 Cr |
| Purchases Raw Materials | ₹403 Cr | ₹397 Cr | ₹374 Cr | ₹292 Cr | ₹293 Cr |
| Closing Raw Materials | ₹97 Cr | ₹98 Cr | ₹73 Cr | ₹67 Cr | ₹72 Cr |
| Other Direct Purchases / Brought in cost | ₹3.74 Cr | ₹9.66 Cr | ₹6.03 Cr | ₹24 Cr | ₹3.23 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹29 Cr | ₹26 Cr | ₹25 Cr | ₹23 Cr | ₹19 Cr |
| Electricity & Power | ₹29 Cr | ₹26 Cr | ₹25 Cr | ₹23 Cr | ₹19 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹65 Cr | ₹61 Cr | ₹52 Cr | ₹50 Cr | ₹43 Cr |
| Salaries, Wages & Bonus | ₹57 Cr | ₹52 Cr | ₹45 Cr | ₹44 Cr | ₹38 Cr |
| Contributions to EPF & Pension Funds | ₹2.82 Cr | ₹2.59 Cr | ₹2.35 Cr | ₹2.45 Cr | ₹2.18 Cr |
| Workmen and Staff Welfare Expenses | ₹5.16 Cr | ₹4.95 Cr | ₹4.22 Cr | ₹3.84 Cr | ₹3.40 Cr |
| Other Employees Cost | ₹0.33 Cr | ₹0.88 Cr | ₹0.77 Cr | - | - |
| Other Manufacturing Expenses | ₹48 Cr | ₹47 Cr | ₹45 Cr | ₹43 Cr | ₹39 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹8.07 Cr | ₹8.02 Cr | ₹7.72 Cr | ₹9.02 Cr | ₹7.54 Cr |
| Repairs and Maintenance | ₹4.93 Cr | ₹4.42 Cr | ₹3.53 Cr | ₹3.15 Cr | ₹3.23 Cr |
| Packing Material Consumed | ₹28 Cr | ₹29 Cr | ₹28 Cr | ₹24 Cr | ₹23 Cr |
| Other Mfg Exp | ₹7.88 Cr | ₹6.15 Cr | ₹6.56 Cr | ₹6.42 Cr | ₹5.19 Cr |
| General and Administration Expenses | ₹33 Cr | ₹32 Cr | ₹30 Cr | ₹28 Cr | ₹28 Cr |
| Rent , Rates & Taxes | ₹3.46 Cr | ₹2.72 Cr | ₹2.90 Cr | ₹2.77 Cr | ₹2.33 Cr |
| Insurance | ₹1.35 Cr | ₹1.32 Cr | ₹1.41 Cr | ₹1.36 Cr | ₹1.05 Cr |
| Printing and stationery | ₹0.97 Cr | ₹0.93 Cr | ₹0.96 Cr | ₹0.84 Cr | ₹0.63 Cr |
| Professional and legal fees | ₹8.56 Cr | ₹9.55 Cr | ₹9.36 Cr | ₹8.13 Cr | ₹7.16 Cr |
| Traveling and conveyance | ₹4.26 Cr | ₹3.61 Cr | ₹3.24 Cr | ₹2.31 Cr | ₹1.69 Cr |
| Other Administration | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹15 Cr |
| Selling and Distribution Expenses | ₹11 Cr | ₹8.81 Cr | ₹9.40 Cr | ₹9.31 Cr | ₹8.54 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹8.62 Cr | ₹6.43 Cr | ₹7.79 Cr | ₹7.84 Cr | ₹7.94 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹2.24 Cr | ₹2.38 Cr | ₹1.62 Cr | ₹1.47 Cr | ₹0.60 Cr |
| Miscellaneous Expenses | ₹21 Cr | ₹5.43 Cr | ₹4.72 Cr | ₹12 Cr | ₹3.64 Cr |
| Bad debts /advances written off | ₹0.35 Cr | - | - | - | - |
| Provision for doubtful debts | ₹0.08 Cr | ₹0.00 Cr | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹16 Cr | - | - | ₹6.20 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.82 Cr | ₹5.42 Cr | ₹4.72 Cr | ₹5.57 Cr | ₹3.64 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹619 Cr | ₹557 Cr | ₹540 Cr | ₹499 Cr | ₹390 Cr |
| Operating Profit (Excl OI) | ₹62 Cr | ₹73 Cr | ₹74 Cr | ₹52 Cr | ₹87 Cr |
| Other Income | ₹0.35 Cr | ₹3.98 Cr | ₹15 Cr | ₹3.07 Cr | ₹11 Cr |
| Interest Received | ₹0.30 Cr | ₹0.32 Cr | ₹0.30 Cr | ₹1.70 Cr | ₹1.33 Cr |
| Dividend Received | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.01 Cr | ₹0.12 Cr | ₹0.31 Cr | ₹0.61 Cr | ₹1.51 Cr |
| Foreign Exchange Gains | - | ₹2.29 Cr | ₹7.17 Cr | ₹0.74 Cr | ₹7.48 Cr |
| Others | ₹0.04 Cr | ₹1.25 Cr | ₹6.89 Cr | ₹0.02 Cr | ₹0.45 Cr |
| Operating Profit | ₹62 Cr | ₹77 Cr | ₹89 Cr | ₹55 Cr | ₹98 Cr |
| Interest | ₹10 Cr | ₹9.34 Cr | ₹8.59 Cr | ₹6.08 Cr | ₹5.12 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.62 Cr | ₹1.62 Cr | ₹2.21 Cr | ₹1.58 Cr | ₹1.49 Cr |
| Other Interest | ₹8.85 Cr | ₹7.72 Cr | ₹6.39 Cr | ₹4.51 Cr | ₹3.63 Cr |
| PBDT | ₹52 Cr | ₹68 Cr | ₹80 Cr | ₹49 Cr | ₹93 Cr |
| Depreciation | ₹17 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹11 Cr |
| Profit Before Taxation & Exceptional Items | ₹34 Cr | ₹52 Cr | ₹68 Cr | ₹36 Cr | ₹82 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹34 Cr | ₹52 Cr | ₹68 Cr | ₹36 Cr | ₹82 Cr |
| Provision for Tax | ₹8.63 Cr | ₹13 Cr | ₹17 Cr | ₹8.83 Cr | ₹21 Cr |
| Current Income Tax | ₹9.04 Cr | ₹12 Cr | ₹16 Cr | ₹8.07 Cr | ₹19 Cr |
| Deferred Tax | ₹-0.41 Cr | ₹1.75 Cr | ₹0.73 Cr | ₹0.76 Cr | ₹1.27 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹26 Cr | ₹39 Cr | ₹51 Cr | ₹27 Cr | ₹61 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹26 Cr | ₹39 Cr | ₹51 Cr | ₹27 Cr | ₹61 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹182 Cr | ₹158 Cr | ₹122 Cr | ₹109 Cr | ₹54 Cr |
| Appropriations | ₹208 Cr | ₹197 Cr | ₹173 Cr | ₹136 Cr | ₹115 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹6.49 Cr |
| Equity Dividend % | ₹30.00 | ₹30.00 | ₹30.00 | ₹30.00 | ₹30.00 |
| Earnings Per Share | ₹5.33 | ₹7.98 | ₹10.57 | ₹5.65 | ₹12.66 |
| Adjusted EPS | ₹5.33 | ₹7.98 | ₹10.57 | ₹5.65 | ₹12.66 |
Compare Income Statement of peers of KOPRAN
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KOPRAN | ₹874.7 Cr | -9.4% | -16.9% | 8.5% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹466,155.0 Cr | -0.5% | -0.3% | 18.9% | Stock Analytics | |
| DIVIS LABORATORIES | ₹225,648.0 Cr | 3.1% | 18.9% | 33.2% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹185,479.0 Cr | -1.5% | -1.6% | 35.6% | Stock Analytics | |
| CIPLA | ₹118,027.0 Cr | -0.9% | 1.6% | -2.5% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹100,662.0 Cr | 2% | -3.8% | -0.7% | Stock Analytics | |
KOPRAN Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KOPRAN | -9.4% |
-16.9% |
8.5% |
| SENSEX | -0.8% |
0.5% |
-3.8% |
You may also like the below Video Courses