KPR MILL
|
KPR MILL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹6,081 Cr | ₹6,208 Cr | ₹4,833 Cr | ₹3,534 Cr | ₹3,368 Cr |
| Sales | ₹5,808 Cr | ₹5,939 Cr | ₹4,627 Cr | ₹3,379 Cr | ₹3,186 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹38 Cr | ₹43 Cr | ₹59 Cr | ₹52 Cr | ₹35 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹236 Cr | ₹226 Cr | ₹148 Cr | ₹103 Cr | ₹147 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹6,060 Cr | ₹6,186 Cr | ₹4,822 Cr | ₹3,527 Cr | ₹3,353 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹50 Cr | ₹-364 Cr | ₹-296 Cr | ₹201 Cr | ₹-126 Cr |
| Raw Material Consumed | ₹3,557 Cr | ₹4,117 Cr | ₹2,982 Cr | ₹1,762 Cr | ₹2,113 Cr |
| Opening Raw Materials | ₹781 Cr | ₹548 Cr | ₹483 Cr | ₹97 Cr | ₹502 Cr |
| Purchases Raw Materials | ₹3,532 Cr | ₹4,129 Cr | ₹3,006 Cr | ₹2,118 Cr | ₹1,472 Cr |
| Closing Raw Materials | ₹835 Cr | ₹781 Cr | ₹548 Cr | ₹483 Cr | ₹97 Cr |
| Other Direct Purchases / Brought in cost | ₹79 Cr | ₹221 Cr | ₹41 Cr | ₹30 Cr | ₹237 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹244 Cr | ₹224 Cr | ₹175 Cr | ₹125 Cr | ₹126 Cr |
| Electricity & Power | ₹244 Cr | ₹224 Cr | ₹175 Cr | ₹125 Cr | ₹126 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹601 Cr | ₹549 Cr | ₹445 Cr | ₹394 Cr | ₹394 Cr |
| Salaries, Wages & Bonus | ₹481 Cr | ₹433 Cr | ₹349 Cr | ₹319 Cr | ₹314 Cr |
| Contributions to EPF & Pension Funds | ₹45 Cr | ₹40 Cr | ₹31 Cr | ₹23 Cr | ₹22 Cr |
| Workmen and Staff Welfare Expenses | ₹75 Cr | ₹76 Cr | ₹65 Cr | ₹52 Cr | ₹58 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹220 Cr | ₹227 Cr | ₹179 Cr | ₹122 Cr | ₹113 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹145 Cr | ₹140 Cr | ₹108 Cr | ₹71 Cr | ₹72 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹75 Cr | ₹88 Cr | ₹71 Cr | ₹51 Cr | ₹41 Cr |
| General and Administration Expenses | ₹38 Cr | ₹40 Cr | ₹24 Cr | ₹26 Cr | ₹28 Cr |
| Rent , Rates & Taxes | ₹7.31 Cr | ₹7.86 Cr | ₹4.58 Cr | ₹5.79 Cr | ₹5.55 Cr |
| Insurance | ₹7.97 Cr | ₹8.62 Cr | ₹7.12 Cr | ₹5.25 Cr | ₹3.40 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹9.08 Cr | ₹8.70 Cr | ₹2.92 Cr | ₹2.40 Cr | ₹3.21 Cr |
| Traveling and conveyance | ₹13 Cr | ₹14 Cr | ₹9.22 Cr | ₹6.15 Cr | ₹7.52 Cr |
| Other Administration | ₹0.30 Cr | ₹0.32 Cr | ₹0.28 Cr | ₹5.98 Cr | ₹8.21 Cr |
| Selling and Distribution Expenses | ₹77 Cr | ₹71 Cr | ₹73 Cr | ₹56 Cr | ₹53 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹19 Cr | ₹16 Cr | ₹34 Cr | ₹23 Cr | ₹12 Cr |
| Freight and Forwarding | ₹53 Cr | ₹47 Cr | ₹33 Cr | ₹29 Cr | ₹27 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹5.21 Cr | ₹8.61 Cr | ₹4.94 Cr | ₹3.32 Cr | ₹15 Cr |
| Miscellaneous Expenses | ₹37 Cr | ₹48 Cr | ₹22 Cr | ₹13 Cr | ₹29 Cr |
| Bad debts /advances written off | ₹2.03 Cr | ₹1.82 Cr | ₹2.29 Cr | ₹2.95 Cr | ₹18 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | ₹0.04 Cr | ₹0.15 Cr | ₹0.02 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹35 Cr | ₹46 Cr | ₹19 Cr | ₹10 Cr | ₹11 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,823 Cr | ₹4,911 Cr | ₹3,604 Cr | ₹2,698 Cr | ₹2,731 Cr |
| Operating Profit (Excl OI) | ₹1,237 Cr | ₹1,274 Cr | ₹1,219 Cr | ₹830 Cr | ₹622 Cr |
| Other Income | ₹67 Cr | ₹62 Cr | ₹87 Cr | ₹39 Cr | ₹36 Cr |
| Interest Received | ₹5.67 Cr | ₹2.17 Cr | ₹3.18 Cr | ₹4.28 Cr | ₹1.90 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹5.86 Cr | ₹21 Cr | ₹3.01 Cr | ₹0.26 Cr | ₹1.99 Cr |
| Profits on sale of Investments | ₹19 Cr | ₹14 Cr | ₹15 Cr | ₹3.59 Cr | ₹5.46 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.03 Cr | ₹0.37 Cr | - | - | - |
| Others | ₹37 Cr | ₹25 Cr | ₹66 Cr | ₹31 Cr | ₹27 Cr |
| Operating Profit | ₹1,304 Cr | ₹1,337 Cr | ₹1,306 Cr | ₹868 Cr | ₹658 Cr |
| Interest | ₹74 Cr | ₹79 Cr | ₹23 Cr | ₹33 Cr | ₹50 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹34 Cr | ₹41 Cr | ₹7.82 Cr | ₹9.63 Cr | ₹15 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹9.47 Cr | ₹8.24 Cr | ₹3.98 Cr | - | - |
| Other Interest | ₹31 Cr | ₹29 Cr | ₹11 Cr | ₹23 Cr | ₹35 Cr |
| PBDT | ₹1,230 Cr | ₹1,258 Cr | ₹1,283 Cr | ₹836 Cr | ₹609 Cr |
| Depreciation | ₹189 Cr | ₹174 Cr | ₹141 Cr | ₹147 Cr | ₹137 Cr |
| Profit Before Taxation & Exceptional Items | ₹1,040 Cr | ₹1,084 Cr | ₹1,142 Cr | ₹689 Cr | ₹472 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹1,040 Cr | ₹1,084 Cr | ₹1,142 Cr | ₹689 Cr | ₹472 Cr |
| Provision for Tax | ₹235 Cr | ₹270 Cr | ₹300 Cr | ₹174 Cr | ₹95 Cr |
| Current Income Tax | ₹214 Cr | ₹253 Cr | ₹297 Cr | ₹174 Cr | ₹119 Cr |
| Deferred Tax | ₹21 Cr | ₹27 Cr | ₹3.15 Cr | ₹-3.26 Cr | ₹-14 Cr |
| Other taxes | ₹-0.44 Cr | ₹-9.82 Cr | ₹-0.53 Cr | ₹2.59 Cr | ₹-9.27 Cr |
| Profit After Tax | ₹805 Cr | ₹814 Cr | ₹842 Cr | ₹515 Cr | ₹377 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹805 Cr | ₹814 Cr | ₹842 Cr | ₹515 Cr | ₹377 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹3,362 Cr | ₹2,692 Cr | ₹1,855 Cr | ₹1,371 Cr | ₹1,295 Cr |
| Appropriations | ₹4,167 Cr | ₹3,506 Cr | ₹2,697 Cr | ₹1,886 Cr | ₹1,672 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹5.31 Cr |
| Other Appropriation | ₹70 Cr | ₹73 Cr | ₹5.16 Cr | ₹5.16 Cr | ₹268 Cr |
| Equity Dividend % | ₹500.00 | ₹400.00 | ₹15.00 | ₹90.00 | ₹90.00 |
| Earnings Per Share | ₹23.56 | ₹23.82 | ₹24.47 | ₹74.87 | ₹54.73 |
| Adjusted EPS | ₹23.56 | ₹23.82 | ₹24.47 | ₹14.97 | ₹10.95 |
Compare Income Statement of peers of KPR MILL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KPR MILL | ₹36,726.4 Cr | 0.4% | 3.8% | 15.8% | Stock Analytics | |
| PAGE INDUSTRIES | ₹44,317.6 Cr | -3.5% | -4.7% | -8.4% | Stock Analytics | |
| VEDANT FASHIONS | ₹15,546.4 Cr | -1.2% | -7.4% | -53.9% | Stock Analytics | |
| SWAN ENERGY | ₹14,709.0 Cr | NA | 4.7% | -13.1% | Stock Analytics | |
| VARDHMAN TEXTILES | ₹12,669.6 Cr | 0.5% | 9% | -9.1% | Stock Analytics | |
| WELSPUN LIVING | ₹12,411.4 Cr | -0.5% | 12% | -18% | Stock Analytics | |
KPR MILL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KPR MILL | 0.4% |
3.8% |
15.8% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses