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 | ₹35,861.7 Cr | -9.5% | -7.4% | 31.2% | Stock Analytics | |
PAGE INDUSTRIES | ₹51,602.2 Cr | 0.6% | -2.9% | 15.2% | Stock Analytics | |
VEDANT FASHIONS | ₹18,390.3 Cr | -2.6% | -7.5% | -35% | Stock Analytics | |
SWAN ENERGY | ₹13,525.7 Cr | -5.1% | 0.4% | -38.5% | Stock Analytics | |
WELSPUN LIVING | ₹12,157.3 Cr | -9.8% | -14.5% | -31.3% | Stock Analytics | |
VARDHMAN TEXTILES | ₹12,057.9 Cr | -8.6% | -15.7% | -19.8% | Stock Analytics |
KPR MILL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KPR MILL | -9.5% |
-7.4% |
31.2% |
SENSEX | 0.2% |
-2.7% |
-0.9% |
You may also like the below Video Courses