KSE
|
KSE Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,683 Cr | ₹1,610 Cr | ₹1,670 Cr | ₹1,543 Cr | ₹1,429 Cr |
Sales | ₹1,683 Cr | ₹1,610 Cr | ₹1,670 Cr | ₹1,543 Cr | ₹1,429 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,683 Cr | ₹1,610 Cr | ₹1,670 Cr | ₹1,543 Cr | ₹1,429 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-5.41 Cr | ₹-0.54 Cr | ₹-13 Cr | ₹11 Cr | ₹8.10 Cr |
Raw Material Consumed | ₹1,497 Cr | ₹1,453 Cr | ₹1,499 Cr | ₹1,242 Cr | ₹1,250 Cr |
Opening Raw Materials | ₹85 Cr | ₹120 Cr | ₹146 Cr | ₹43 Cr | ₹46 Cr |
Purchases Raw Materials | ₹1,390 Cr | ₹1,311 Cr | ₹1,368 Cr | ₹1,278 Cr | ₹1,247 Cr |
Closing Raw Materials | ₹113 Cr | ₹85 Cr | ₹120 Cr | ₹146 Cr | ₹43 Cr |
Other Direct Purchases / Brought in cost | ₹135 Cr | ₹106 Cr | ₹105 Cr | ₹66 Cr | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹19 Cr | ₹20 Cr | ₹18 Cr | ₹17 Cr | ₹17 Cr |
Electricity & Power | ₹19 Cr | ₹20 Cr | ₹18 Cr | ₹17 Cr | ₹17 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹62 Cr | ₹58 Cr | ₹55 Cr | ₹53 Cr | ₹53 Cr |
Salaries, Wages & Bonus | ₹52 Cr | ₹48 Cr | ₹46 Cr | ₹45 Cr | ₹44 Cr |
Contributions to EPF & Pension Funds | ₹4.03 Cr | ₹3.87 Cr | ₹3.90 Cr | ₹3.50 Cr | ₹3.50 Cr |
Workmen and Staff Welfare Expenses | ₹4.20 Cr | ₹4.96 Cr | ₹3.93 Cr | ₹3.16 Cr | ₹4.61 Cr |
Other Employees Cost | ₹1.21 Cr | ₹1.64 Cr | ₹1.04 Cr | ₹1.07 Cr | ₹1.03 Cr |
Other Manufacturing Expenses | ₹64 Cr | ₹66 Cr | ₹86 Cr | ₹72 Cr | ₹66 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹24 Cr | ₹23 Cr | ₹35 Cr | ₹29 Cr | ₹24 Cr |
Repairs and Maintenance | ₹4.19 Cr | ₹4.20 Cr | ₹5.64 Cr | ₹3.54 Cr | ₹3.20 Cr |
Packing Material Consumed | ₹22 Cr | ₹25 Cr | ₹30 Cr | ₹26 Cr | ₹25 Cr |
Other Mfg Exp | ₹14 Cr | ₹14 Cr | ₹16 Cr | ₹14 Cr | ₹13 Cr |
General and Administration Expenses | ₹9.49 Cr | ₹10 Cr | ₹7.55 Cr | ₹6.34 Cr | ₹6.10 Cr |
Rent , Rates & Taxes | ₹2.76 Cr | ₹2.57 Cr | ₹2.58 Cr | ₹2.14 Cr | ₹2.15 Cr |
Insurance | ₹1.30 Cr | ₹1.42 Cr | ₹1.23 Cr | ₹1.02 Cr | ₹0.74 Cr |
Printing and stationery | ₹0.19 Cr | ₹0.16 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.19 Cr |
Professional and legal fees | ₹1.49 Cr | ₹1.63 Cr | ₹0.84 Cr | ₹0.75 Cr | ₹0.65 Cr |
Traveling and conveyance | ₹1.14 Cr | ₹0.99 Cr | ₹0.78 Cr | ₹0.41 Cr | ₹0.60 Cr |
Other Administration | ₹2.62 Cr | ₹3.30 Cr | ₹1.98 Cr | ₹1.89 Cr | ₹1.78 Cr |
Selling and Distribution Expenses | ₹4.38 Cr | ₹5.65 Cr | ₹4.36 Cr | ₹2.22 Cr | ₹1.50 Cr |
Advertisement & Sales Promotion | ₹4.36 Cr | ₹5.64 Cr | ₹4.36 Cr | ₹2.21 Cr | ₹1.48 Cr |
Sales Commissions & Incentives | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1.67 Cr | ₹1.74 Cr | ₹1.29 Cr | ₹1.01 Cr | ₹1.04 Cr |
Bad debts /advances written off | - | - | ₹0.04 Cr | - | ₹0.05 Cr |
Provision for doubtful debts | ₹0.57 Cr | ₹0.30 Cr | ₹0.00 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | ₹0.02 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.10 Cr | ₹1.44 Cr | ₹1.24 Cr | ₹0.99 Cr | ₹0.99 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,651 Cr | ₹1,613 Cr | ₹1,659 Cr | ₹1,404 Cr | ₹1,402 Cr |
Operating Profit (Excl OI) | ₹32 Cr | ₹-3.21 Cr | ₹11 Cr | ₹139 Cr | ₹26 Cr |
Other Income | ₹3.98 Cr | ₹5.52 Cr | ₹5.99 Cr | ₹8.31 Cr | ₹4.22 Cr |
Interest Received | ₹0.63 Cr | ₹0.42 Cr | ₹0.35 Cr | ₹0.59 Cr | ₹0.53 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.00 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.00 Cr | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.02 Cr | ₹0.32 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.33 Cr |
Foreign Exchange Gains | - | - | ₹0.00 Cr | - | ₹0.06 Cr |
Others | ₹3.32 Cr | ₹4.74 Cr | ₹5.56 Cr | ₹7.72 Cr | ₹3.28 Cr |
Operating Profit | ₹36 Cr | ₹2.31 Cr | ₹17 Cr | ₹147 Cr | ₹31 Cr |
Interest | ₹2.91 Cr | ₹2.13 Cr | ₹1.99 Cr | ₹1.69 Cr | ₹1.70 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | ₹2.16 Cr | ₹1.94 Cr | ₹1.70 Cr | ₹1.40 Cr | ₹1.15 Cr |
Bank Charges etc | ₹0.10 Cr | ₹0.05 Cr | ₹0.10 Cr | ₹0.21 Cr | ₹0.18 Cr |
Other Interest | ₹0.66 Cr | ₹0.14 Cr | ₹0.20 Cr | ₹0.07 Cr | ₹0.37 Cr |
PBDT | ₹33 Cr | ₹0.18 Cr | ₹15 Cr | ₹145 Cr | ₹29 Cr |
Depreciation | ₹4.74 Cr | ₹4.36 Cr | ₹3.02 Cr | ₹2.42 Cr | ₹2.81 Cr |
Profit Before Taxation & Exceptional Items | ₹28 Cr | ₹-4.17 Cr | ₹12 Cr | ₹143 Cr | ₹26 Cr |
Exceptional Income / Expenses | ₹-4.10 Cr | ₹1.19 Cr | ₹-2.85 Cr | ₹6.68 Cr | - |
Profit Before Tax | ₹24 Cr | ₹-2.99 Cr | ₹9.28 Cr | ₹150 Cr | ₹26 Cr |
Provision for Tax | ₹6.63 Cr | ₹-0.61 Cr | ₹2.71 Cr | ₹37 Cr | ₹7.18 Cr |
Current Income Tax | ₹7.08 Cr | - | ₹3.30 Cr | ₹37 Cr | ₹7.00 Cr |
Deferred Tax | ₹-0.43 Cr | ₹-0.25 Cr | ₹-0.59 Cr | ₹0.66 Cr | ₹0.37 Cr |
Other taxes | ₹-0.02 Cr | ₹-0.36 Cr | - | ₹-0.40 Cr | ₹-0.19 Cr |
Profit After Tax | ₹18 Cr | ₹-2.38 Cr | ₹6.57 Cr | ₹113 Cr | ₹19 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹57 Cr | ₹66 Cr | ₹86 Cr | ₹40 Cr | ₹38 Cr |
Appropriations | ₹74 Cr | ₹63 Cr | ₹92 Cr | ₹153 Cr | ₹56 Cr |
General Reserves | ₹6.40 Cr | - | - | ₹55 Cr | ₹10.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹6.82 Cr | ₹6.35 Cr | ₹27 Cr | ₹7.08 Cr | ₹6.64 Cr |
Equity Dividend % | ₹300.00 | ₹200.00 | ₹200.00 | ₹1,000.00 | ₹200.00 |
Earnings Per Share | ₹55.03 | ₹-7.44 | ₹20.54 | ₹352.91 | ₹59.06 |
Adjusted EPS | ₹55.03 | ₹-7.44 | ₹20.54 | ₹352.91 | ₹59.06 |
Compare Income Statement of peers of KSE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KSE | ₹591.3 Cr | -4.2% | -2.6% | -7% | Stock Analytics | |
NESTLE INDIA | ₹224,051.0 Cr | -0.3% | 2.8% | -4.8% | Stock Analytics | |
VARUN BEVERAGES | ₹167,842.0 Cr | -8% | -7.2% | -18.8% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹130,671.0 Cr | 1.2% | 8% | 6.6% | Stock Analytics | |
MARICO | ₹93,660.1 Cr | -0% | 6.8% | 35.5% | Stock Analytics | |
JUBILANT FOODWORKS | ₹44,229.4 Cr | -7.1% | -1.4% | 42.2% | Stock Analytics |
KSE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KSE | -4.2% |
-2.6% |
-7% |
SENSEX | -1.3% |
4.1% |
7.6% |
You may also like the below Video Courses