KSE
|
KSE Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,650 Cr | ₹1,683 Cr | ₹1,610 Cr | ₹1,670 Cr | ₹1,543 Cr |
| Sales | ₹1,650 Cr | ₹1,683 Cr | ₹1,610 Cr | ₹1,670 Cr | ₹1,543 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,650 Cr | ₹1,683 Cr | ₹1,610 Cr | ₹1,670 Cr | ₹1,543 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹5.23 Cr | ₹-5.41 Cr | ₹-0.54 Cr | ₹-13 Cr | ₹11 Cr |
| Raw Material Consumed | ₹1,351 Cr | ₹1,497 Cr | ₹1,453 Cr | ₹1,499 Cr | ₹1,242 Cr |
| Opening Raw Materials | ₹113 Cr | ₹85 Cr | ₹120 Cr | ₹146 Cr | ₹43 Cr |
| Purchases Raw Materials | ₹1,204 Cr | ₹1,390 Cr | ₹1,311 Cr | ₹1,368 Cr | ₹1,278 Cr |
| Closing Raw Materials | ₹75 Cr | ₹113 Cr | ₹85 Cr | ₹120 Cr | ₹146 Cr |
| Other Direct Purchases / Brought in cost | ₹109 Cr | ₹135 Cr | ₹106 Cr | ₹105 Cr | ₹66 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹23 Cr | ₹19 Cr | ₹20 Cr | ₹18 Cr | ₹17 Cr |
| Electricity & Power | ₹23 Cr | ₹19 Cr | ₹20 Cr | ₹18 Cr | ₹17 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹67 Cr | ₹62 Cr | ₹58 Cr | ₹55 Cr | ₹53 Cr |
| Salaries, Wages & Bonus | ₹56 Cr | ₹52 Cr | ₹48 Cr | ₹46 Cr | ₹45 Cr |
| Contributions to EPF & Pension Funds | ₹4.54 Cr | ₹4.03 Cr | ₹3.87 Cr | ₹3.90 Cr | ₹3.50 Cr |
| Workmen and Staff Welfare Expenses | ₹4.97 Cr | ₹4.20 Cr | ₹4.96 Cr | ₹3.93 Cr | ₹3.16 Cr |
| Other Employees Cost | ₹1.40 Cr | ₹1.21 Cr | ₹1.64 Cr | ₹1.04 Cr | ₹1.07 Cr |
| Other Manufacturing Expenses | ₹64 Cr | ₹64 Cr | ₹66 Cr | ₹86 Cr | ₹72 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹21 Cr | ₹24 Cr | ₹23 Cr | ₹35 Cr | ₹29 Cr |
| Repairs and Maintenance | ₹4.75 Cr | ₹4.19 Cr | ₹4.20 Cr | ₹5.64 Cr | ₹3.54 Cr |
| Packing Material Consumed | ₹22 Cr | ₹22 Cr | ₹25 Cr | ₹30 Cr | ₹26 Cr |
| Other Mfg Exp | ₹17 Cr | ₹14 Cr | ₹14 Cr | ₹16 Cr | ₹14 Cr |
| General and Administration Expenses | ₹11 Cr | ₹9.49 Cr | ₹10 Cr | ₹7.55 Cr | ₹6.34 Cr |
| Rent , Rates & Taxes | ₹3.29 Cr | ₹2.76 Cr | ₹2.57 Cr | ₹2.58 Cr | ₹2.14 Cr |
| Insurance | ₹1.39 Cr | ₹1.30 Cr | ₹1.42 Cr | ₹1.23 Cr | ₹1.02 Cr |
| Printing and stationery | ₹0.17 Cr | ₹0.19 Cr | ₹0.16 Cr | ₹0.14 Cr | ₹0.14 Cr |
| Professional and legal fees | ₹1.14 Cr | ₹1.49 Cr | ₹1.63 Cr | ₹0.84 Cr | ₹0.75 Cr |
| Traveling and conveyance | ₹1.38 Cr | ₹1.14 Cr | ₹0.99 Cr | ₹0.78 Cr | ₹0.41 Cr |
| Other Administration | ₹3.86 Cr | ₹2.62 Cr | ₹3.30 Cr | ₹1.98 Cr | ₹1.89 Cr |
| Selling and Distribution Expenses | ₹7.44 Cr | ₹4.38 Cr | ₹5.65 Cr | ₹4.36 Cr | ₹2.22 Cr |
| Advertisement & Sales Promotion | ₹7.35 Cr | ₹4.36 Cr | ₹5.64 Cr | ₹4.36 Cr | ₹2.21 Cr |
| Sales Commissions & Incentives | ₹0.09 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹0.23 Cr | ₹1.67 Cr | ₹1.74 Cr | ₹1.29 Cr | ₹1.01 Cr |
| Bad debts /advances written off | - | - | - | ₹0.04 Cr | - |
| Provision for doubtful debts | ₹0.02 Cr | ₹0.57 Cr | ₹0.30 Cr | ₹0.00 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.01 Cr | - | - | - | ₹0.02 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.20 Cr | ₹1.10 Cr | ₹1.44 Cr | ₹1.24 Cr | ₹0.99 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,529 Cr | ₹1,651 Cr | ₹1,613 Cr | ₹1,659 Cr | ₹1,404 Cr |
| Operating Profit (Excl OI) | ₹120 Cr | ₹32 Cr | ₹-3.21 Cr | ₹11 Cr | ₹139 Cr |
| Other Income | ₹8.07 Cr | ₹3.98 Cr | ₹5.52 Cr | ₹5.99 Cr | ₹8.31 Cr |
| Interest Received | ₹0.61 Cr | ₹0.63 Cr | ₹0.42 Cr | ₹0.35 Cr | ₹0.59 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.48 Cr | ₹0.00 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.00 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.14 Cr | ₹0.02 Cr | ₹0.32 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Foreign Exchange Gains | - | - | - | ₹0.00 Cr | - |
| Others | ₹6.84 Cr | ₹3.32 Cr | ₹4.74 Cr | ₹5.56 Cr | ₹7.72 Cr |
| Operating Profit | ₹128 Cr | ₹36 Cr | ₹2.31 Cr | ₹17 Cr | ₹147 Cr |
| Interest | ₹2.46 Cr | ₹2.91 Cr | ₹2.13 Cr | ₹1.99 Cr | ₹1.69 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | ₹2.42 Cr | ₹2.16 Cr | ₹1.94 Cr | ₹1.70 Cr | ₹1.40 Cr |
| Bank Charges etc | ₹0.04 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.10 Cr | ₹0.21 Cr |
| Other Interest | ₹0.00 Cr | ₹0.66 Cr | ₹0.14 Cr | ₹0.20 Cr | ₹0.07 Cr |
| PBDT | ₹126 Cr | ₹33 Cr | ₹0.18 Cr | ₹15 Cr | ₹145 Cr |
| Depreciation | ₹5.62 Cr | ₹4.74 Cr | ₹4.36 Cr | ₹3.02 Cr | ₹2.42 Cr |
| Profit Before Taxation & Exceptional Items | ₹120 Cr | ₹28 Cr | ₹-4.17 Cr | ₹12 Cr | ₹143 Cr |
| Exceptional Income / Expenses | ₹2.51 Cr | ₹-4.10 Cr | ₹1.19 Cr | ₹-2.85 Cr | ₹6.68 Cr |
| Profit Before Tax | ₹123 Cr | ₹24 Cr | ₹-2.99 Cr | ₹9.28 Cr | ₹150 Cr |
| Provision for Tax | ₹31 Cr | ₹6.63 Cr | ₹-0.61 Cr | ₹2.71 Cr | ₹37 Cr |
| Current Income Tax | ₹31 Cr | ₹7.08 Cr | - | ₹3.30 Cr | ₹37 Cr |
| Deferred Tax | ₹0.44 Cr | ₹-0.43 Cr | ₹-0.25 Cr | ₹-0.59 Cr | ₹0.66 Cr |
| Other taxes | ₹-0.03 Cr | ₹-0.02 Cr | ₹-0.36 Cr | - | ₹-0.40 Cr |
| Profit After Tax | ₹91 Cr | ₹18 Cr | ₹-2.38 Cr | ₹6.57 Cr | ₹113 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹61 Cr | ₹57 Cr | ₹66 Cr | ₹86 Cr | ₹40 Cr |
| Appropriations | ₹153 Cr | ₹74 Cr | ₹63 Cr | ₹92 Cr | ₹153 Cr |
| General Reserves | - | ₹6.40 Cr | - | - | ₹55 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹9.80 Cr | ₹6.82 Cr | ₹6.35 Cr | ₹27 Cr | ₹7.08 Cr |
| Equity Dividend % | ₹800.00 | ₹300.00 | ₹200.00 | ₹200.00 | ₹1,000.00 |
| Earnings Per Share | ₹285.34 | ₹55.03 | ₹-7.44 | ₹20.54 | ₹352.91 |
| Adjusted EPS | ₹285.34 | ₹55.03 | ₹-7.44 | ₹20.54 | ₹352.91 |
Compare Income Statement of peers of KSE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KSE | ₹831.2 Cr | -3.7% | 5.1% | 7.6% | Stock Analytics | |
| NESTLE INDIA | ₹245,195.0 Cr | -0.9% | 10.3% | 12.6% | Stock Analytics | |
| VARUN BEVERAGES | ₹158,852.0 Cr | 2.2% | 5.9% | -19.6% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹140,679.0 Cr | -1.3% | -2.5% | 2.3% | Stock Analytics | |
| MARICO | ₹93,496.8 Cr | -0.4% | 3.4% | 13.9% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,478.5 Cr | 0.4% | -3.2% | 4.9% | Stock Analytics | |
KSE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KSE | -3.7% |
5.1% |
7.6% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses