LA OPALA RG
|
LA OPALA RG Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹367 Cr | ₹455 Cr | ₹326 Cr | ₹213 Cr | ₹270 Cr |
| Sales | ₹365 Cr | ₹452 Cr | ₹324 Cr | ₹212 Cr | ₹267 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.45 Cr | ₹2.41 Cr | ₹2.23 Cr | ₹1.24 Cr | ₹2.67 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹365 Cr | ₹452 Cr | ₹323 Cr | ₹211 Cr | ₹270 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-31 Cr | ₹-30 Cr | ₹-3.34 Cr | ₹25 Cr | ₹-7.88 Cr |
| Raw Material Consumed | ₹60 Cr | ₹76 Cr | ₹41 Cr | ₹17 Cr | ₹34 Cr |
| Opening Raw Materials | ₹12 Cr | ₹7.34 Cr | ₹4.49 Cr | ₹4.17 Cr | ₹6.06 Cr |
| Purchases Raw Materials | ₹54 Cr | ₹81 Cr | ₹41 Cr | ₹16 Cr | ₹32 Cr |
| Closing Raw Materials | ₹6.36 Cr | ₹12 Cr | ₹7.34 Cr | ₹4.49 Cr | ₹4.17 Cr |
| Other Direct Purchases / Brought in cost | - | ₹0.19 Cr | ₹2.87 Cr | ₹1.16 Cr | ₹0.46 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹67 Cr | ₹76 Cr | ₹48 Cr | ₹23 Cr | ₹42 Cr |
| Electricity & Power | ₹67 Cr | ₹76 Cr | ₹48 Cr | ₹23 Cr | ₹42 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹69 Cr | ₹69 Cr | ₹53 Cr | ₹40 Cr | ₹49 Cr |
| Salaries, Wages & Bonus | ₹64 Cr | ₹65 Cr | ₹50 Cr | ₹37 Cr | ₹45 Cr |
| Contributions to EPF & Pension Funds | ₹3.84 Cr | ₹3.52 Cr | ₹3.01 Cr | ₹2.59 Cr | ₹2.93 Cr |
| Workmen and Staff Welfare Expenses | ₹0.83 Cr | ₹0.80 Cr | ₹0.58 Cr | ₹0.46 Cr | ₹0.68 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹31 Cr | ₹43 Cr | ₹34 Cr | ₹19 Cr | ₹24 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹0.60 Cr | ₹1.26 Cr | ₹1.36 Cr | ₹0.84 Cr | ₹1.61 Cr |
| Packing Material Consumed | ₹22 Cr | ₹33 Cr | ₹25 Cr | ₹14 Cr | ₹16 Cr |
| Other Mfg Exp | ₹8.26 Cr | ₹8.81 Cr | ₹6.98 Cr | ₹4.08 Cr | ₹6.47 Cr |
| General and Administration Expenses | ₹7.13 Cr | ₹9.17 Cr | ₹7.45 Cr | ₹5.07 Cr | ₹9.90 Cr |
| Rent , Rates & Taxes | ₹0.28 Cr | ₹0.17 Cr | ₹0.25 Cr | ₹0.61 Cr | ₹0.68 Cr |
| Insurance | ₹0.60 Cr | ₹0.64 Cr | ₹0.43 Cr | ₹0.44 Cr | ₹0.18 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹1.23 Cr | ₹0.93 Cr | ₹0.97 Cr | ₹0.62 Cr | ₹0.58 Cr |
| Traveling and conveyance | ₹2.96 Cr | ₹2.62 Cr | ₹1.55 Cr | ₹1.07 Cr | ₹2.33 Cr |
| Other Administration | ₹2.06 Cr | ₹4.82 Cr | ₹4.25 Cr | ₹2.34 Cr | ₹6.12 Cr |
| Selling and Distribution Expenses | ₹19 Cr | ₹29 Cr | ₹14 Cr | ₹8.03 Cr | ₹9.45 Cr |
| Advertisement & Sales Promotion | ₹4.99 Cr | ₹13 Cr | ₹1.95 Cr | ₹1.03 Cr | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹13 Cr | ₹15 Cr | ₹11 Cr | ₹6.87 Cr | ₹9.32 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.27 Cr | ₹0.12 Cr | ₹0.23 Cr | ₹0.14 Cr | ₹0.13 Cr |
| Miscellaneous Expenses | ₹8.16 Cr | ₹14 Cr | ₹6.82 Cr | ₹4.50 Cr | ₹5.33 Cr |
| Bad debts /advances written off | ₹0.47 Cr | ₹6.80 Cr | - | - | ₹0.28 Cr |
| Provision for doubtful debts | - | ₹0.40 Cr | - | - | ₹0.26 Cr |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.20 Cr | - |
| Losson foreign exchange fluctuations | ₹0.00 Cr | ₹0.43 Cr | ₹0.15 Cr | ₹0.03 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹7.68 Cr | ₹6.20 Cr | ₹6.67 Cr | ₹4.27 Cr | ₹4.79 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹230 Cr | ₹287 Cr | ₹200 Cr | ₹143 Cr | ₹166 Cr |
| Operating Profit (Excl OI) | ₹136 Cr | ₹165 Cr | ₹122 Cr | ₹68 Cr | ₹104 Cr |
| Other Income | ₹44 Cr | ₹29 Cr | ₹19 Cr | ₹8.08 Cr | ₹17 Cr |
| Interest Received | ₹0.50 Cr | ₹0.52 Cr | ₹0.33 Cr | ₹0.34 Cr | ₹0.39 Cr |
| Dividend Received | - | - | - | - | ₹0.67 Cr |
| Profit on sale of Fixed Assets | ₹0.71 Cr | ₹0.67 Cr | ₹1.26 Cr | - | ₹1.82 Cr |
| Profits on sale of Investments | ₹3.45 Cr | ₹1.27 Cr | ₹2.65 Cr | ₹1.12 Cr | ₹1.19 Cr |
| Provision Written Back | ₹6.20 Cr | ₹7.08 Cr | ₹0.03 Cr | ₹0.25 Cr | ₹0.25 Cr |
| Foreign Exchange Gains | - | - | ₹0.01 Cr | ₹0.12 Cr | ₹0.13 Cr |
| Others | ₹34 Cr | ₹19 Cr | ₹15 Cr | ₹6.25 Cr | ₹13 Cr |
| Operating Profit | ₹180 Cr | ₹194 Cr | ₹141 Cr | ₹76 Cr | ₹121 Cr |
| Interest | ₹6.47 Cr | ₹7.49 Cr | ₹4.07 Cr | ₹0.25 Cr | ₹0.58 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹5.29 Cr | ₹6.22 Cr | ₹4.36 Cr | ₹0.09 Cr | ₹0.35 Cr |
| Other Interest | ₹1.18 Cr | ₹1.27 Cr | ₹-0.29 Cr | ₹0.17 Cr | ₹0.22 Cr |
| PBDT | ₹173 Cr | ₹186 Cr | ₹137 Cr | ₹76 Cr | ₹121 Cr |
| Depreciation | ₹22 Cr | ₹22 Cr | ₹14 Cr | ₹12 Cr | ₹16 Cr |
| Profit Before Taxation & Exceptional Items | ₹152 Cr | ₹165 Cr | ₹124 Cr | ₹64 Cr | ₹105 Cr |
| Exceptional Income / Expenses | - | - | ₹-7.16 Cr | - | - |
| Profit Before Tax | ₹152 Cr | ₹165 Cr | ₹117 Cr | ₹64 Cr | ₹105 Cr |
| Provision for Tax | ₹24 Cr | ₹42 Cr | ₹29 Cr | ₹14 Cr | ₹20 Cr |
| Current Income Tax | ₹30 Cr | ₹34 Cr | ₹28 Cr | ₹20 Cr | ₹25 Cr |
| Deferred Tax | ₹-5.08 Cr | ₹7.31 Cr | ₹0.99 Cr | ₹-5.39 Cr | ₹-4.80 Cr |
| Other taxes | ₹-0.75 Cr | - | - | - | - |
| Profit After Tax | ₹128 Cr | ₹123 Cr | ₹87 Cr | ₹50 Cr | ₹84 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹500 Cr | ₹418 Cr | ₹374 Cr | ₹324 Cr | ₹283 Cr |
| Appropriations | ₹628 Cr | ₹541 Cr | ₹461 Cr | ₹374 Cr | ₹367 Cr |
| General Reserves | ₹9.60 Cr | ₹10.00 Cr | ₹10.00 Cr | - | ₹10.00 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹2.74 Cr |
| Other Appropriation | ₹33 Cr | ₹31 Cr | ₹16 Cr | ₹-0.29 Cr | ₹17 Cr |
| Equity Dividend % | ₹500.00 | ₹250.00 | ₹115.00 | ₹75.00 | ₹60.00 |
| Earnings Per Share | ₹11.51 | ₹11.08 | ₹7.87 | ₹4.47 | ₹7.59 |
| Adjusted EPS | ₹11.51 | ₹11.08 | ₹7.87 | ₹4.47 | ₹7.59 |
Compare Income Statement of peers of LA OPALA RG
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| LA OPALA RG | ₹2,580.8 Cr | 1.9% | -7.6% | -33.7% | Stock Analytics | |
| ASAHI INDIA GLASS | ₹24,275.4 Cr | 2.6% | 4.1% | 38.6% | Stock Analytics | |
| BOROSIL RENEWABLES | ₹9,388.0 Cr | 0.7% | 13.7% | 51.6% | Stock Analytics | |
| SEJAL GLASS | ₹998.3 Cr | 21.5% | 31% | 113.9% | Stock Analytics | |
| EMPIRE INDUSTRIES | ₹639.0 Cr | 0.1% | -2.5% | 4.6% | Stock Analytics | |
| HALDYN GLASS | ₹525.2 Cr | 3% | -3.6% | -38.6% | Stock Analytics | |
LA OPALA RG Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| LA OPALA RG | 1.9% |
-7.6% |
-33.7% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses