LAXMI ORGANIC INDUSTRIES
|
LAXMI ORGANIC INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,878 Cr | ₹2,791 Cr | ₹3,084 Cr | ₹1,768 Cr | ₹1,534 Cr |
| Sales | ₹2,835 Cr | ₹2,775 Cr | ₹3,068 Cr | ₹1,751 Cr | ₹1,522 Cr |
| Job Work/ Contract Receipts | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹9.12 Cr | ₹5.23 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹29 Cr | ₹3.87 Cr | ₹4.62 Cr | ₹8.48 Cr | ₹7.18 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,865 Cr | ₹2,791 Cr | ₹3,084 Cr | ₹1,768 Cr | ₹1,534 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹15 Cr | ₹23 Cr | ₹-73 Cr | ₹-0.25 Cr | ₹29 Cr |
| Raw Material Consumed | ₹1,910 Cr | ₹1,833 Cr | ₹2,199 Cr | ₹1,175 Cr | ₹1,062 Cr |
| Opening Raw Materials | ₹154 Cr | ₹203 Cr | ₹134 Cr | ₹86 Cr | ₹77 Cr |
| Purchases Raw Materials | ₹1,849 Cr | ₹1,621 Cr | ₹1,911 Cr | ₹858 Cr | ₹789 Cr |
| Closing Raw Materials | ₹154 Cr | ₹157 Cr | ₹203 Cr | ₹134 Cr | ₹86 Cr |
| Other Direct Purchases / Brought in cost | ₹61 Cr | ₹165 Cr | ₹357 Cr | ₹365 Cr | ₹281 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹235 Cr | ₹257 Cr | ₹180 Cr | ₹100 Cr | ₹102 Cr |
| Electricity & Power | ₹229 Cr | ₹252 Cr | ₹175 Cr | ₹96 Cr | ₹98 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹6.44 Cr | ₹5.38 Cr | ₹5.14 Cr | ₹4.17 Cr | ₹3.43 Cr |
| Employee Cost | ₹148 Cr | ₹102 Cr | ₹109 Cr | ₹80 Cr | ₹64 Cr |
| Salaries, Wages & Bonus | ₹117 Cr | ₹80 Cr | ₹78 Cr | ₹68 Cr | ₹56 Cr |
| Contributions to EPF & Pension Funds | ₹9.25 Cr | ₹7.74 Cr | ₹5.73 Cr | ₹5.96 Cr | ₹4.99 Cr |
| Workmen and Staff Welfare Expenses | ₹3.68 Cr | ₹3.60 Cr | ₹2.34 Cr | ₹1.98 Cr | ₹2.38 Cr |
| Other Employees Cost | ₹18 Cr | ₹11 Cr | ₹23 Cr | ₹4.64 Cr | - |
| Other Manufacturing Expenses | ₹141 Cr | ₹133 Cr | ₹116 Cr | ₹100 Cr | ₹86 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹13 Cr | ₹13 Cr | ₹10 Cr | ₹8.85 Cr | ₹8.31 Cr |
| Repairs and Maintenance | ₹20 Cr | ₹18 Cr | ₹14 Cr | ₹11 Cr | ₹8.79 Cr |
| Packing Material Consumed | ₹35 Cr | ₹27 Cr | ₹18 Cr | ₹15 Cr | ₹12 Cr |
| Other Mfg Exp | ₹73 Cr | ₹75 Cr | ₹74 Cr | ₹65 Cr | ₹57 Cr |
| General and Administration Expenses | ₹70 Cr | ₹73 Cr | ₹61 Cr | ₹48 Cr | ₹43 Cr |
| Rent , Rates & Taxes | ₹5.48 Cr | ₹5.90 Cr | ₹8.28 Cr | ₹2.01 Cr | ₹2.22 Cr |
| Insurance | ₹13 Cr | ₹15 Cr | ₹6.48 Cr | ₹5.79 Cr | ₹5.17 Cr |
| Printing and stationery | - | ₹0.49 Cr | ₹0.43 Cr | ₹1.34 Cr | ₹0.41 Cr |
| Professional and legal fees | ₹39 Cr | ₹20 Cr | ₹16 Cr | ₹15 Cr | ₹13 Cr |
| Traveling and conveyance | ₹9.53 Cr | ₹6.34 Cr | ₹3.44 Cr | ₹2.70 Cr | ₹4.98 Cr |
| Other Administration | ₹2.52 Cr | ₹26 Cr | ₹26 Cr | ₹21 Cr | ₹17 Cr |
| Selling and Distribution Expenses | ₹55 Cr | ₹109 Cr | ₹100 Cr | ₹36 Cr | ₹28 Cr |
| Advertisement & Sales Promotion | ₹2.04 Cr | ₹2.16 Cr | ₹1.00 Cr | ₹1.35 Cr | ₹1.22 Cr |
| Sales Commissions & Incentives | ₹3.30 Cr | ₹8.00 Cr | ₹4.74 Cr | ₹5.08 Cr | ₹1.18 Cr |
| Freight and Forwarding | ₹49 Cr | ₹98 Cr | ₹94 Cr | ₹29 Cr | ₹25 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | ₹0.47 Cr | - | - | - |
| Miscellaneous Expenses | ₹37 Cr | ₹19 Cr | ₹21 Cr | ₹10 Cr | ₹5.29 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹3.95 Cr | ₹6.22 Cr | ₹9.02 Cr | - | ₹1.14 Cr |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.69 Cr | ₹0.01 Cr |
| Losson foreign exchange fluctuations | ₹3.85 Cr | ₹7.00 Cr | ₹9.82 Cr | ₹5.57 Cr | ₹4.06 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹29 Cr | ₹6.08 Cr | ₹2.29 Cr | ₹4.20 Cr | ₹0.08 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,609 Cr | ₹2,549 Cr | ₹2,713 Cr | ₹1,549 Cr | ₹1,418 Cr |
| Operating Profit (Excl OI) | ₹256 Cr | ₹243 Cr | ₹371 Cr | ₹219 Cr | ₹117 Cr |
| Other Income | ₹28 Cr | ₹18 Cr | ₹15 Cr | ₹4.61 Cr | ₹4.50 Cr |
| Interest Received | ₹14 Cr | ₹8.16 Cr | ₹11 Cr | ₹3.68 Cr | ₹3.26 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.19 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.46 Cr | - |
| Profits on sale of Investments | - | - | ₹0.56 Cr | - | - |
| Provision Written Back | ₹4.67 Cr | ₹2.33 Cr | ₹0.21 Cr | ₹0.42 Cr | ₹0.38 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹9.11 Cr | ₹7.00 Cr | ₹2.72 Cr | ₹0.05 Cr | ₹0.86 Cr |
| Operating Profit | ₹284 Cr | ₹260 Cr | ₹386 Cr | ₹224 Cr | ₹121 Cr |
| Interest | ₹6.55 Cr | ₹15 Cr | ₹19 Cr | ₹19 Cr | ₹17 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.47 Cr | ₹3.84 Cr | ₹4.88 Cr | ₹3.51 Cr | ₹4.31 Cr |
| Other Interest | ₹6.08 Cr | ₹11 Cr | ₹14 Cr | ₹15 Cr | ₹13 Cr |
| PBDT | ₹277 Cr | ₹245 Cr | ₹367 Cr | ₹205 Cr | ₹104 Cr |
| Depreciation | ₹107 Cr | ₹72 Cr | ₹48 Cr | ₹47 Cr | ₹49 Cr |
| Profit Before Taxation & Exceptional Items | ₹171 Cr | ₹173 Cr | ₹319 Cr | ₹158 Cr | ₹55 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹26 Cr |
| Profit Before Tax | ₹171 Cr | ₹173 Cr | ₹319 Cr | ₹158 Cr | ₹81 Cr |
| Provision for Tax | ₹50 Cr | ₹48 Cr | ₹61 Cr | ₹31 Cr | ₹11 Cr |
| Current Income Tax | ₹49 Cr | ₹38 Cr | ₹66 Cr | ₹28 Cr | ₹16 Cr |
| Deferred Tax | ₹1.18 Cr | ₹10 Cr | ₹1.39 Cr | ₹3.63 Cr | ₹-5.09 Cr |
| Other taxes | - | - | ₹-5.47 Cr | - | ₹-0.29 Cr |
| Profit After Tax | ₹121 Cr | ₹125 Cr | ₹257 Cr | ₹127 Cr | ₹70 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | ₹-0.04 Cr | ₹-0.08 Cr | ₹-0.03 Cr | ₹-0.14 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹121 Cr | ₹125 Cr | ₹257 Cr | ₹127 Cr | ₹70 Cr |
| Adjustments to PAT | - | - | ₹0.09 Cr | - | - |
| Profit Balance B/F | ₹836 Cr | ₹730 Cr | ₹490 Cr | ₹371 Cr | ₹313 Cr |
| Appropriations | ₹957 Cr | ₹854 Cr | ₹748 Cr | ₹498 Cr | ₹383 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹13 Cr | ₹18 Cr | ₹14 Cr | ₹8.26 Cr | ₹12 Cr |
| Equity Dividend % | ₹30.00 | ₹25.00 | ₹35.00 | ₹25.00 | - |
| Earnings Per Share | ₹4.37 | ₹4.70 | ₹9.76 | ₹4.82 | ₹15.57 |
| Adjusted EPS | ₹4.37 | ₹4.70 | ₹9.76 | ₹4.82 | ₹3.11 |
Compare Income Statement of peers of LAXMI ORGANIC INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| LAXMI ORGANIC INDUSTRIES | ₹5,400.7 Cr | -0.6% | -6.6% | -29.5% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹148,154.0 Cr | 0.7% | -1% | -8.7% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹122,833.0 Cr | -2.3% | -4% | 28.6% | Stock Analytics | |
| SRF | ₹85,914.3 Cr | -1% | -2.4% | 28.8% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹39,717.9 Cr | -3.4% | -2.2% | -15.4% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹36,229.9 Cr | -2.6% | -2.8% | 4% | Stock Analytics | |
LAXMI ORGANIC INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| LAXMI ORGANIC INDUSTRIES | -0.6% |
-6.6% |
-29.5% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses