MOLDTEK PACKAGING
|
MOLDTEK PACKAGING Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹781 Cr | ₹699 Cr | ₹731 Cr | ₹634 Cr | ₹479 Cr |
| Sales | ₹780 Cr | ₹696 Cr | ₹727 Cr | ₹632 Cr | ₹478 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.12 Cr | ₹3.07 Cr | ₹4.09 Cr | ₹1.62 Cr | ₹1.20 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹781 Cr | ₹699 Cr | ₹730 Cr | ₹631 Cr | ₹479 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-7.28 Cr | ₹-2.11 Cr | ₹0.64 Cr | ₹-8.23 Cr | ₹-5.37 Cr |
| Raw Material Consumed | ₹439 Cr | ₹392 Cr | ₹430 Cr | ₹380 Cr | ₹275 Cr |
| Opening Raw Materials | ₹39 Cr | ₹27 Cr | ₹46 Cr | ₹34 Cr | ₹19 Cr |
| Purchases Raw Materials | ₹374 Cr | ₹349 Cr | ₹353 Cr | ₹345 Cr | ₹250 Cr |
| Closing Raw Materials | ₹46 Cr | ₹39 Cr | ₹27 Cr | ₹46 Cr | ₹34 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | ₹71 Cr | ₹55 Cr | ₹57 Cr | ₹48 Cr | ₹40 Cr |
| Power & Fuel Cost | ₹31 Cr | ₹27 Cr | ₹24 Cr | ₹20 Cr | ₹17 Cr |
| Electricity & Power | ₹31 Cr | ₹27 Cr | ₹24 Cr | ₹20 Cr | ₹17 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹61 Cr | ₹50 Cr | ₹44 Cr | ₹39 Cr | ₹33 Cr |
| Salaries, Wages & Bonus | ₹54 Cr | ₹44 Cr | ₹38 Cr | ₹33 Cr | ₹28 Cr |
| Contributions to EPF & Pension Funds | ₹1.82 Cr | ₹1.56 Cr | ₹1.34 Cr | ₹1.21 Cr | ₹1.14 Cr |
| Workmen and Staff Welfare Expenses | ₹2.82 Cr | ₹2.80 Cr | ₹2.77 Cr | ₹2.24 Cr | ₹1.70 Cr |
| Other Employees Cost | ₹2.14 Cr | ₹2.36 Cr | ₹1.67 Cr | ₹1.74 Cr | ₹1.43 Cr |
| Other Manufacturing Expenses | ₹71 Cr | ₹59 Cr | ₹60 Cr | ₹50 Cr | ₹36 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹38 Cr | ₹31 Cr | ₹32 Cr | ₹27 Cr | ₹21 Cr |
| Repairs and Maintenance | ₹12 Cr | ₹9.92 Cr | ₹12 Cr | ₹9.98 Cr | ₹6.26 Cr |
| Packing Material Consumed | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹8.82 Cr | ₹6.54 Cr |
| Other Mfg Exp | ₹8.73 Cr | ₹7.11 Cr | ₹5.67 Cr | ₹4.44 Cr | ₹2.64 Cr |
| General and Administration Expenses | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹7.66 Cr | ₹5.49 Cr |
| Rent , Rates & Taxes | ₹3.91 Cr | ₹3.13 Cr | ₹2.75 Cr | ₹2.45 Cr | ₹2.07 Cr |
| Insurance | ₹1.69 Cr | ₹1.39 Cr | ₹1.20 Cr | ₹0.99 Cr | ₹0.92 Cr |
| Printing and stationery | ₹0.62 Cr | ₹0.52 Cr | ₹0.41 Cr | ₹0.31 Cr | ₹0.26 Cr |
| Professional and legal fees | ₹2.60 Cr | ₹2.20 Cr | ₹1.07 Cr | ₹1.48 Cr | ₹0.85 Cr |
| Traveling and conveyance | ₹3.52 Cr | ₹3.08 Cr | ₹3.43 Cr | ₹1.56 Cr | ₹0.78 Cr |
| Other Administration | ₹2.06 Cr | ₹1.85 Cr | ₹1.67 Cr | ₹0.88 Cr | ₹0.62 Cr |
| Selling and Distribution Expenses | ₹29 Cr | ₹25 Cr | ₹24 Cr | ₹20 Cr | ₹18 Cr |
| Advertisement & Sales Promotion | ₹1.33 Cr | ₹0.92 Cr | ₹0.97 Cr | ₹0.61 Cr | ₹0.44 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹27 Cr | ₹24 Cr | ₹23 Cr | ₹20 Cr | ₹18 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2.20 Cr | ₹2.04 Cr | ₹1.74 Cr | ₹1.88 Cr | ₹3.78 Cr |
| Bad debts /advances written off | - | - | ₹0.06 Cr | - | - |
| Provision for doubtful debts | ₹0.37 Cr | ₹0.31 Cr | ₹0.32 Cr | ₹0.14 Cr | ₹0.16 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.03 Cr | - | ₹0.07 Cr | ₹0.20 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.84 Cr | ₹1.69 Cr | ₹1.36 Cr | ₹1.67 Cr | ₹3.41 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹640 Cr | ₹565 Cr | ₹594 Cr | ₹511 Cr | ₹383 Cr |
| Operating Profit (Excl OI) | ₹142 Cr | ₹133 Cr | ₹136 Cr | ₹121 Cr | ₹96 Cr |
| Other Income | ₹2.25 Cr | ₹1.30 Cr | ₹1.38 Cr | ₹1.56 Cr | ₹0.60 Cr |
| Interest Received | ₹0.27 Cr | ₹0.21 Cr | ₹0.30 Cr | ₹0.13 Cr | ₹0.09 Cr |
| Dividend Received | ₹0.72 Cr | ₹0.72 Cr | ₹0.06 Cr | ₹0.53 Cr | ₹0.13 Cr |
| Profit on sale of Fixed Assets | ₹0.16 Cr | - | - | - | - |
| Profits on sale of Investments | - | - | ₹0.11 Cr | ₹0.11 Cr | - |
| Provision Written Back | - | - | - | ₹0.47 Cr | - |
| Foreign Exchange Gains | ₹0.42 Cr | ₹0.18 Cr | ₹0.83 Cr | ₹0.22 Cr | ₹0.25 Cr |
| Others | ₹0.68 Cr | ₹0.19 Cr | ₹0.07 Cr | ₹0.10 Cr | ₹0.13 Cr |
| Operating Profit | ₹144 Cr | ₹135 Cr | ₹137 Cr | ₹122 Cr | ₹97 Cr |
| Interest | ₹14 Cr | ₹7.50 Cr | ₹3.96 Cr | ₹9.40 Cr | ₹10 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹14 Cr | ₹7.29 Cr | ₹3.85 Cr | ₹9.12 Cr | ₹9.72 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.30 Cr | ₹0.21 Cr | ₹0.11 Cr | ₹0.18 Cr | ₹0.12 Cr |
| Other Interest | - | - | - | ₹0.10 Cr | ₹0.20 Cr |
| PBDT | ₹130 Cr | ₹127 Cr | ₹133 Cr | ₹113 Cr | ₹87 Cr |
| Depreciation | ₹49 Cr | ₹38 Cr | ₹30 Cr | ₹26 Cr | ₹21 Cr |
| Profit Before Taxation & Exceptional Items | ₹81 Cr | ₹89 Cr | ₹103 Cr | ₹87 Cr | ₹65 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹-1.08 Cr |
| Profit Before Tax | ₹81 Cr | ₹89 Cr | ₹103 Cr | ₹87 Cr | ₹64 Cr |
| Provision for Tax | ₹21 Cr | ₹22 Cr | ₹22 Cr | ₹23 Cr | ₹16 Cr |
| Current Income Tax | ₹16 Cr | ₹18 Cr | ₹24 Cr | ₹20 Cr | ₹16 Cr |
| Deferred Tax | ₹4.75 Cr | ₹3.63 Cr | ₹2.35 Cr | ₹2.54 Cr | ₹0.51 Cr |
| Other taxes | ₹0.38 Cr | ₹0.23 Cr | ₹-3.73 Cr | ₹0.00 Cr | ₹-0.18 Cr |
| Profit After Tax | ₹61 Cr | ₹67 Cr | ₹80 Cr | ₹64 Cr | ₹48 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹275 Cr | ₹229 Cr | ₹175 Cr | ₹123 Cr | ₹83 Cr |
| Appropriations | ₹335 Cr | ₹296 Cr | ₹255 Cr | ₹186 Cr | ₹131 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹3.75 Cr | ₹14 Cr | ₹13 Cr | ₹-7.90 Cr | ₹0.22 Cr |
| Equity Dividend % | ₹80.00 | ₹60.00 | ₹120.00 | ₹160.00 | ₹140.00 |
| Earnings Per Share | ₹18.22 | ₹20.04 | ₹24.25 | ₹20.37 | ₹17.22 |
| Adjusted EPS | ₹18.22 | ₹20.04 | ₹24.25 | ₹20.37 | ₹17.22 |
Compare Income Statement of peers of MOLDTEK PACKAGING
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MOLDTEK PACKAGING | ₹2,507.4 Cr | 0% | -3.6% | 5.7% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹50,815.2 Cr | -4.6% | -8.1% | -10.7% | Stock Analytics | |
| ASTRAL | ₹38,542.4 Cr | -0.9% | -0.4% | -20.1% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,807.7 Cr | -0.3% | -9.5% | -36.6% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,823.8 Cr | -3.5% | -2.6% | 0.5% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,336.3 Cr | 14.4% | 13.4% | 1.4% | Stock Analytics | |
MOLDTEK PACKAGING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MOLDTEK PACKAGING | 0% |
-3.6% |
5.7% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses