NCL INDUSTRIES
|
NCL INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,773 Cr | ₹2,080 Cr | ₹2,312 Cr | ₹2,254 Cr | ₹1,934 Cr |
| Sales | ₹1,773 Cr | ₹2,080 Cr | ₹2,312 Cr | ₹2,254 Cr | ₹1,934 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,411 Cr | ₹1,643 Cr | ₹2,044 Cr | ₹2,046 Cr | ₹1,749 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.10 Cr | ₹-11 Cr | ₹-0.10 Cr | ₹0.05 Cr | ₹17 Cr |
| Raw Material Consumed | ₹312 Cr | ₹309 Cr | ₹228 Cr | ₹252 Cr | ₹205 Cr |
| Opening Raw Materials | ₹39 Cr | ₹28 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr |
| Purchases Raw Materials | ₹316 Cr | ₹321 Cr | ₹236 Cr | ₹256 Cr | ₹206 Cr |
| Closing Raw Materials | ₹43 Cr | ₹39 Cr | ₹28 Cr | ₹19 Cr | ₹16 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹419 Cr | ₹508 Cr | ₹549 Cr | ₹432 Cr | ₹306 Cr |
| Electricity & Power | ₹133 Cr | ₹151 Cr | ₹137 Cr | ₹111 Cr | ₹123 Cr |
| Oil, Fuel & Natural gas | ₹286 Cr | ₹358 Cr | ₹412 Cr | ₹322 Cr | ₹183 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹76 Cr | ₹66 Cr | ₹60 Cr | ₹57 Cr | ₹50 Cr |
| Salaries, Wages & Bonus | ₹64 Cr | ₹56 Cr | ₹49 Cr | ₹48 Cr | ₹42 Cr |
| Contributions to EPF & Pension Funds | ₹3.47 Cr | ₹3.43 Cr | ₹2.99 Cr | ₹2.77 Cr | ₹2.35 Cr |
| Workmen and Staff Welfare Expenses | ₹2.55 Cr | ₹1.36 Cr | ₹2.35 Cr | ₹2.24 Cr | ₹1.94 Cr |
| Other Employees Cost | ₹5.62 Cr | ₹5.81 Cr | ₹5.81 Cr | ₹3.73 Cr | ₹4.19 Cr |
| Other Manufacturing Expenses | ₹132 Cr | ₹152 Cr | ₹131 Cr | ₹122 Cr | ₹96 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹24 Cr | ₹29 Cr | ₹22 Cr | ₹18 Cr | ₹12 Cr |
| Packing Material Consumed | ₹48 Cr | ₹50 Cr | ₹50 Cr | ₹52 Cr | ₹40 Cr |
| Other Mfg Exp | ₹60 Cr | ₹74 Cr | ₹59 Cr | ₹52 Cr | ₹44 Cr |
| General and Administration Expenses | ₹28 Cr | ₹29 Cr | ₹25 Cr | ₹27 Cr | ₹24 Cr |
| Rent , Rates & Taxes | ₹2.44 Cr | ₹1.83 Cr | ₹1.79 Cr | ₹1.60 Cr | ₹1.50 Cr |
| Insurance | ₹1.25 Cr | ₹1.00 Cr | ₹1.17 Cr | ₹0.94 Cr | ₹1.28 Cr |
| Printing and stationery | ₹0.22 Cr | ₹0.35 Cr | ₹0.21 Cr | ₹0.28 Cr | ₹0.19 Cr |
| Professional and legal fees | ₹3.60 Cr | ₹4.53 Cr | ₹3.50 Cr | ₹5.33 Cr | ₹2.55 Cr |
| Traveling and conveyance | ₹4.72 Cr | ₹4.42 Cr | ₹4.03 Cr | ₹3.67 Cr | ₹2.67 Cr |
| Other Administration | ₹16 Cr | ₹17 Cr | ₹14 Cr | ₹16 Cr | ₹16 Cr |
| Selling and Distribution Expenses | ₹328 Cr | ₹373 Cr | ₹893 Cr | ₹938 Cr | ₹761 Cr |
| Advertisement & Sales Promotion | ₹14 Cr | ₹18 Cr | ₹9.49 Cr | ₹14 Cr | ₹15 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹312 Cr | ₹334 Cr | ₹302 Cr | ₹295 Cr | ₹248 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹1.40 Cr | ₹21 Cr | ₹582 Cr | ₹630 Cr | ₹498 Cr |
| Miscellaneous Expenses | ₹8.63 Cr | ₹16 Cr | ₹10 Cr | ₹8.72 Cr | ₹7.02 Cr |
| Bad debts /advances written off | ₹3.56 Cr | ₹10 Cr | ₹5.11 Cr | ₹3.78 Cr | ₹0.54 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹0.01 Cr | - | ₹0.00 Cr | ₹0.01 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.08 Cr | ₹5.69 Cr | ₹5.18 Cr | ₹4.94 Cr | ₹6.48 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,303 Cr | ₹1,443 Cr | ₹1,896 Cr | ₹1,839 Cr | ₹1,466 Cr |
| Operating Profit (Excl OI) | ₹108 Cr | ₹200 Cr | ₹149 Cr | ₹207 Cr | ₹283 Cr |
| Other Income | ₹25 Cr | ₹26 Cr | ₹19 Cr | ₹11 Cr | ₹8.00 Cr |
| Interest Received | ₹3.05 Cr | ₹2.35 Cr | ₹6.89 Cr | ₹1.72 Cr | ₹2.75 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹3.44 Cr | ₹2.97 Cr | ₹0.46 Cr | ₹1.65 Cr | ₹0.81 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹3.56 Cr | ₹7.55 Cr | - | - | - |
| Foreign Exchange Gains | ₹0.49 Cr | - | - | - | - |
| Others | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹7.77 Cr | ₹4.44 Cr |
| Operating Profit | ₹133 Cr | ₹227 Cr | ₹167 Cr | ₹219 Cr | ₹291 Cr |
| Interest | ₹23 Cr | ₹24 Cr | ₹27 Cr | ₹25 Cr | ₹22 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹14 Cr | ₹15 Cr | ₹18 Cr | ₹16 Cr | - |
| Intereston Fixed deposits | ₹5.37 Cr | ₹6.85 Cr | ₹6.87 Cr | ₹6.85 Cr | - |
| Bank Charges etc | ₹3.18 Cr | ₹1.23 Cr | ₹0.83 Cr | ₹1.06 Cr | ₹1.19 Cr |
| Other Interest | ₹0.84 Cr | ₹1.29 Cr | ₹0.99 Cr | ₹1.29 Cr | ₹21 Cr |
| PBDT | ₹110 Cr | ₹203 Cr | ₹140 Cr | ₹193 Cr | ₹269 Cr |
| Depreciation | ₹57 Cr | ₹56 Cr | ₹49 Cr | ₹47 Cr | ₹44 Cr |
| Profit Before Taxation & Exceptional Items | ₹53 Cr | ₹147 Cr | ₹91 Cr | ₹147 Cr | ₹225 Cr |
| Exceptional Income / Expenses | ₹-10 Cr | - | - | - | - |
| Profit Before Tax | ₹43 Cr | ₹147 Cr | ₹91 Cr | ₹146 Cr | ₹225 Cr |
| Provision for Tax | ₹18 Cr | ₹53 Cr | ₹47 Cr | ₹52 Cr | ₹79 Cr |
| Current Income Tax | ₹13 Cr | ₹40 Cr | ₹17 Cr | ₹40 Cr | ₹69 Cr |
| Deferred Tax | ₹4.21 Cr | ₹12 Cr | ₹23 Cr | ₹9.87 Cr | ₹9.26 Cr |
| Other taxes | ₹0.23 Cr | ₹1.64 Cr | ₹6.99 Cr | ₹1.71 Cr | ₹0.72 Cr |
| Profit After Tax | ₹25 Cr | ₹93 Cr | ₹44 Cr | ₹94 Cr | ₹145 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | ₹-1.66 Cr | ₹-0.71 Cr | ₹-0.98 Cr |
| Consolidated Net Profit | ₹25 Cr | ₹93 Cr | ₹43 Cr | ₹94 Cr | ₹144 Cr |
| Adjustments to PAT | - | - | - | - | ₹3.18 Cr |
| Profit Balance B/F | ₹170 Cr | ₹120 Cr | ₹141 Cr | ₹115 Cr | ₹29 Cr |
| Appropriations | ₹195 Cr | ₹213 Cr | ₹184 Cr | ₹208 Cr | ₹176 Cr |
| General Reserves | ₹30 Cr | ₹30 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹11 Cr | ₹6.79 Cr | ₹6.82 Cr | ₹3.93 Cr | ₹4.63 Cr |
| Equity Dividend % | ₹30.00 | ₹40.00 | ₹30.00 | ₹30.00 | ₹40.00 |
| Earnings Per Share | ₹5.57 | ₹20.61 | ₹9.42 | ₹20.70 | ₹31.94 |
| Adjusted EPS | ₹5.57 | ₹20.61 | ₹9.42 | ₹20.70 | ₹31.94 |
Compare Income Statement of peers of NCL INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| NCL INDUSTRIES | ₹895.0 Cr | 0.5% | -5.6% | -2.7% | Stock Analytics | |
| ULTRATECH CEMENT | ₹351,004.0 Cr | -3.7% | -4% | 11.7% | Stock Analytics | |
| AMBUJA CEMENTS | ₹137,297.0 Cr | -1.4% | -6.1% | -1.3% | Stock Analytics | |
| SHREE CEMENT | ₹103,479.0 Cr | -3.4% | -3.8% | 19.3% | Stock Analytics | |
| JK CEMENT | ₹48,363.4 Cr | -3.6% | -8.6% | 51.1% | Stock Analytics | |
| ACC | ₹34,737.8 Cr | 0.9% | -1.5% | -19.3% | Stock Analytics | |
NCL INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| NCL INDUSTRIES | 0.5% |
-5.6% |
-2.7% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses