NEOGEN CHEMICALS
|
NEOGEN CHEMICALS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹782 Cr | ₹695 Cr | ₹686 Cr | ₹487 Cr | ₹401 Cr |
| Sales | ₹762 Cr | ₹675 Cr | ₹660 Cr | ₹475 Cr | ₹386 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹20 Cr | ₹20 Cr | ₹26 Cr | ₹12 Cr | ₹14 Cr |
| Less: Excise Duty | - | - | - | - | ₹64 Cr |
| Net Sales | ₹778 Cr | ₹691 Cr | ₹686 Cr | ₹487 Cr | ₹336 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-83 Cr | ₹-92 Cr | ₹-97 Cr | ₹-69 Cr | ₹17 Cr |
| Raw Material Consumed | ₹506 Cr | ₹475 Cr | ₹485 Cr | ₹344 Cr | ₹181 Cr |
| Opening Raw Materials | ₹30 Cr | ₹32 Cr | ₹36 Cr | ₹27 Cr | ₹27 Cr |
| Purchases Raw Materials | ₹523 Cr | ₹472 Cr | ₹481 Cr | ₹353 Cr | ₹182 Cr |
| Closing Raw Materials | ₹47 Cr | ₹30 Cr | ₹32 Cr | ₹36 Cr | ₹27 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹32 Cr | ₹32 Cr | ₹34 Cr | ₹20 Cr | ₹9.49 Cr |
| Electricity & Power | - | - | - | - | - |
| Oil, Fuel & Natural gas | ₹32 Cr | ₹32 Cr | ₹34 Cr | ₹20 Cr | ₹9.49 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹65 Cr | ₹62 Cr | ₹47 Cr | ₹32 Cr | ₹20 Cr |
| Salaries, Wages & Bonus | ₹53 Cr | ₹52 Cr | ₹38 Cr | ₹25 Cr | ₹17 Cr |
| Contributions to EPF & Pension Funds | ₹6.89 Cr | ₹5.41 Cr | ₹5.31 Cr | ₹4.55 Cr | ₹2.43 Cr |
| Workmen and Staff Welfare Expenses | ₹4.53 Cr | ₹4.64 Cr | ₹3.32 Cr | ₹1.59 Cr | ₹0.88 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹62 Cr | ₹56 Cr | ₹59 Cr | ₹52 Cr | ₹32 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹22 Cr | ₹21 Cr | ₹25 Cr | ₹17 Cr | ₹12 Cr |
| Repairs and Maintenance | ₹5.87 Cr | ₹5.10 Cr | ₹5.51 Cr | - | - |
| Packing Material Consumed | ₹8.60 Cr | ₹9.17 Cr | ₹5.81 Cr | ₹5.88 Cr | ₹3.85 Cr |
| Other Mfg Exp | ₹25 Cr | ₹21 Cr | ₹23 Cr | ₹30 Cr | ₹16 Cr |
| General and Administration Expenses | ₹26 Cr | ₹24 Cr | ₹20 Cr | ₹9.61 Cr | ₹6.78 Cr |
| Rent , Rates & Taxes | ₹6.64 Cr | ₹4.33 Cr | ₹3.74 Cr | - | - |
| Insurance | ₹2.96 Cr | ₹3.51 Cr | ₹2.78 Cr | - | - |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹9.35 Cr | ₹8.41 Cr | ₹7.37 Cr | ₹4.04 Cr | ₹3.36 Cr |
| Traveling and conveyance | ₹6.20 Cr | ₹6.57 Cr | ₹5.58 Cr | - | - |
| Other Administration | ₹0.66 Cr | ₹0.81 Cr | ₹0.32 Cr | ₹5.57 Cr | ₹3.42 Cr |
| Selling and Distribution Expenses | ₹23 Cr | ₹18 Cr | ₹20 Cr | ₹11 Cr | ₹5.05 Cr |
| Advertisement & Sales Promotion | ₹9.13 Cr | ₹9.68 Cr | ₹7.20 Cr | ₹1.75 Cr | ₹0.63 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹14 Cr | ₹8.05 Cr | ₹13 Cr | ₹2.53 Cr | ₹1.26 Cr |
| Handling and Clearing Charges | - | - | - | ₹4.49 Cr | ₹2.01 Cr |
| Other Selling Expenses | - | - | - | ₹2.35 Cr | ₹1.15 Cr |
| Miscellaneous Expenses | ₹11 Cr | ₹6.74 Cr | ₹6.41 Cr | ₹0.95 Cr | ₹0.72 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹1.79 Cr | - | ₹0.69 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹8.74 Cr | ₹6.74 Cr | ₹5.72 Cr | ₹0.95 Cr | ₹0.72 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹641 Cr | ₹581 Cr | ₹575 Cr | ₹401 Cr | ₹272 Cr |
| Operating Profit (Excl OI) | ₹136 Cr | ₹110 Cr | ₹112 Cr | ₹87 Cr | ₹64 Cr |
| Other Income | ₹4.01 Cr | ₹7.47 Cr | ₹4.45 Cr | ₹1.07 Cr | ₹0.14 Cr |
| Interest Received | ₹1.57 Cr | ₹7.41 Cr | ₹3.83 Cr | ₹0.60 Cr | ₹0.13 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹2.44 Cr | ₹0.06 Cr | ₹0.62 Cr | ₹0.47 Cr | ₹0.01 Cr |
| Operating Profit | ₹140 Cr | ₹118 Cr | ₹116 Cr | ₹88 Cr | ₹65 Cr |
| Interest | ₹49 Cr | ₹42 Cr | ₹29 Cr | ₹19 Cr | ₹14 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹35 Cr | ₹36 Cr | ₹23 Cr | ₹17 Cr | ₹13 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹11 Cr | ₹4.28 Cr | ₹5.24 Cr | ₹1.28 Cr | ₹0.84 Cr |
| Other Interest | ₹2.78 Cr | ₹1.42 Cr | ₹0.52 Cr | ₹0.58 Cr | - |
| PBDT | ₹92 Cr | ₹75 Cr | ₹87 Cr | ₹69 Cr | ₹51 Cr |
| Depreciation | ₹28 Cr | ₹23 Cr | ₹16 Cr | ₹12 Cr | ₹6.90 Cr |
| Profit Before Taxation & Exceptional Items | ₹64 Cr | ₹53 Cr | ₹71 Cr | ₹57 Cr | ₹44 Cr |
| Exceptional Income / Expenses | ₹-14 Cr | - | - | - | - |
| Profit Before Tax | ₹50 Cr | ₹53 Cr | ₹71 Cr | ₹57 Cr | ₹44 Cr |
| Provision for Tax | ₹15 Cr | ₹17 Cr | ₹21 Cr | ₹12 Cr | ₹13 Cr |
| Current Income Tax | ₹20 Cr | ₹12 Cr | ₹13 Cr | ₹9.87 Cr | ₹10 Cr |
| Deferred Tax | ₹-5.21 Cr | ₹4.88 Cr | ₹8.30 Cr | ₹2.57 Cr | ₹2.51 Cr |
| Other taxes | ₹0.62 Cr | - | - | - | - |
| Profit After Tax | ₹35 Cr | ₹36 Cr | ₹50 Cr | ₹45 Cr | ₹31 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹35 Cr | ₹36 Cr | ₹50 Cr | ₹45 Cr | ₹31 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹198 Cr | ₹170 Cr | ₹127 Cr | ₹88 Cr | ₹62 Cr |
| Appropriations | ₹233 Cr | ₹206 Cr | ₹177 Cr | ₹133 Cr | ₹93 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹5.28 Cr | ₹7.48 Cr | ₹6.97 Cr | ₹6.10 Cr | ₹4.92 Cr |
| Equity Dividend % | ₹10.00 | ₹20.00 | ₹30.00 | ₹27.50 | ₹22.50 |
| Earnings Per Share | ₹13.20 | ₹13.51 | ₹20.04 | ₹17.89 | ₹13.43 |
| Adjusted EPS | ₹13.20 | ₹13.51 | ₹20.04 | ₹17.89 | ₹13.43 |
Compare Income Statement of peers of NEOGEN CHEMICALS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| NEOGEN CHEMICALS | ₹3,121.9 Cr | -7.1% | -20.2% | -38.8% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹151,075.0 Cr | -0.3% | -1.3% | -0.9% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹121,691.0 Cr | -3.6% | -4.1% | 32.3% | Stock Analytics | |
| SRF | ₹83,250.9 Cr | -1.5% | -7% | 29% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹37,852.1 Cr | -1.2% | -4.4% | -10.9% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹35,440.1 Cr | 0.4% | -4% | -0.6% | Stock Analytics | |
NEOGEN CHEMICALS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| NEOGEN CHEMICALS | -7.1% |
-20.2% |
-38.8% |
| SENSEX | 0.5% |
1.7% |
11% |
You may also like the below Video Courses