NILE
|
NILE Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹920 Cr | ₹838 Cr | ₹806 Cr | ₹702 Cr | ₹536 Cr |
| Sales | ₹840 Cr | ₹769 Cr | ₹736 Cr | ₹631 Cr | ₹474 Cr |
| Job Work/ Contract Receipts | ₹73 Cr | ₹63 Cr | ₹65 Cr | ₹67 Cr | ₹60 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹7.00 Cr | ₹5.84 Cr | ₹4.63 Cr | ₹4.33 Cr | ₹3.19 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹920 Cr | ₹838 Cr | ₹806 Cr | ₹702 Cr | ₹536 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-4.41 Cr | ₹0.91 Cr | ₹12 Cr | ₹-17 Cr | ₹13 Cr |
| Raw Material Consumed | ₹714 Cr | ₹649 Cr | ₹615 Cr | ₹553 Cr | ₹418 Cr |
| Opening Raw Materials | ₹72 Cr | ₹49 Cr | ₹70 Cr | ₹55 Cr | ₹27 Cr |
| Purchases Raw Materials | ₹692 Cr | ₹666 Cr | ₹594 Cr | ₹568 Cr | ₹446 Cr |
| Closing Raw Materials | ₹75 Cr | ₹72 Cr | ₹49 Cr | ₹70 Cr | ₹55 Cr |
| Other Direct Purchases / Brought in cost | ₹26 Cr | ₹5.60 Cr | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹17 Cr | ₹11 Cr |
| Electricity & Power | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹17 Cr | ₹11 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹14 Cr | ₹12 Cr | ₹10 Cr | ₹9.63 Cr | ₹8.46 Cr |
| Salaries, Wages & Bonus | ₹13 Cr | ₹11 Cr | ₹8.87 Cr | ₹8.60 Cr | ₹7.34 Cr |
| Contributions to EPF & Pension Funds | ₹0.61 Cr | ₹0.56 Cr | ₹0.53 Cr | ₹0.50 Cr | ₹0.43 Cr |
| Workmen and Staff Welfare Expenses | ₹1.21 Cr | ₹1.13 Cr | ₹0.75 Cr | ₹0.61 Cr | ₹0.64 Cr |
| Other Employees Cost | ₹-0.52 Cr | ₹-0.03 Cr | ₹0.09 Cr | ₹-0.08 Cr | ₹0.07 Cr |
| Other Manufacturing Expenses | ₹105 Cr | ₹97 Cr | ₹102 Cr | ₹91 Cr | ₹55 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹3.85 Cr | ₹3.67 Cr | ₹3.06 Cr | ₹2.42 Cr | ₹2.59 Cr |
| Packing Material Consumed | ₹0.24 Cr | ₹0.29 Cr | ₹0.31 Cr | ₹0.32 Cr | ₹0.22 Cr |
| Other Mfg Exp | ₹101 Cr | ₹93 Cr | ₹99 Cr | ₹89 Cr | ₹52 Cr |
| General and Administration Expenses | ₹3.95 Cr | ₹2.44 Cr | ₹1.97 Cr | ₹1.74 Cr | ₹1.37 Cr |
| Rent , Rates & Taxes | ₹0.20 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.29 Cr | ₹0.19 Cr |
| Insurance | ₹0.90 Cr | ₹0.59 Cr | ₹0.61 Cr | ₹0.56 Cr | ₹0.48 Cr |
| Printing and stationery | ₹0.35 Cr | ₹0.26 Cr | ₹0.23 Cr | ₹0.15 Cr | ₹0.10 Cr |
| Professional and legal fees | ₹1.15 Cr | ₹0.63 Cr | ₹0.36 Cr | ₹0.34 Cr | ₹0.25 Cr |
| Traveling and conveyance | ₹0.68 Cr | ₹0.42 Cr | ₹0.23 Cr | ₹0.05 Cr | ₹0.06 Cr |
| Other Administration | ₹0.66 Cr | ₹0.40 Cr | ₹0.40 Cr | ₹0.35 Cr | ₹0.30 Cr |
| Selling and Distribution Expenses | ₹5.54 Cr | ₹6.08 Cr | ₹5.91 Cr | ₹6.05 Cr | ₹4.40 Cr |
| Advertisement & Sales Promotion | ₹0.06 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.05 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹5.48 Cr | ₹6.01 Cr | ₹5.79 Cr | ₹5.96 Cr | ₹4.16 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.00 Cr | - | ₹0.06 Cr | ₹0.05 Cr | ₹0.19 Cr |
| Miscellaneous Expenses | ₹0.84 Cr | ₹0.55 Cr | ₹0.49 Cr | ₹0.60 Cr | ₹0.93 Cr |
| Bad debts /advances written off | - | - | - | ₹0.00 Cr | - |
| Provision for doubtful debts | - | ₹0.03 Cr | - | - | ₹0.33 Cr |
| Losson disposal of fixed assets(net) | ₹0.07 Cr | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | ₹0.02 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.77 Cr | ₹0.52 Cr | ₹0.47 Cr | ₹0.60 Cr | ₹0.61 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹863 Cr | ₹792 Cr | ₹771 Cr | ₹663 Cr | ₹512 Cr |
| Operating Profit (Excl OI) | ₹56 Cr | ₹46 Cr | ₹36 Cr | ₹40 Cr | ₹25 Cr |
| Other Income | ₹0.15 Cr | ₹0.22 Cr | ₹0.19 Cr | ₹0.20 Cr | ₹0.24 Cr |
| Interest Received | ₹0.04 Cr | ₹0.04 Cr | ₹0.09 Cr | ₹0.13 Cr | ₹0.24 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.02 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.00 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.03 Cr | - | ₹0.00 Cr | ₹0.02 Cr | - |
| Foreign Exchange Gains | ₹0.01 Cr | ₹0.00 Cr | - | ₹0.01 Cr | - |
| Others | ₹0.08 Cr | ₹0.15 Cr | ₹0.06 Cr | - | - |
| Operating Profit | ₹56 Cr | ₹46 Cr | ₹36 Cr | ₹40 Cr | ₹25 Cr |
| Interest | ₹2.21 Cr | ₹1.19 Cr | ₹2.82 Cr | ₹4.02 Cr | ₹2.74 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.13 Cr | ₹0.11 Cr | ₹0.78 Cr | ₹0.25 Cr | ₹0.07 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.16 Cr | ₹0.23 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.26 Cr |
| Other Interest | ₹0.92 Cr | ₹0.85 Cr | ₹1.86 Cr | ₹3.62 Cr | ₹2.42 Cr |
| PBDT | ₹54 Cr | ₹45 Cr | ₹33 Cr | ₹36 Cr | ₹22 Cr |
| Depreciation | ₹3.86 Cr | ₹2.93 Cr | ₹2.76 Cr | ₹3.60 Cr | ₹3.52 Cr |
| Profit Before Taxation & Exceptional Items | ₹50 Cr | ₹42 Cr | ₹30 Cr | ₹32 Cr | ₹19 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹50 Cr | ₹42 Cr | ₹30 Cr | ₹32 Cr | ₹19 Cr |
| Provision for Tax | ₹14 Cr | ₹11 Cr | ₹7.82 Cr | ₹8.33 Cr | ₹4.97 Cr |
| Current Income Tax | ₹14 Cr | ₹11 Cr | ₹7.71 Cr | ₹8.46 Cr | ₹5.16 Cr |
| Deferred Tax | ₹0.24 Cr | ₹0.25 Cr | ₹0.12 Cr | ₹-0.10 Cr | ₹-0.20 Cr |
| Other taxes | ₹-0.06 Cr | ₹-0.01 Cr | ₹-0.01 Cr | ₹-0.03 Cr | - |
| Profit After Tax | ₹36 Cr | ₹31 Cr | ₹23 Cr | ₹24 Cr | ₹14 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | ₹-0.39 Cr | ₹-0.02 Cr | ₹0.07 Cr | ₹-0.06 Cr | ₹0.08 Cr |
| Consolidated Net Profit | ₹36 Cr | ₹31 Cr | ₹23 Cr | ₹24 Cr | ₹14 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹209 Cr | ₹179 Cr | ₹157 Cr | ₹133 Cr | ₹120 Cr |
| Appropriations | ₹245 Cr | ₹210 Cr | ₹179 Cr | ₹157 Cr | ₹133 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | ₹40.00 | ₹30.00 | ₹20.00 | ₹10.00 | ₹10.00 |
| Earnings Per Share | ₹119.78 | ₹103.72 | ₹75.41 | ₹79.24 | ₹46.15 |
| Adjusted EPS | ₹119.78 | ₹103.72 | ₹75.41 | ₹79.24 | ₹46.15 |
Compare Income Statement of peers of NILE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| NILE | ₹511.6 Cr | -4.8% | -5.7% | -16% | Stock Analytics | |
| VEDANTA | ₹193,447.0 Cr | -3.1% | 2.5% | 11.9% | Stock Analytics | |
| HINDUSTAN ZINC | ₹191,808.0 Cr | -4.6% | -5.9% | -6.9% | Stock Analytics | |
| HINDALCO INDUSTRIES | ₹174,126.0 Cr | -2.8% | -2.2% | 21.3% | Stock Analytics | |
| HINDUSTAN COPPER | ₹30,253.3 Cr | -5.4% | -5.4% | 19.3% | Stock Analytics | |
| GRAVITA INDIA | ₹13,525.4 Cr | 6% | 14.9% | -18.4% | Stock Analytics | |
NILE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| NILE | -4.8% |
-5.7% |
-16% |
| SENSEX | -0.1% |
0.6% |
9.8% |
You may also like the below Video Courses