NILKAMAL
|
NILKAMAL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,416 Cr | ₹3,355 Cr | ₹2,908 Cr | ₹2,279 Cr | ₹2,503 Cr |
| Sales | ₹3,358 Cr | ₹3,303 Cr | ₹2,860 Cr | ₹2,237 Cr | ₹2,466 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹39 Cr | ₹25 Cr | ₹14 Cr | ₹11 Cr | ₹14 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹18 Cr | ₹27 Cr | ₹34 Cr | ₹31 Cr | ₹23 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,196 Cr | ₹3,131 Cr | ₹2,730 Cr | ₹2,092 Cr | ₹2,257 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹30 Cr | ₹-26 Cr | ₹-90 Cr | ₹-21 Cr | ₹-4.14 Cr |
| Raw Material Consumed | ₹1,816 Cr | ₹1,911 Cr | ₹1,752 Cr | ₹1,198 Cr | ₹1,251 Cr |
| Opening Raw Materials | ₹162 Cr | ₹203 Cr | ₹141 Cr | ₹77 Cr | ₹69 Cr |
| Purchases Raw Materials | ₹1,272 Cr | ₹1,309 Cr | ₹1,314 Cr | ₹844 Cr | ₹758 Cr |
| Closing Raw Materials | ₹127 Cr | ₹162 Cr | ₹203 Cr | ₹141 Cr | ₹77 Cr |
| Other Direct Purchases / Brought in cost | ₹510 Cr | ₹560 Cr | ₹499 Cr | ₹418 Cr | ₹500 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹71 Cr | ₹64 Cr | ₹51 Cr | ₹40 Cr | ₹48 Cr |
| Electricity & Power | ₹71 Cr | ₹64 Cr | ₹51 Cr | ₹40 Cr | ₹48 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹249 Cr | ₹222 Cr | ₹197 Cr | ₹174 Cr | ₹191 Cr |
| Salaries, Wages & Bonus | ₹222 Cr | ₹198 Cr | ₹177 Cr | ₹157 Cr | ₹170 Cr |
| Contributions to EPF & Pension Funds | ₹11 Cr | ₹10 Cr | ₹9.64 Cr | ₹9.09 Cr | ₹9.19 Cr |
| Workmen and Staff Welfare Expenses | ₹17 Cr | ₹13 Cr | ₹9.87 Cr | ₹7.65 Cr | ₹11 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹306 Cr | ₹268 Cr | ₹256 Cr | ₹186 Cr | ₹189 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹202 Cr | ₹171 Cr | ₹141 Cr | ₹105 Cr | ₹113 Cr |
| Repairs and Maintenance | ₹23 Cr | ₹19 Cr | ₹20 Cr | ₹11 Cr | ₹16 Cr |
| Packing Material Consumed | ₹17 Cr | ₹21 Cr | ₹32 Cr | ₹22 Cr | ₹23 Cr |
| Other Mfg Exp | ₹64 Cr | ₹57 Cr | ₹64 Cr | ₹48 Cr | ₹38 Cr |
| General and Administration Expenses | ₹121 Cr | ₹102 Cr | ₹89 Cr | ₹71 Cr | ₹85 Cr |
| Rent , Rates & Taxes | ₹30 Cr | ₹21 Cr | ₹17 Cr | ₹16 Cr | ₹20 Cr |
| Insurance | ₹7.89 Cr | ₹7.11 Cr | ₹5.63 Cr | ₹5.11 Cr | ₹3.72 Cr |
| Printing and stationery | ₹21 Cr | ₹18 Cr | ₹13 Cr | ₹9.95 Cr | ₹10 Cr |
| Professional and legal fees | ₹22 Cr | ₹15 Cr | ₹17 Cr | ₹14 Cr | ₹14 Cr |
| Traveling and conveyance | ₹23 Cr | ₹21 Cr | ₹17 Cr | ₹11 Cr | ₹19 Cr |
| Other Administration | ₹18 Cr | ₹20 Cr | ₹19 Cr | ₹15 Cr | ₹17 Cr |
| Selling and Distribution Expenses | ₹298 Cr | ₹265 Cr | ₹233 Cr | ₹179 Cr | ₹200 Cr |
| Advertisement & Sales Promotion | ₹51 Cr | ₹46 Cr | ₹35 Cr | ₹21 Cr | ₹37 Cr |
| Sales Commissions & Incentives | ₹32 Cr | ₹29 Cr | ₹21 Cr | ₹19 Cr | ₹19 Cr |
| Freight and Forwarding | ₹215 Cr | ₹190 Cr | ₹177 Cr | ₹140 Cr | ₹144 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹10 Cr | ₹15 Cr | ₹19 Cr | ₹8.75 Cr | ₹14 Cr |
| Bad debts /advances written off | ₹0.27 Cr | ₹0.72 Cr | ₹0.86 Cr | ₹1.36 Cr | ₹2.18 Cr |
| Provision for doubtful debts | ₹1.13 Cr | ₹1.37 Cr | - | ₹1.80 Cr | ₹1.87 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | ₹2.66 Cr | ₹0.01 Cr | ₹0.27 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹8.99 Cr | ₹13 Cr | ₹15 Cr | ₹5.58 Cr | ₹9.68 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,903 Cr | ₹2,819 Cr | ₹2,506 Cr | ₹1,836 Cr | ₹1,973 Cr |
| Operating Profit (Excl OI) | ₹294 Cr | ₹312 Cr | ₹224 Cr | ₹256 Cr | ₹284 Cr |
| Other Income | ₹13 Cr | ₹11 Cr | ₹12 Cr | ₹16 Cr | ₹14 Cr |
| Interest Received | ₹5.83 Cr | ₹5.09 Cr | ₹4.66 Cr | ₹11 Cr | ₹3.87 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹4.71 Cr | ₹2.25 Cr | ₹2.79 Cr | ₹0.22 Cr | ₹2.88 Cr |
| Profits on sale of Investments | ₹0.24 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹7.04 Cr |
| Provision Written Back | - | - | ₹3.56 Cr | - | - |
| Foreign Exchange Gains | - | - | - | ₹0.10 Cr | - |
| Others | ₹2.52 Cr | ₹3.67 Cr | ₹0.86 Cr | ₹4.80 Cr | ₹0.64 Cr |
| Operating Profit | ₹307 Cr | ₹323 Cr | ₹236 Cr | ₹272 Cr | ₹298 Cr |
| Interest | ₹40 Cr | ₹40 Cr | ₹31 Cr | ₹26 Cr | ₹29 Cr |
| InterestonDebenture / Bonds | ₹7.20 Cr | ₹7.19 Cr | ₹0.47 Cr | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.43 Cr | ₹4.19 Cr | ₹3.49 Cr | ₹3.55 Cr | ₹3.86 Cr |
| Other Interest | ₹28 Cr | ₹29 Cr | ₹27 Cr | ₹23 Cr | ₹25 Cr |
| PBDT | ₹267 Cr | ₹283 Cr | ₹205 Cr | ₹246 Cr | ₹270 Cr |
| Depreciation | ₹115 Cr | ₹113 Cr | ₹101 Cr | ₹97 Cr | ₹94 Cr |
| Profit Before Taxation & Exceptional Items | ₹151 Cr | ₹169 Cr | ₹104 Cr | ₹148 Cr | ₹175 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹161 Cr | ₹177 Cr | ₹109 Cr | ₹150 Cr | ₹182 Cr |
| Provision for Tax | ₹38 Cr | ₹43 Cr | ₹26 Cr | ₹37 Cr | ₹39 Cr |
| Current Income Tax | ₹38 Cr | ₹40 Cr | ₹27 Cr | ₹39 Cr | ₹45 Cr |
| Deferred Tax | ₹0.35 Cr | ₹2.93 Cr | ₹-1.38 Cr | ₹-1.98 Cr | ₹-5.46 Cr |
| Other taxes | ₹-0.01 Cr | ₹-0.38 Cr | ₹-0.05 Cr | ₹-0.36 Cr | - |
| Profit After Tax | ₹122 Cr | ₹134 Cr | ₹83 Cr | ₹113 Cr | ₹142 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.18 Cr | ₹-0.05 Cr | ₹-0.07 Cr | ₹-0.22 Cr | ₹-0.34 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹122 Cr | ₹134 Cr | ₹83 Cr | ₹113 Cr | ₹142 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹894 Cr | ₹782 Cr | ₹712 Cr | ₹603 Cr | ₹511 Cr |
| Appropriations | ₹1,016 Cr | ₹916 Cr | ₹795 Cr | ₹716 Cr | ₹653 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹2.21 Cr |
| Other Appropriation | ₹29 Cr | ₹22 Cr | ₹13 Cr | ₹-3.25 Cr | ₹26 Cr |
| Equity Dividend % | ₹200.00 | ₹200.00 | ₹150.00 | ₹150.00 | ₹150.00 |
| Earnings Per Share | ₹81.92 | ₹89.76 | ₹55.86 | ₹75.68 | ₹95.21 |
| Adjusted EPS | ₹81.92 | ₹89.76 | ₹55.86 | ₹75.68 | ₹95.21 |
Compare Income Statement of peers of NILKAMAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| NILKAMAL | ₹2,254.7 Cr | 0.4% | -3.7% | -21.9% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹49,121.3 Cr | -1.6% | -6.9% | -9.1% | Stock Analytics | |
| ASTRAL | ₹42,117.6 Cr | 5.9% | 11.3% | -11.1% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,720.8 Cr | 0.5% | -3% | -38.9% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,594.6 Cr | -0.6% | -4.5% | 3.2% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,158.4 Cr | 1.6% | 18.9% | -14.2% | Stock Analytics | |
NILKAMAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| NILKAMAL | 0.4% |
-3.7% |
-21.9% |
| SENSEX | -0.5% |
2% |
4.8% |
You may also like the below Video Courses