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 | ₹2,558.2 Cr | -1.9% | -2.3% | -9% | Stock Analytics | |
SUPREME INDUSTRIES | ₹52,224.6 Cr | -2% | -5.5% | -30.6% | Stock Analytics | |
ASTRAL | ₹40,171.6 Cr | 0.4% | -2.1% | -37.3% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹12,704.3 Cr | -1% | -8% | -35% | Stock Analytics | |
TIME TECHNOPLAST | ₹10,142.6 Cr | 2.8% | 1.8% | 34.6% | Stock Analytics | |
GARWARE HITECH FILMS | ₹8,403.3 Cr | -2.5% | -15.4% | 53.7% | Stock Analytics |
NILKAMAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
NILKAMAL | -1.9% |
-2.3% |
-9% |
SENSEX | -1.4% |
0.7% |
2.4% |
You may also like the below Video Courses