NOCIL
|
NOCIL Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,393 Cr | ₹1,445 Cr | ₹1,617 Cr | ₹1,571 Cr | ₹925 Cr |
Sales | ₹1,372 Cr | ₹1,437 Cr | ₹1,611 Cr | ₹1,561 Cr | ₹913 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹21 Cr | ₹7.36 Cr | ₹5.80 Cr | ₹10 Cr | ₹12 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,393 Cr | ₹1,445 Cr | ₹1,617 Cr | ₹1,571 Cr | ₹925 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-2.55 Cr | ₹28 Cr | ₹-24 Cr | ₹-89 Cr | ₹24 Cr |
Raw Material Consumed | ₹800 Cr | ₹787 Cr | ₹912 Cr | ₹948 Cr | ₹480 Cr |
Opening Raw Materials | ₹86 Cr | ₹120 Cr | ₹191 Cr | ₹119 Cr | ₹64 Cr |
Purchases Raw Materials | ₹855 Cr | ₹749 Cr | ₹838 Cr | ₹1,017 Cr | ₹534 Cr |
Closing Raw Materials | ₹142 Cr | ₹86 Cr | ₹120 Cr | ₹191 Cr | ₹119 Cr |
Other Direct Purchases / Brought in cost | ₹2.04 Cr | ₹4.00 Cr | ₹3.21 Cr | ₹2.72 Cr | ₹1.42 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹152 Cr | ₹154 Cr | ₹188 Cr | ₹150 Cr | ₹79 Cr |
Electricity & Power | ₹152 Cr | ₹154 Cr | ₹188 Cr | ₹150 Cr | ₹79 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹95 Cr | ₹92 Cr | ₹87 Cr | ₹81 Cr | ₹70 Cr |
Salaries, Wages & Bonus | ₹77 Cr | ₹77 Cr | ₹73 Cr | ₹68 Cr | ₹60 Cr |
Contributions to EPF & Pension Funds | ₹5.96 Cr | ₹5.83 Cr | ₹5.33 Cr | ₹5.51 Cr | ₹4.19 Cr |
Workmen and Staff Welfare Expenses | ₹8.92 Cr | ₹8.33 Cr | ₹7.39 Cr | ₹6.86 Cr | ₹5.17 Cr |
Other Employees Cost | ₹3.01 Cr | ₹0.78 Cr | ₹1.38 Cr | ₹0.37 Cr | ₹0.96 Cr |
Other Manufacturing Expenses | ₹85 Cr | ₹80 Cr | ₹85 Cr | ₹78 Cr | ₹57 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹24 Cr | ₹22 Cr | ₹21 Cr | ₹21 Cr | ₹19 Cr |
Repairs and Maintenance | ₹24 Cr | ₹24 Cr | ₹23 Cr | ₹20 Cr | ₹12 Cr |
Packing Material Consumed | ₹17 Cr | ₹16 Cr | ₹21 Cr | ₹21 Cr | ₹16 Cr |
Other Mfg Exp | ₹20 Cr | ₹18 Cr | ₹19 Cr | ₹16 Cr | ₹11 Cr |
General and Administration Expenses | ₹65 Cr | ₹55 Cr | ₹56 Cr | ₹49 Cr | ₹40 Cr |
Rent , Rates & Taxes | ₹3.63 Cr | ₹2.73 Cr | ₹3.01 Cr | ₹1.72 Cr | ₹2.16 Cr |
Insurance | ₹5.49 Cr | ₹4.84 Cr | ₹4.99 Cr | ₹5.25 Cr | ₹4.34 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹56 Cr | ₹48 Cr | ₹48 Cr | ₹42 Cr | ₹33 Cr |
Selling and Distribution Expenses | ₹55 Cr | ₹49 Cr | ₹55 Cr | ₹63 Cr | ₹37 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹55 Cr | ₹49 Cr | ₹55 Cr | ₹63 Cr | ₹37 Cr |
Miscellaneous Expenses | ₹5.43 Cr | ₹3.64 Cr | ₹5.69 Cr | ₹5.41 Cr | ₹5.61 Cr |
Bad debts /advances written off | - | - | ₹0.02 Cr | ₹0.03 Cr | - |
Provision for doubtful debts | - | - | ₹0.76 Cr | ₹0.08 Cr | - |
Losson disposal of fixed assets(net) | - | - | ₹0.16 Cr | ₹1.57 Cr | ₹0.81 Cr |
Losson foreign exchange fluctuations | ₹1.41 Cr | - | ₹1.24 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹4.02 Cr | ₹3.64 Cr | ₹3.51 Cr | ₹3.73 Cr | ₹4.80 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,255 Cr | ₹1,250 Cr | ₹1,364 Cr | ₹1,285 Cr | ₹794 Cr |
Operating Profit (Excl OI) | ₹137 Cr | ₹195 Cr | ₹253 Cr | ₹286 Cr | ₹131 Cr |
Other Income | ₹32 Cr | ₹39 Cr | ₹6.24 Cr | ₹3.88 Cr | ₹15 Cr |
Interest Received | ₹21 Cr | ₹17 Cr | ₹4.37 Cr | ₹1.11 Cr | ₹12 Cr |
Dividend Received | ₹1.01 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.02 Cr |
Profit on sale of Fixed Assets | ₹1.97 Cr | ₹17 Cr | - | - | - |
Profits on sale of Investments | ₹1.67 Cr | ₹1.98 Cr | ₹0.27 Cr | - | - |
Provision Written Back | - | - | - | ₹0.01 Cr | ₹0.01 Cr |
Foreign Exchange Gains | - | ₹0.19 Cr | - | ₹0.74 Cr | ₹0.09 Cr |
Others | ₹6.21 Cr | ₹3.05 Cr | ₹1.57 Cr | ₹2.01 Cr | ₹2.84 Cr |
Operating Profit | ₹170 Cr | ₹234 Cr | ₹259 Cr | ₹290 Cr | ₹146 Cr |
Interest | ₹1.79 Cr | ₹1.62 Cr | ₹1.20 Cr | ₹1.09 Cr | ₹0.97 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.01 Cr | ₹0.06 Cr | ₹0.14 Cr | ₹0.26 Cr | - |
Intereston Fixed deposits | ₹0.79 Cr | ₹0.61 Cr | ₹0.39 Cr | ₹0.36 Cr | ₹0.97 Cr |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹0.99 Cr | ₹0.95 Cr | ₹0.67 Cr | ₹0.47 Cr | - |
PBDT | ₹168 Cr | ₹233 Cr | ₹258 Cr | ₹289 Cr | ₹145 Cr |
Depreciation | ₹54 Cr | ₹53 Cr | ₹56 Cr | ₹48 Cr | ₹37 Cr |
Profit Before Taxation & Exceptional Items | ₹114 Cr | ₹180 Cr | ₹202 Cr | ₹241 Cr | ₹107 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹114 Cr | ₹180 Cr | ₹202 Cr | ₹241 Cr | ₹107 Cr |
Provision for Tax | ₹11 Cr | ₹47 Cr | ₹53 Cr | ₹65 Cr | ₹19 Cr |
Current Income Tax | ₹28 Cr | ₹40 Cr | ₹49 Cr | ₹57 Cr | ₹25 Cr |
Deferred Tax | ₹-17 Cr | ₹7.14 Cr | ₹3.49 Cr | ₹5.37 Cr | ₹6.27 Cr |
Other taxes | ₹0.25 Cr | ₹-0.04 Cr | ₹0.31 Cr | ₹2.08 Cr | ₹-13 Cr |
Profit After Tax | ₹103 Cr | ₹133 Cr | ₹149 Cr | ₹176 Cr | ₹88 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹103 Cr | ₹133 Cr | ₹149 Cr | ₹176 Cr | ₹88 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,399 Cr | ₹1,316 Cr | ₹1,217 Cr | ₹1,074 Cr | ₹985 Cr |
Appropriations | ₹1,502 Cr | ₹1,449 Cr | ₹1,366 Cr | ₹1,250 Cr | ₹1,074 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹33 Cr | - |
Equity Dividend % | ₹20.00 | ₹30.00 | ₹30.00 | ₹30.00 | ₹20.00 |
Earnings Per Share | ₹6.16 | ₹7.98 | ₹8.95 | ₹10.57 | ₹5.32 |
Adjusted EPS | ₹6.16 | ₹7.98 | ₹8.95 | ₹10.57 | ₹5.32 |
Compare Income Statement of peers of NOCIL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
NOCIL | ₹3,097.9 Cr | -2.4% | -4.6% | -40.3% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹145,973.0 Cr | -1.2% | -5.6% | -8.2% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹128,736.0 Cr | -1.9% | -15.8% | 32.8% | Stock Analytics | |
SRF | ₹90,046.5 Cr | -1.9% | -3.5% | 24.1% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹39,436.7 Cr | 0.6% | 0.9% | 7.5% | Stock Analytics | |
GODREJ INDUSTRIES | ₹38,607.7 Cr | 0.5% | -5.8% | 23.7% | Stock Analytics |
NOCIL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
NOCIL | -2.4% |
-4.6% |
-40.3% |
SENSEX | -1.2% |
-3% |
-0.2% |
You may also like the below Video Courses