Home > Income Statement > PANCHSHEEL ORGANICS

PANCHSHEEL ORGANICS
Income Statement

COMMUNITY POLL
for PANCHSHEEL ORGANICS
Please provide your vote to see the results

PANCHSHEEL ORGANICS Last 5 Year Income Statement History

[Standalone]

Mar2024Mar2023Mar2022Mar2021Mar2020
INCOME :
Gross Sales ₹105 Cr₹103 Cr₹69 Cr₹49 Cr₹50 Cr
     Sales ₹105 Cr₹103 Cr₹69 Cr₹49 Cr₹50 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹0.02 Cr₹0.50 Cr₹0.02 Cr₹0.49 Cr₹0.11 Cr
Less: Excise Duty -----
Net Sales ₹105 Cr₹103 Cr₹69 Cr₹49 Cr₹50 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-0.59 Cr₹-1.27 Cr₹-3.56 Cr₹-3.22 Cr₹-0.88 Cr
Raw Material Consumed ₹69 Cr₹66 Cr₹42 Cr₹31 Cr₹31 Cr
     Opening Raw Materials ₹18 Cr₹12 Cr₹9.17 Cr₹9.06 Cr₹8.99 Cr
     Purchases Raw Materials ₹58 Cr₹61 Cr₹43 Cr₹31 Cr₹31 Cr
     Closing Raw Materials ₹24 Cr₹18 Cr₹12 Cr₹9.17 Cr₹9.06 Cr
     Other Direct Purchases / Brought in cost ₹17 Cr₹11 Cr₹1.77 Cr₹0.52 Cr₹0.08 Cr
     Other raw material cost -----
Power & Fuel Cost ₹1.00 Cr₹1.22 Cr₹0.87 Cr₹0.79 Cr₹0.84 Cr
     Electricity & Power ₹1.00 Cr₹1.22 Cr₹0.87 Cr₹0.79 Cr₹0.84 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹6.55 Cr₹5.90 Cr₹4.92 Cr₹4.57 Cr₹4.75 Cr
     Salaries, Wages & Bonus ₹5.74 Cr₹5.14 Cr₹4.35 Cr₹4.01 Cr₹4.18 Cr
     Contributions to EPF & Pension Funds ₹0.28 Cr₹0.26 Cr₹0.22 Cr₹0.19 Cr₹0.20 Cr
     Workmen and Staff Welfare Expenses ₹0.24 Cr₹0.26 Cr₹0.13 Cr₹0.14 Cr₹0.12 Cr
     Other Employees Cost ₹0.29 Cr₹0.25 Cr₹0.23 Cr₹0.23 Cr₹0.24 Cr
Other Manufacturing Expenses ₹6.83 Cr₹8.00 Cr₹9.30 Cr₹5.24 Cr₹3.21 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹5.31 Cr₹6.63 Cr₹8.33 Cr₹4.48 Cr₹2.51 Cr
     Repairs and Maintenance ₹0.06 Cr₹0.05 Cr₹0.05 Cr₹0.05 Cr-
     Packing Material Consumed ₹0.43 Cr₹0.43 Cr₹0.28 Cr₹0.13 Cr₹0.14 Cr
     Other Mfg Exp ₹1.03 Cr₹0.89 Cr₹0.63 Cr₹0.59 Cr₹0.56 Cr
General and Administration Expenses ₹1.40 Cr₹1.83 Cr₹1.31 Cr₹1.08 Cr₹1.26 Cr
     Rent , Rates & Taxes ₹0.13 Cr₹0.37 Cr₹0.25 Cr₹0.27 Cr₹0.22 Cr
     Insurance -----
     Printing and stationery ₹0.04 Cr₹0.04 Cr₹0.03 Cr₹0.03 Cr₹0.03 Cr
     Professional and legal fees ₹0.49 Cr₹0.70 Cr₹0.43 Cr₹0.16 Cr₹0.15 Cr
     Traveling and conveyance ₹0.23 Cr₹0.23 Cr₹0.15 Cr₹0.18 Cr₹0.26 Cr
     Other Administration ₹0.51 Cr₹0.49 Cr₹0.45 Cr₹0.45 Cr₹0.61 Cr
Selling and Distribution Expenses ₹1.52 Cr₹1.39 Cr₹0.68 Cr₹1.02 Cr₹1.06 Cr
     Advertisement & Sales Promotion ₹0.33 Cr₹0.24 Cr₹0.07 Cr₹0.08 Cr₹0.21 Cr
     Sales Commissions & Incentives ₹0.41 Cr₹0.33 Cr₹0.17 Cr₹0.30 Cr₹0.24 Cr
     Freight and Forwarding ₹0.28 Cr₹0.27 Cr₹0.18 Cr₹0.23 Cr₹0.27 Cr
     Handling and Clearing Charges ₹0.50 Cr₹0.55 Cr₹0.26 Cr₹0.41 Cr₹0.35 Cr
     Other Selling Expenses -----
Miscellaneous Expenses ₹0.91 Cr₹0.10 Cr₹0.45 Cr₹0.46 Cr₹0.64 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) -₹0.00 Cr---
     Losson foreign exchange fluctuations ----₹0.10 Cr
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹0.91 Cr₹0.10 Cr₹0.45 Cr₹0.46 Cr₹0.54 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹86 Cr₹83 Cr₹56 Cr₹41 Cr₹42 Cr
Operating Profit (Excl OI) ₹19 Cr₹20 Cr₹13 Cr₹8.61 Cr₹8.54 Cr
Other Income ₹2.46 Cr₹1.34 Cr₹0.10 Cr₹0.23 Cr₹0.19 Cr
     Interest Received ₹2.46 Cr₹1.18 Cr₹0.08 Cr₹0.12 Cr₹0.13 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments -----
     Provision Written Back -₹0.12 Cr---
     Foreign Exchange Gains -₹0.03 Cr₹0.01 Cr₹0.05 Cr-
     Others -₹0.00 Cr₹0.01 Cr₹0.06 Cr₹0.06 Cr
Operating Profit ₹21 Cr₹21 Cr₹13 Cr₹8.84 Cr₹8.73 Cr
Interest ₹0.27 Cr₹0.55 Cr₹0.29 Cr₹0.43 Cr₹0.31 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹0.03 Cr₹0.06 Cr₹0.05 Cr₹0.04 Cr₹0.04 Cr
     Intereston Fixed deposits -----
     Bank Charges etc -----
     Other Interest ₹0.24 Cr₹0.48 Cr₹0.24 Cr₹0.39 Cr₹0.27 Cr
PBDT ₹21 Cr₹21 Cr₹13 Cr₹8.41 Cr₹8.42 Cr
Depreciation ₹1.74 Cr₹1.58 Cr₹1.25 Cr₹1.11 Cr₹1.11 Cr
Profit Before Taxation & Exceptional Items ₹19 Cr₹19 Cr₹11 Cr₹7.29 Cr₹7.31 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹19 Cr₹19 Cr₹11 Cr₹7.29 Cr₹7.31 Cr
Provision for Tax ₹5.28 Cr₹5.00 Cr₹3.04 Cr₹2.29 Cr₹2.02 Cr
     Current Income Tax ₹5.26 Cr₹5.11 Cr₹3.20 Cr₹2.19 Cr₹2.27 Cr
     Deferred Tax ₹0.03 Cr₹-0.12 Cr₹-0.02 Cr₹0.14 Cr₹-0.13 Cr
     Other taxes --₹-0.14 Cr₹-0.04 Cr₹-0.11 Cr
Profit After Tax ₹14 Cr₹14 Cr₹8.36 Cr₹5.01 Cr₹5.29 Cr
Extra items -----
Adjustments to PAT -----
Profit Balance B/F ₹45 Cr₹35 Cr₹32 Cr₹28 Cr₹23 Cr
Appropriations ₹59 Cr₹49 Cr₹41 Cr₹33 Cr₹29 Cr
     General Reserves ---₹0.20 Cr₹0.20 Cr
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹0.96 Cr₹0.79 Cr₹5.15 Cr₹-0.12 Cr₹0.47 Cr
Equity Dividend % ₹32.80₹36.00₹5.00₹20.00-
Earnings Per Share ₹10.71₹11.94₹8.33₹9.98₹10.55
Adjusted EPS ₹10.71₹11.94₹8.33₹4.99₹5.27

Compare Income Statement of peers of PANCHSHEEL ORGANICS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
PANCHSHEEL ORGANICS ₹195.2 Cr -4.2% -16.3% -46.2% Stock Analytics
SUN PHARMACEUTICAL INDUSTRIES ₹382,622.0 Cr 2% -2.3% -12.6% Stock Analytics
DIVIS LABORATORIES ₹159,536.0 Cr -1.3% -6.2% 21.2% Stock Analytics
CIPLA ₹125,468.0 Cr -2.2% 3.6% -4.5% Stock Analytics
TORRENT PHARMACEUTICALS ₹121,162.0 Cr -0% -0.3% 5% Stock Analytics
DR REDDYS LABORATORIES ₹105,874.0 Cr -0.9% 4.5% -8.6% Stock Analytics


PANCHSHEEL ORGANICS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
PANCHSHEEL ORGANICS

-4.2%

-16.3%

-46.2%

SENSEX

1.1%

-0.4%

-2.2%


You may also like the below Video Courses