Home > Income Statement > PANCHSHEEL ORGANICS

PANCHSHEEL ORGANICS
Income Statement

PANCHSHEEL ORGANICS is part of below Screeners ↓
Best Quarterly Growth Small Cap Stocks
COMMUNITY POLL
for PANCHSHEEL ORGANICS
Please provide your vote to see the results

PANCHSHEEL ORGANICS Last 5 Year Income Statement History

[Standalone]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹103 Cr₹69 Cr₹49 Cr₹50 Cr₹48 Cr
     Sales ₹103 Cr₹69 Cr₹49 Cr₹50 Cr₹48 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹0.01 Cr₹0.02 Cr₹0.49 Cr₹0.11 Cr₹0.01 Cr
Less: Excise Duty -----
Net Sales ₹103 Cr₹69 Cr₹49 Cr₹50 Cr₹48 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-1.27 Cr₹-3.56 Cr₹-3.22 Cr₹-0.88 Cr₹-0.10 Cr
Raw Material Consumed ₹66 Cr₹42 Cr₹31 Cr₹31 Cr₹32 Cr
     Opening Raw Materials ₹12 Cr₹9.17 Cr₹9.06 Cr₹8.99 Cr₹8.31 Cr
     Purchases Raw Materials ₹61 Cr₹43 Cr₹31 Cr₹31 Cr₹32 Cr
     Closing Raw Materials ₹18 Cr₹12 Cr₹9.17 Cr₹9.06 Cr₹8.99 Cr
     Other Direct Purchases / Brought in cost ₹11 Cr₹1.77 Cr₹0.52 Cr₹0.08 Cr₹0.79 Cr
     Other raw material cost -----
Power & Fuel Cost ₹1.22 Cr₹0.87 Cr₹0.79 Cr₹0.84 Cr₹0.93 Cr
     Electricity & Power ₹1.22 Cr₹0.87 Cr₹0.79 Cr₹0.84 Cr₹0.93 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹5.90 Cr₹4.92 Cr₹4.57 Cr₹4.75 Cr₹4.45 Cr
     Salaries, Wages & Bonus ₹5.14 Cr₹4.35 Cr₹4.01 Cr₹4.18 Cr₹3.92 Cr
     Contributions to EPF & Pension Funds ₹0.26 Cr₹0.22 Cr₹0.19 Cr₹0.20 Cr₹0.19 Cr
     Workmen and Staff Welfare Expenses ₹0.26 Cr₹0.13 Cr₹0.14 Cr₹0.12 Cr₹0.13 Cr
     Other Employees Cost ₹0.25 Cr₹0.23 Cr₹0.23 Cr₹0.24 Cr₹0.22 Cr
Other Manufacturing Expenses ₹8.00 Cr₹9.30 Cr₹5.24 Cr₹3.21 Cr₹1.17 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹6.63 Cr₹8.33 Cr₹4.48 Cr₹2.51 Cr₹0.49 Cr
     Repairs and Maintenance ₹0.05 Cr₹0.05 Cr₹0.05 Cr--
     Packing Material Consumed ₹0.43 Cr₹0.28 Cr₹0.13 Cr₹0.14 Cr₹0.13 Cr
     Other Mfg Exp ₹0.89 Cr₹0.63 Cr₹0.59 Cr₹0.56 Cr₹0.55 Cr
General and Administration Expenses ₹1.83 Cr₹1.31 Cr₹1.08 Cr₹1.26 Cr₹1.26 Cr
     Rent , Rates & Taxes ₹0.37 Cr₹0.25 Cr₹0.27 Cr₹0.22 Cr₹0.24 Cr
     Insurance -----
     Printing and stationery ₹0.04 Cr₹0.03 Cr₹0.03 Cr₹0.03 Cr₹0.05 Cr
     Professional and legal fees ₹0.71 Cr₹0.43 Cr₹0.16 Cr₹0.15 Cr₹0.17 Cr
     Traveling and conveyance ₹0.23 Cr₹0.15 Cr₹0.18 Cr₹0.26 Cr₹0.31 Cr
     Other Administration ₹0.72 Cr₹0.60 Cr₹0.63 Cr₹0.87 Cr₹0.80 Cr
Selling and Distribution Expenses ₹1.39 Cr₹0.68 Cr₹1.02 Cr₹1.06 Cr₹0.92 Cr
     Handling and Clearing Charges ₹0.55 Cr₹0.26 Cr₹0.41 Cr₹0.35 Cr₹0.41 Cr
     Other Selling Expenses -----
Miscellaneous Expenses ₹0.10 Cr₹0.45 Cr₹0.46 Cr₹0.64 Cr₹0.46 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) ₹0.00 Cr---₹0.00 Cr
     Losson foreign exchange fluctuations ---₹0.10 Cr₹0.01 Cr
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹0.10 Cr₹0.45 Cr₹0.46 Cr₹0.54 Cr₹0.45 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹83 Cr₹56 Cr₹41 Cr₹42 Cr₹41 Cr
Operating Profit (Excl OI) ₹20 Cr₹13 Cr₹8.61 Cr₹8.54 Cr₹6.93 Cr
Other Income ₹1.34 Cr₹0.10 Cr₹0.23 Cr₹0.19 Cr₹0.28 Cr
     Interest Received ₹1.18 Cr₹0.08 Cr₹0.12 Cr₹0.13 Cr₹0.04 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₹0.24 Cr
Operating Profit ₹21 Cr₹13 Cr₹8.84 Cr₹8.73 Cr₹7.21 Cr
Interest ₹0.55 Cr₹0.29 Cr₹0.43 Cr₹0.31 Cr₹0.39 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹0.06 Cr₹0.05 Cr₹0.04 Cr₹0.04 Cr₹0.11 Cr
     Intereston Fixed deposits -----
     Bank Charges etc -----
     Other Interest ₹0.48 Cr₹0.24 Cr₹0.39 Cr₹0.27 Cr₹0.28 Cr
PBDT ₹21 Cr₹13 Cr₹8.41 Cr₹8.42 Cr₹6.82 Cr
Depreciation ₹1.58 Cr₹1.25 Cr₹1.11 Cr₹1.11 Cr₹1.17 Cr
Profit Before Taxation & Exceptional Items ₹19 Cr₹11 Cr₹7.29 Cr₹7.31 Cr₹5.66 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹19 Cr₹11 Cr₹7.29 Cr₹7.31 Cr₹5.66 Cr
Provision for Tax ₹5.00 Cr₹3.04 Cr₹2.29 Cr₹2.02 Cr₹1.62 Cr
     Current Income Tax ₹5.11 Cr₹3.20 Cr₹2.19 Cr₹2.27 Cr₹1.83 Cr
     Deferred Tax ₹-0.12 Cr₹-0.02 Cr₹0.14 Cr₹-0.13 Cr₹-0.21 Cr
     Other taxes -₹-0.14 Cr₹-0.04 Cr₹-0.11 Cr-
Profit After Tax ₹14 Cr₹8.36 Cr₹5.01 Cr₹5.29 Cr₹4.04 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹14 Cr₹8.36 Cr₹5.01 Cr₹5.29 Cr₹4.04 Cr
Adjustments to PAT -----
Profit Balance B/F ₹35 Cr₹32 Cr₹28 Cr₹23 Cr₹20 Cr
Appropriations ₹49 Cr₹41 Cr₹33 Cr₹29 Cr₹24 Cr
     General Reserves --₹0.20 Cr₹0.20 Cr₹0.20 Cr
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹0.79 Cr₹5.15 Cr₹-0.12 Cr₹0.47 Cr₹0.53 Cr
Equity Dividend % ₹36.00₹5.00₹20.00--
Earnings Per Share ₹11.94₹8.33₹9.98₹10.55₹8.05
Adjusted EPS ₹11.94₹8.33₹4.99₹5.27₹4.02

Compare Income Statement of peers of PANCHSHEEL ORGANICS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
PANCHSHEEL ORGANICS ₹262.9 Cr 1.9% -3.3% 13.5% Stock Analytics
SUN PHARMACEUTICAL INDUSTRIES ₹361,400.0 Cr -1.5% -5.8% 55.3% Stock Analytics
CIPLA ₹108,147.0 Cr -5.9% -8.4% 45.7% Stock Analytics
DIVIS LABORATORIES ₹100,664.0 Cr -4.3% -0.1% 15.3% Stock Analytics
ZYDUS LIFESCIENCES ₹98,917.8 Cr -3.7% -1.8% 84.3% Stock Analytics
DR REDDYS LABORATORIES ₹98,703.0 Cr -6.1% -4.1% 19.8% Stock Analytics


PANCHSHEEL ORGANICS Share Price vs Sensex

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

1.9%

-3.3%

13.5%

SENSEX

-1.6%

-2.1%

19%


You may also like the below Video Courses