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]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Gross Sales ₹107 Cr₹105 Cr₹103 Cr₹69 Cr₹49 Cr
     Sales ₹107 Cr₹105 Cr₹103 Cr₹69 Cr₹49 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹0.09 Cr₹0.02 Cr₹0.50 Cr₹0.02 Cr₹0.49 Cr
Less: Excise Duty -----
Net Sales ₹107 Cr₹105 Cr₹103 Cr₹69 Cr₹49 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-6.22 Cr₹-0.59 Cr₹-1.27 Cr₹-3.56 Cr₹-3.22 Cr
Raw Material Consumed ₹74 Cr₹69 Cr₹66 Cr₹42 Cr₹31 Cr
     Opening Raw Materials ₹24 Cr₹18 Cr₹12 Cr₹9.17 Cr₹9.06 Cr
     Purchases Raw Materials ₹58 Cr₹58 Cr₹61 Cr₹43 Cr₹31 Cr
     Closing Raw Materials ₹25 Cr₹24 Cr₹18 Cr₹12 Cr₹9.17 Cr
     Other Direct Purchases / Brought in cost ₹16 Cr₹17 Cr₹11 Cr₹1.77 Cr₹0.52 Cr
     Other raw material cost -----
Power & Fuel Cost ₹0.97 Cr₹1.00 Cr₹1.22 Cr₹0.87 Cr₹0.79 Cr
     Electricity & Power ₹0.97 Cr₹1.00 Cr₹1.22 Cr₹0.87 Cr₹0.79 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹7.95 Cr₹6.55 Cr₹5.90 Cr₹4.92 Cr₹4.57 Cr
     Salaries, Wages & Bonus ₹6.90 Cr₹5.74 Cr₹5.14 Cr₹4.35 Cr₹4.01 Cr
     Contributions to EPF & Pension Funds ₹0.31 Cr₹0.28 Cr₹0.26 Cr₹0.22 Cr₹0.19 Cr
     Workmen and Staff Welfare Expenses ₹0.33 Cr₹0.24 Cr₹0.26 Cr₹0.13 Cr₹0.14 Cr
     Other Employees Cost ₹0.41 Cr₹0.29 Cr₹0.25 Cr₹0.23 Cr₹0.23 Cr
Other Manufacturing Expenses ₹9.92 Cr₹6.84 Cr₹8.00 Cr₹9.30 Cr₹5.24 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹8.40 Cr₹5.31 Cr₹6.63 Cr₹8.33 Cr₹4.48 Cr
     Repairs and Maintenance -₹0.06 Cr₹0.05 Cr₹0.05 Cr₹0.05 Cr
     Packing Material Consumed ₹0.62 Cr₹0.43 Cr₹0.43 Cr₹0.28 Cr₹0.13 Cr
     Other Mfg Exp ₹0.90 Cr₹1.04 Cr₹0.89 Cr₹0.63 Cr₹0.59 Cr
General and Administration Expenses ₹1.54 Cr₹1.47 Cr₹1.83 Cr₹1.31 Cr₹1.08 Cr
     Rent , Rates & Taxes ₹0.21 Cr₹0.22 Cr₹0.37 Cr₹0.25 Cr₹0.27 Cr
     Insurance -----
     Printing and stationery ₹0.06 Cr₹0.04 Cr₹0.04 Cr₹0.03 Cr₹0.03 Cr
     Professional and legal fees ₹0.36 Cr₹0.49 Cr₹0.70 Cr₹0.43 Cr₹0.16 Cr
     Traveling and conveyance ₹0.28 Cr₹0.23 Cr₹0.23 Cr₹0.15 Cr₹0.18 Cr
     Other Administration ₹0.63 Cr₹0.50 Cr₹0.49 Cr₹0.45 Cr₹0.45 Cr
Selling and Distribution Expenses ₹1.59 Cr₹1.52 Cr₹1.39 Cr₹0.68 Cr₹1.02 Cr
     Advertisement & Sales Promotion ₹0.37 Cr₹0.33 Cr₹0.24 Cr₹0.07 Cr₹0.08 Cr
     Sales Commissions & Incentives ₹0.39 Cr₹0.41 Cr₹0.33 Cr₹0.17 Cr₹0.30 Cr
     Freight and Forwarding ₹0.19 Cr₹0.28 Cr₹0.27 Cr₹0.18 Cr₹0.23 Cr
     Handling and Clearing Charges ₹0.64 Cr₹0.50 Cr₹0.55 Cr₹0.26 Cr₹0.41 Cr
     Other Selling Expenses -----
Miscellaneous Expenses ₹0.06 Cr₹0.91 Cr₹0.10 Cr₹0.45 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 -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹0.05 Cr₹0.91 Cr₹0.10 Cr₹0.45 Cr₹0.46 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹90 Cr₹86 Cr₹83 Cr₹56 Cr₹41 Cr
Operating Profit (Excl OI) ₹18 Cr₹19 Cr₹20 Cr₹13 Cr₹8.61 Cr
Other Income ₹3.07 Cr₹2.54 Cr₹1.34 Cr₹0.10 Cr₹0.23 Cr
     Interest Received ₹3.07 Cr₹2.46 Cr₹1.18 Cr₹0.08 Cr₹0.12 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 -₹0.09 Cr₹0.00 Cr₹0.01 Cr₹0.06 Cr
Operating Profit ₹21 Cr₹21 Cr₹21 Cr₹13 Cr₹8.84 Cr
Interest ₹0.37 Cr₹0.27 Cr₹0.55 Cr₹0.29 Cr₹0.43 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹0.03 Cr₹0.03 Cr₹0.06 Cr₹0.05 Cr₹0.04 Cr
     Intereston Fixed deposits -----
     Bank Charges etc -----
     Other Interest ₹0.34 Cr₹0.24 Cr₹0.48 Cr₹0.24 Cr₹0.39 Cr
PBDT ₹20 Cr₹21 Cr₹21 Cr₹13 Cr₹8.41 Cr
Depreciation ₹2.20 Cr₹1.74 Cr₹1.58 Cr₹1.25 Cr₹1.11 Cr
Profit Before Taxation & Exceptional Items ₹18 Cr₹19 Cr₹19 Cr₹11 Cr₹7.29 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹18 Cr₹19 Cr₹19 Cr₹11 Cr₹7.29 Cr
Provision for Tax ₹4.30 Cr₹5.28 Cr₹5.00 Cr₹3.04 Cr₹2.29 Cr
     Current Income Tax ₹4.66 Cr₹5.26 Cr₹5.11 Cr₹3.20 Cr₹2.19 Cr
     Deferred Tax ₹-0.35 Cr₹0.02 Cr₹-0.12 Cr₹-0.02 Cr₹0.14 Cr
     Other taxes ---₹-0.14 Cr₹-0.04 Cr
Profit After Tax ₹14 Cr₹14 Cr₹14 Cr₹8.36 Cr₹5.01 Cr
Extra items -----
Adjustments to PAT -----
Profit Balance B/F ₹55 Cr₹45 Cr₹35 Cr₹32 Cr₹28 Cr
Appropriations ₹69 Cr₹59 Cr₹49 Cr₹41 Cr₹33 Cr
     General Reserves ----₹0.20 Cr
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹1.81 Cr₹0.96 Cr₹0.79 Cr₹5.15 Cr₹-0.12 Cr
Equity Dividend % ₹32.00₹32.80₹36.00₹5.00₹20.00
Earnings Per Share ₹10.47₹10.71₹11.94₹8.33₹9.98
Adjusted EPS ₹10.47₹10.71₹11.94₹8.33₹4.99

Compare Income Statement of peers of PANCHSHEEL ORGANICS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
PANCHSHEEL ORGANICS ₹170.9 Cr 0.6% -4.8% -37.6% Stock Analytics
SUN PHARMACEUTICAL INDUSTRIES ₹415,121.0 Cr 0.7% -4.2% -8.7% Stock Analytics
DIVIS LABORATORIES ₹168,918.0 Cr 0% -1% 4% Stock Analytics
TORRENT PHARMACEUTICALS ₹131,481.0 Cr 2.4% 4.5% 14.5% Stock Analytics
CIPLA ₹122,725.0 Cr 1.1% 0.2% -1.9% Stock Analytics
DR REDDYS LABORATORIES ₹104,224.0 Cr -1% -2% -9.7% Stock Analytics


PANCHSHEEL ORGANICS Share Price vs Sensex

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

0.6%

-4.8%

-37.6%

SENSEX

0.9%

0.7%

9.6%


You may also like the below Video Courses