PCBL CHEMICAL
|
PCBL CHEMICAL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹6,420 Cr | ₹5,774 Cr | ₹4,446 Cr | ₹2,660 Cr | ₹3,244 Cr |
| Sales | ₹6,217 Cr | ₹5,610 Cr | ₹4,332 Cr | ₹2,587 Cr | ₹3,136 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1.77 Cr | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹201 Cr | ₹165 Cr | ₹114 Cr | ₹73 Cr | ₹108 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹6,420 Cr | ₹5,774 Cr | ₹4,446 Cr | ₹2,660 Cr | ₹3,244 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-70 Cr | ₹-3.89 Cr | ₹-35 Cr | ₹26 Cr | ₹3.79 Cr |
| Raw Material Consumed | ₹4,526 Cr | ₹4,356 Cr | ₹3,169 Cr | ₹1,583 Cr | ₹2,186 Cr |
| Opening Raw Materials | ₹419 Cr | ₹464 Cr | ₹349 Cr | ₹199 Cr | ₹309 Cr |
| Purchases Raw Materials | ₹4,740 Cr | ₹4,311 Cr | ₹3,284 Cr | ₹1,733 Cr | ₹2,076 Cr |
| Closing Raw Materials | ₹617 Cr | ₹419 Cr | ₹464 Cr | ₹349 Cr | ₹199 Cr |
| Other Direct Purchases / Brought in cost | ₹1.74 Cr | - | - | - | - |
| Other raw material cost | ₹-18 Cr | - | - | - | - |
| Power & Fuel Cost | ₹43 Cr | ₹26 Cr | ₹26 Cr | ₹28 Cr | ₹23 Cr |
| Electricity & Power | ₹34 Cr | ₹20 Cr | ₹20 Cr | ₹24 Cr | ₹17 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹8.94 Cr | ₹6.56 Cr | ₹5.73 Cr | ₹3.86 Cr | ₹5.56 Cr |
| Employee Cost | ₹250 Cr | ₹190 Cr | ₹159 Cr | ₹132 Cr | ₹135 Cr |
| Salaries, Wages & Bonus | ₹208 Cr | ₹158 Cr | ₹128 Cr | ₹107 Cr | ₹110 Cr |
| Contributions to EPF & Pension Funds | ₹20 Cr | ₹17 Cr | ₹18 Cr | ₹15 Cr | ₹14 Cr |
| Workmen and Staff Welfare Expenses | ₹22 Cr | ₹15 Cr | ₹13 Cr | ₹10 Cr | ₹11 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹214 Cr | ₹162 Cr | ₹161 Cr | ₹128 Cr | ₹133 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹43 Cr | ₹34 Cr | ₹33 Cr | ₹23 Cr | ₹24 Cr |
| Packing Material Consumed | ₹103 Cr | ₹76 Cr | ₹74 Cr | ₹55 Cr | ₹64 Cr |
| Other Mfg Exp | ₹68 Cr | ₹52 Cr | ₹55 Cr | ₹50 Cr | ₹44 Cr |
| General and Administration Expenses | ₹75 Cr | ₹53 Cr | ₹44 Cr | ₹32 Cr | ₹39 Cr |
| Rent , Rates & Taxes | ₹19 Cr | ₹13 Cr | ₹12 Cr | ₹8.68 Cr | ₹13 Cr |
| Insurance | ₹11 Cr | ₹8.28 Cr | ₹7.12 Cr | ₹5.73 Cr | ₹3.34 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | ₹20 Cr | ₹11 Cr | ₹6.57 Cr | ₹4.46 Cr | ₹11 Cr |
| Other Administration | ₹25 Cr | ₹20 Cr | ₹19 Cr | ₹13 Cr | ₹12 Cr |
| Selling and Distribution Expenses | ₹171 Cr | ₹123 Cr | ₹156 Cr | ₹125 Cr | ₹124 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹40 Cr | ₹36 Cr | ₹36 Cr | ₹27 Cr | ₹32 Cr |
| Freight and Forwarding | ₹131 Cr | ₹87 Cr | ₹120 Cr | ₹97 Cr | ₹91 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹221 Cr | ₹153 Cr | ₹146 Cr | ₹100 Cr | ₹142 Cr |
| Bad debts /advances written off | - | - | ₹9.36 Cr | - | - |
| Provision for doubtful debts | - | ₹0.11 Cr | - | ₹0.83 Cr | - |
| Losson disposal of fixed assets(net) | - | ₹0.02 Cr | ₹0.39 Cr | - | ₹1.01 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹221 Cr | ₹153 Cr | ₹136 Cr | ₹99 Cr | ₹141 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹5,431 Cr | ₹5,059 Cr | ₹3,825 Cr | ₹2,153 Cr | ₹2,784 Cr |
| Operating Profit (Excl OI) | ₹989 Cr | ₹715 Cr | ₹621 Cr | ₹506 Cr | ₹459 Cr |
| Other Income | ₹86 Cr | ₹57 Cr | ₹60 Cr | ₹30 Cr | ₹34 Cr |
| Interest Received | ₹6.82 Cr | ₹2.83 Cr | ₹6.60 Cr | ₹5.54 Cr | ₹3.55 Cr |
| Dividend Received | ₹7.59 Cr | ₹9.79 Cr | ₹7.59 Cr | ₹7.59 Cr | ₹5.28 Cr |
| Profit on sale of Fixed Assets | ₹0.29 Cr | - | - | ₹1.41 Cr | - |
| Profits on sale of Investments | ₹15 Cr | - | - | - | - |
| Provision Written Back | ₹3.85 Cr | ₹6.99 Cr | - | ₹0.23 Cr | ₹11 Cr |
| Foreign Exchange Gains | ₹48 Cr | ₹16 Cr | ₹22 Cr | ₹10 Cr | ₹1.07 Cr |
| Others | ₹4.19 Cr | ₹21 Cr | ₹24 Cr | ₹4.64 Cr | ₹13 Cr |
| Operating Profit | ₹1,074 Cr | ₹772 Cr | ₹682 Cr | ₹536 Cr | ₹493 Cr |
| Interest | ₹181 Cr | ₹53 Cr | ₹29 Cr | ₹34 Cr | ₹46 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹163 Cr | ₹45 Cr | ₹19 Cr | ₹22 Cr | ₹37 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.42 Cr | ₹0.13 Cr | ₹0.53 Cr | ₹1.38 Cr | ₹0.28 Cr |
| Other Interest | ₹14 Cr | ₹8.59 Cr | ₹9.76 Cr | ₹11 Cr | ₹8.85 Cr |
| PBDT | ₹894 Cr | ₹718 Cr | ₹652 Cr | ₹502 Cr | ₹447 Cr |
| Depreciation | ₹217 Cr | ₹137 Cr | ₹121 Cr | ₹110 Cr | ₹92 Cr |
| Profit Before Taxation & Exceptional Items | ₹676 Cr | ₹582 Cr | ₹532 Cr | ₹392 Cr | ₹355 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹676 Cr | ₹582 Cr | ₹532 Cr | ₹392 Cr | ₹355 Cr |
| Provision for Tax | ₹185 Cr | ₹139 Cr | ₹105 Cr | ₹78 Cr | ₹67 Cr |
| Current Income Tax | ₹188 Cr | ₹149 Cr | ₹110 Cr | ₹69 Cr | ₹57 Cr |
| Deferred Tax | ₹-0.03 Cr | ₹-17 Cr | ₹-5.24 Cr | ₹8.69 Cr | ₹10 Cr |
| Other taxes | ₹-2.64 Cr | ₹7.93 Cr | - | - | - |
| Profit After Tax | ₹491 Cr | ₹442 Cr | ₹426 Cr | ₹314 Cr | ₹288 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.17 Cr | ₹-0.39 Cr | ₹-0.32 Cr | ₹-0.36 Cr | ₹-0.95 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹491 Cr | ₹442 Cr | ₹426 Cr | ₹314 Cr | ₹287 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,950 Cr | ₹1,714 Cr | ₹1,479 Cr | ₹1,286 Cr | ₹1,163 Cr |
| Appropriations | ₹2,441 Cr | ₹2,156 Cr | ₹1,905 Cr | ₹1,600 Cr | ₹1,449 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹25 Cr |
| Other Appropriation | ₹1.97 Cr | ₹-1.74 Cr | ₹1.81 Cr | ₹0.24 Cr | ₹18 Cr |
| Equity Dividend % | ₹550.00 | ₹550.00 | ₹500.00 | ₹350.00 | ₹350.00 |
| Earnings Per Share | ₹13.01 | ₹11.70 | ₹22.57 | ₹18.20 | ₹16.63 |
| Adjusted EPS | ₹13.01 | ₹11.70 | ₹11.29 | ₹9.10 | ₹8.31 |
Compare Income Statement of peers of PCBL CHEMICAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PCBL CHEMICAL | ₹11,860.1 Cr | -7.5% | -12.2% | -35.6% | Stock Analytics | |
| GOA CARBON | ₹390.4 Cr | 0.6% | -0.3% | -42.8% | Stock Analytics | |
PCBL CHEMICAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PCBL CHEMICAL | -7.5% |
-12.2% |
-35.6% |
| SENSEX | -0.4% |
-0.6% |
8.6% |
You may also like the below Video Courses