PG FOILS
|
PG FOILS Last 5 Year Income Statement History
[Standalone]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹319 Cr | ₹342 Cr | ₹396 Cr | ₹253 Cr | ₹219 Cr |
| Sales | ₹297 Cr | ₹314 Cr | ₹376 Cr | ₹234 Cr | ₹208 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹22 Cr | ₹28 Cr | ₹20 Cr | ₹19 Cr | ₹11 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹317 Cr | ₹337 Cr | ₹395 Cr | ₹252 Cr | ₹217 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹3.52 Cr | ₹2.62 Cr | ₹-22 Cr | ₹5.64 Cr | ₹-4.25 Cr |
| Raw Material Consumed | ₹291 Cr | ₹296 Cr | ₹332 Cr | ₹201 Cr | ₹181 Cr |
| Opening Raw Materials | ₹68 Cr | ₹35 Cr | ₹43 Cr | ₹20 Cr | ₹17 Cr |
| Purchases Raw Materials | ₹213 Cr | ₹303 Cr | ₹271 Cr | ₹212 Cr | ₹179 Cr |
| Closing Raw Materials | ₹46 Cr | ₹68 Cr | ₹35 Cr | ₹43 Cr | ₹20 Cr |
| Other Direct Purchases / Brought in cost | ₹56 Cr | ₹27 Cr | ₹53 Cr | ₹12 Cr | ₹4.13 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹6.48 Cr | ₹6.43 Cr | ₹6.30 Cr | ₹5.74 Cr | ₹6.25 Cr |
| Electricity & Power | ₹6.48 Cr | ₹6.43 Cr | ₹6.30 Cr | ₹5.74 Cr | ₹6.25 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹27 Cr | ₹20 Cr | ₹20 Cr | ₹15 Cr | ₹15 Cr |
| Salaries, Wages & Bonus | ₹8.89 Cr | ₹9.48 Cr | ₹9.59 Cr | ₹9.48 Cr | ₹9.22 Cr |
| Contributions to EPF & Pension Funds | ₹0.98 Cr | ₹1.07 Cr | ₹1.10 Cr | ₹1.27 Cr | ₹1.51 Cr |
| Workmen and Staff Welfare Expenses | ₹17 Cr | ₹9.86 Cr | ₹9.14 Cr | ₹4.30 Cr | ₹3.95 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹2.88 Cr | ₹3.75 Cr | ₹3.73 Cr | ₹3.32 Cr | ₹2.24 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.38 Cr | ₹0.25 Cr | ₹0.16 Cr | ₹0.18 Cr | ₹0.15 Cr |
| Repairs and Maintenance | ₹0.90 Cr | ₹1.61 Cr | ₹1.39 Cr | ₹1.38 Cr | ₹1.17 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1.60 Cr | ₹1.88 Cr | ₹2.18 Cr | ₹1.77 Cr | ₹0.92 Cr |
| General and Administration Expenses | ₹3.54 Cr | ₹2.48 Cr | ₹2.06 Cr | ₹1.94 Cr | ₹2.25 Cr |
| Rent , Rates & Taxes | ₹1.72 Cr | ₹0.93 Cr | ₹0.63 Cr | ₹0.61 Cr | ₹0.64 Cr |
| Insurance | - | - | - | - | - |
| Printing and stationery | ₹0.13 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.09 Cr |
| Professional and legal fees | ₹0.15 Cr | ₹0.20 Cr | ₹0.26 Cr | ₹0.15 Cr | ₹0.25 Cr |
| Traveling and conveyance | ₹0.54 Cr | ₹0.44 Cr | ₹0.34 Cr | ₹0.27 Cr | ₹0.46 Cr |
| Other Administration | ₹1.00 Cr | ₹0.83 Cr | ₹0.75 Cr | ₹0.85 Cr | ₹0.82 Cr |
| Selling and Distribution Expenses | ₹3.25 Cr | ₹2.89 Cr | ₹2.71 Cr | ₹2.84 Cr | ₹1.70 Cr |
| Advertisement & Sales Promotion | ₹0.31 Cr | ₹0.17 Cr | ₹0.26 Cr | ₹0.11 Cr | ₹0.18 Cr |
| Sales Commissions & Incentives | ₹0.25 Cr | - | - | ₹0.64 Cr | - |
| Freight and Forwarding | ₹2.70 Cr | ₹2.72 Cr | ₹2.45 Cr | ₹2.09 Cr | ₹1.51 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹0.08 Cr | ₹9.90 Cr | ₹5.52 Cr | ₹0.69 Cr | ₹0.43 Cr |
| Bad debts /advances written off | - | ₹0.01 Cr | ₹0.00 Cr | ₹0.12 Cr | ₹0.02 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | ₹0.17 Cr | ₹0.19 Cr | - | - |
| Other Miscellaneous Expenses | ₹0.08 Cr | ₹9.71 Cr | ₹5.33 Cr | ₹0.57 Cr | ₹0.41 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹338 Cr | ₹345 Cr | ₹350 Cr | ₹236 Cr | ₹204 Cr |
| Operating Profit (Excl OI) | ₹-21 Cr | ₹-7.25 Cr | ₹44 Cr | ₹15 Cr | ₹13 Cr |
| Other Income | ₹50 Cr | ₹37 Cr | ₹29 Cr | ₹13 Cr | ₹19 Cr |
| Interest Received | ₹2.57 Cr | ₹1.86 Cr | ₹2.00 Cr | ₹1.09 Cr | ₹2.41 Cr |
| Dividend Received | ₹0.04 Cr | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.00 Cr | - | ₹0.20 Cr | - | ₹0.32 Cr |
| Profits on sale of Investments | ₹11 Cr | ₹0.05 Cr | ₹0.08 Cr | - | - |
| Provision Written Back | ₹0.31 Cr | ₹1.29 Cr | ₹0.13 Cr | - | - |
| Foreign Exchange Gains | ₹2.48 Cr | - | ₹1.76 Cr | - | - |
| Others | ₹33 Cr | ₹34 Cr | ₹24 Cr | ₹12 Cr | ₹16 Cr |
| Operating Profit | ₹29 Cr | ₹30 Cr | ₹73 Cr | ₹29 Cr | ₹32 Cr |
| Interest | ₹4.86 Cr | ₹23 Cr | ₹5.75 Cr | ₹4.60 Cr | ₹8.49 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.70 Cr | ₹0.62 Cr | ₹1.09 Cr | ₹0.46 Cr | ₹0.45 Cr |
| Other Interest | ₹4.16 Cr | ₹22 Cr | ₹4.66 Cr | ₹4.14 Cr | ₹8.04 Cr |
| PBDT | ₹24 Cr | ₹6.46 Cr | ₹67 Cr | ₹24 Cr | ₹24 Cr |
| Depreciation | ₹4.39 Cr | ₹4.06 Cr | ₹4.15 Cr | ₹4.64 Cr | ₹4.65 Cr |
| Profit Before Taxation & Exceptional Items | ₹20 Cr | ₹2.40 Cr | ₹63 Cr | ₹19 Cr | ₹19 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹-3.29 Cr |
| Profit Before Tax | ₹20 Cr | ₹2.40 Cr | ₹63 Cr | ₹19 Cr | ₹16 Cr |
| Provision for Tax | ₹3.05 Cr | ₹2.17 Cr | ₹16 Cr | ₹4.10 Cr | ₹0.67 Cr |
| Current Income Tax | ₹1.79 Cr | ₹1.48 Cr | ₹13 Cr | ₹2.70 Cr | ₹2.65 Cr |
| Deferred Tax | ₹1.38 Cr | ₹0.87 Cr | ₹1.59 Cr | ₹1.46 Cr | ₹0.30 Cr |
| Other taxes | ₹-0.12 Cr | ₹-0.17 Cr | ₹1.69 Cr | ₹-0.07 Cr | ₹-2.28 Cr |
| Profit After Tax | ₹17 Cr | ₹0.22 Cr | ₹47 Cr | ₹15 Cr | ₹15 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹184 Cr | ₹184 Cr | ₹139 Cr | ₹123 Cr | ₹108 Cr |
| Appropriations | ₹201 Cr | ₹184 Cr | ₹185 Cr | ₹139 Cr | ₹123 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | ₹20.00 | - | - |
| Earnings Per Share | ₹14.43 | ₹0.20 | ₹51.21 | ₹18.85 | ₹18.46 |
| Adjusted EPS | ₹14.43 | ₹0.20 | ₹51.21 | ₹18.85 | ₹18.46 |
Compare Income Statement of peers of PG FOILS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PG FOILS | ₹262.1 Cr | -2.3% | 25% | 16.9% | Stock Analytics | |
| NATIONAL ALUMINIUM COMPANY | ₹42,995.6 Cr | -1.6% | 9.4% | 6.5% | Stock Analytics | |
| ARFIN INDIA | ₹924.6 Cr | 3.7% | 15.2% | 58.6% | Stock Analytics | |
| MAAN ALUMINIUM | ₹753.4 Cr | -2.7% | 26.1% | -32.2% | Stock Analytics | |
| MMP INDUSTRIES | ₹736.9 Cr | 11.9% | 3.8% | -15.4% | Stock Analytics | |
| HARDWYN INDIA | ₹720.9 Cr | 4.2% | 13.5% | -40.6% | Stock Analytics | |
PG FOILS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PG FOILS | -2.3% |
25% |
16.9% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses