POLYPLEX CORPORATION
|
POLYPLEX CORPORATION Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹6,390 Cr | ₹7,731 Cr | ₹6,727 Cr | ₹5,025 Cr | ₹4,571 Cr |
| Sales | ₹6,377 Cr | ₹7,719 Cr | ₹6,710 Cr | ₹5,010 Cr | ₹4,548 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹12 Cr | ₹12 Cr | ₹17 Cr | ₹15 Cr | ₹22 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹6,307 Cr | ₹7,652 Cr | ₹6,624 Cr | ₹4,918 Cr | ₹4,487 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-30 Cr | ₹0.01 Cr | ₹-361 Cr | ₹-43 Cr | ₹-7.45 Cr |
| Raw Material Consumed | ₹3,918 Cr | ₹4,525 Cr | ₹3,751 Cr | ₹2,283 Cr | ₹2,356 Cr |
| Opening Raw Materials | ₹373 Cr | ₹311 Cr | ₹217 Cr | ₹174 Cr | ₹173 Cr |
| Purchases Raw Materials | ₹3,669 Cr | ₹4,323 Cr | ₹3,643 Cr | ₹2,222 Cr | ₹2,263 Cr |
| Closing Raw Materials | ₹302 Cr | ₹335 Cr | ₹311 Cr | ₹217 Cr | ₹174 Cr |
| Other Direct Purchases / Brought in cost | ₹178 Cr | ₹225 Cr | ₹202 Cr | ₹105 Cr | ₹94 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹443 Cr | ₹522 Cr | ₹345 Cr | ₹290 Cr | ₹265 Cr |
| Electricity & Power | ₹443 Cr | ₹522 Cr | ₹345 Cr | ₹290 Cr | ₹265 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹586 Cr | ₹490 Cr | ₹482 Cr | ₹424 Cr | ₹387 Cr |
| Salaries, Wages & Bonus | ₹513 Cr | ₹432 Cr | ₹432 Cr | ₹374 Cr | ₹341 Cr |
| Contributions to EPF & Pension Funds | ₹23 Cr | ₹21 Cr | ₹22 Cr | ₹20 Cr | ₹17 Cr |
| Workmen and Staff Welfare Expenses | ₹44 Cr | ₹38 Cr | ₹29 Cr | ₹30 Cr | ₹29 Cr |
| Other Employees Cost | ₹5.63 Cr | - | - | - | - |
| Other Manufacturing Expenses | ₹498 Cr | ₹507 Cr | ₹411 Cr | ₹344 Cr | ₹308 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹71 Cr | ₹64 Cr | ₹51 Cr | ₹44 Cr | ₹45 Cr |
| Packing Material Consumed | ₹257 Cr | ₹268 Cr | ₹233 Cr | ₹187 Cr | ₹162 Cr |
| Other Mfg Exp | ₹171 Cr | ₹175 Cr | ₹126 Cr | ₹113 Cr | ₹101 Cr |
| General and Administration Expenses | ₹135 Cr | ₹106 Cr | ₹80 Cr | ₹72 Cr | ₹79 Cr |
| Rent , Rates & Taxes | ₹31 Cr | ₹22 Cr | ₹19 Cr | ₹19 Cr | ₹17 Cr |
| Insurance | ₹56 Cr | ₹42 Cr | ₹26 Cr | ₹23 Cr | ₹17 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹22 Cr | ₹16 Cr | ₹18 Cr | ₹14 Cr | ₹14 Cr |
| Traveling and conveyance | ₹25 Cr | ₹22 Cr | ₹13 Cr | ₹12 Cr | ₹25 Cr |
| Other Administration | ₹1.62 Cr | ₹4.35 Cr | ₹3.86 Cr | ₹3.91 Cr | ₹6.40 Cr |
| Selling and Distribution Expenses | ₹240 Cr | ₹480 Cr | ₹547 Cr | ₹279 Cr | ₹205 Cr |
| Advertisement & Sales Promotion | ₹43 Cr | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹197 Cr | ₹441 Cr | ₹511 Cr | ₹249 Cr | ₹180 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | ₹39 Cr | ₹36 Cr | ₹30 Cr | ₹25 Cr |
| Miscellaneous Expenses | ₹152 Cr | ₹74 Cr | ₹61 Cr | ₹52 Cr | ₹114 Cr |
| Bad debts /advances written off | ₹0.01 Cr | ₹0.15 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.32 Cr |
| Provision for doubtful debts | ₹0.06 Cr | ₹1.01 Cr | ₹0.06 Cr | ₹0.03 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.56 Cr | - | - | ₹0.37 Cr | - |
| Losson foreign exchange fluctuations | ₹82 Cr | - | - | - | ₹49 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹69 Cr | ₹72 Cr | ₹60 Cr | ₹51 Cr | ₹65 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹5,942 Cr | ₹6,705 Cr | ₹5,316 Cr | ₹3,701 Cr | ₹3,706 Cr |
| Operating Profit (Excl OI) | ₹365 Cr | ₹947 Cr | ₹1,308 Cr | ₹1,217 Cr | ₹781 Cr |
| Other Income | ₹60 Cr | ₹95 Cr | ₹128 Cr | ₹59 Cr | ₹61 Cr |
| Interest Received | ₹39 Cr | ₹23 Cr | ₹20 Cr | ₹34 Cr | ₹37 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.27 Cr | ₹0.01 Cr | - | ₹0.26 Cr |
| Profits on sale of Investments | - | - | ₹0.14 Cr | ₹2.97 Cr | ₹1.43 Cr |
| Provision Written Back | ₹0.23 Cr | - | ₹0.02 Cr | - | ₹0.65 Cr |
| Foreign Exchange Gains | - | ₹15 Cr | ₹88 Cr | ₹2.54 Cr | - |
| Others | ₹21 Cr | ₹57 Cr | ₹21 Cr | ₹20 Cr | ₹22 Cr |
| Operating Profit | ₹425 Cr | ₹1,042 Cr | ₹1,436 Cr | ₹1,276 Cr | ₹842 Cr |
| Interest | ₹42 Cr | ₹35 Cr | ₹17 Cr | ₹18 Cr | ₹18 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹42 Cr | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.16 Cr | ₹3.22 Cr | ₹1.76 Cr | ₹1.03 Cr | ₹0.79 Cr |
| Other Interest | ₹-2.88 Cr | ₹32 Cr | ₹15 Cr | ₹17 Cr | ₹17 Cr |
| PBDT | ₹383 Cr | ₹1,007 Cr | ₹1,419 Cr | ₹1,258 Cr | ₹824 Cr |
| Depreciation | ₹307 Cr | ₹296 Cr | ₹273 Cr | ₹280 Cr | ₹253 Cr |
| Profit Before Taxation & Exceptional Items | ₹76 Cr | ₹711 Cr | ₹1,147 Cr | ₹979 Cr | ₹571 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹69 Cr |
| Profit Before Tax | ₹76 Cr | ₹711 Cr | ₹1,147 Cr | ₹979 Cr | ₹640 Cr |
| Provision for Tax | ₹-10 Cr | ₹95 Cr | ₹182 Cr | ₹117 Cr | ₹146 Cr |
| Current Income Tax | ₹41 Cr | ₹112 Cr | ₹150 Cr | ₹75 Cr | ₹94 Cr |
| Deferred Tax | ₹-51 Cr | ₹-15 Cr | ₹34 Cr | ₹42 Cr | ₹52 Cr |
| Other taxes | ₹-0.22 Cr | ₹-1.18 Cr | ₹-1.64 Cr | - | ₹-0.30 Cr |
| Profit After Tax | ₹86 Cr | ₹616 Cr | ₹965 Cr | ₹862 Cr | ₹494 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-49 Cr | ₹-267 Cr | ₹-396 Cr | ₹-350 Cr | ₹-212 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹38 Cr | ₹348 Cr | ₹569 Cr | ₹512 Cr | ₹282 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹2,458 Cr | ₹2,447 Cr | ₹2,197 Cr | ₹2,168 Cr | ₹2,058 Cr |
| Appropriations | ₹2,496 Cr | ₹2,796 Cr | ₹2,765 Cr | ₹2,679 Cr | ₹2,340 Cr |
| General Reserves | - | ₹2.50 Cr | ₹2.50 Cr | ₹2.50 Cr | ₹2.50 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹14 Cr | ₹68 Cr | ₹55 Cr | ₹19 Cr | ₹134 Cr |
| Equity Dividend % | ₹30.00 | ₹880.00 | ₹1,040.00 | ₹1,640.00 | ₹170.00 |
| Earnings Per Share | ₹12.05 | ₹110.97 | ₹181.19 | ₹163.03 | ₹88.18 |
| Adjusted EPS | ₹12.05 | ₹110.97 | ₹181.19 | ₹163.03 | ₹88.18 |
Compare Income Statement of peers of POLYPLEX CORPORATION
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| POLYPLEX CORPORATION | ₹2,919.4 Cr | 0.2% | -6.8% | -24.6% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹48,706.6 Cr | 0.1% | -10.1% | -16.4% | Stock Analytics | |
| ASTRAL | ₹41,639.4 Cr | -0.4% | 9.1% | -11.4% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,609.1 Cr | 1% | -1.9% | -37.1% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,880.1 Cr | -4.7% | -7.1% | 2.7% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,331.7 Cr | 5.3% | 20.1% | -13.5% | Stock Analytics | |
POLYPLEX CORPORATION Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| POLYPLEX CORPORATION | 0.2% |
-6.8% |
-24.6% |
| SENSEX | 1.4% |
2.4% |
5.1% |
You may also like the below Video Courses