PRICOL
|
PRICOL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,281 Cr | ₹1,963 Cr | ₹1,548 Cr | ₹1,418 Cr | ₹1,255 Cr |
| Sales | ₹2,276 Cr | ₹1,956 Cr | ₹1,544 Cr | ₹1,417 Cr | ₹1,254 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1.05 Cr | ₹2.71 Cr | ₹0.53 Cr | ₹0.12 Cr | ₹0.14 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹3.68 Cr | ₹3.85 Cr | ₹3.02 Cr | ₹1.40 Cr | ₹1.07 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,272 Cr | ₹1,959 Cr | ₹1,545 Cr | ₹1,413 Cr | ₹1,239 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-26 Cr | ₹-11 Cr | ₹8.33 Cr | ₹-18 Cr | ₹18 Cr |
| Raw Material Consumed | ₹1,581 Cr | ₹1,384 Cr | ₹1,061 Cr | ₹982 Cr | ₹841 Cr |
| Opening Raw Materials | ₹165 Cr | ₹149 Cr | ₹159 Cr | ₹123 Cr | ₹99 Cr |
| Purchases Raw Materials | ₹1,520 Cr | ₹1,340 Cr | ₹1,004 Cr | ₹964 Cr | ₹801 Cr |
| Closing Raw Materials | ₹176 Cr | ₹165 Cr | ₹149 Cr | ₹159 Cr | ₹123 Cr |
| Other Direct Purchases / Brought in cost | ₹71 Cr | ₹60 Cr | ₹48 Cr | ₹55 Cr | ₹63 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹24 Cr | ₹23 Cr | ₹18 Cr | ₹18 Cr | ₹20 Cr |
| Electricity & Power | ₹24 Cr | ₹23 Cr | ₹18 Cr | ₹18 Cr | ₹20 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹263 Cr | ₹227 Cr | ₹192 Cr | ₹167 Cr | ₹159 Cr |
| Salaries, Wages & Bonus | ₹233 Cr | ₹203 Cr | ₹170 Cr | ₹150 Cr | ₹139 Cr |
| Contributions to EPF & Pension Funds | ₹14 Cr | ₹11 Cr | ₹9.44 Cr | ₹7.29 Cr | ₹8.15 Cr |
| Workmen and Staff Welfare Expenses | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹8.83 Cr | ₹13 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹24 Cr | ₹22 Cr | ₹18 Cr | ₹18 Cr | ₹19 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹21 Cr | ₹19 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹3.10 Cr | ₹2.83 Cr | ₹1.58 Cr | ₹1.74 Cr | ₹1.60 Cr |
| General and Administration Expenses | ₹51 Cr | ₹38 Cr | ₹28 Cr | ₹23 Cr | ₹51 Cr |
| Rent , Rates & Taxes | ₹0.74 Cr | ₹1.35 Cr | ₹1.55 Cr | ₹1.08 Cr | ₹2.17 Cr |
| Insurance | ₹3.14 Cr | ₹3.28 Cr | ₹3.31 Cr | ₹3.24 Cr | ₹2.44 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹33 Cr | ₹23 Cr | ₹18 Cr | ₹14 Cr | ₹38 Cr |
| Traveling and conveyance | ₹12 Cr | ₹7.71 Cr | ₹2.89 Cr | ₹1.35 Cr | ₹6.20 Cr |
| Other Administration | ₹3.12 Cr | ₹2.98 Cr | ₹2.79 Cr | ₹2.84 Cr | ₹2.51 Cr |
| Selling and Distribution Expenses | ₹62 Cr | ₹39 Cr | ₹31 Cr | ₹22 Cr | ₹32 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹28 Cr | ₹25 Cr | ₹23 Cr | ₹15 Cr | ₹21 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹33 Cr | ₹14 Cr | ₹8.33 Cr | ₹7.64 Cr | ₹10 Cr |
| Miscellaneous Expenses | ₹20 Cr | ₹7.09 Cr | ₹6.72 Cr | ₹22 Cr | ₹15 Cr |
| Bad debts /advances written off | ₹0.09 Cr | ₹1.18 Cr | ₹0.49 Cr | ₹2.16 Cr | ₹0.30 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹5.92 Cr | ₹0.11 Cr | ₹1.95 Cr | ₹11 Cr | - |
| Losson foreign exchange fluctuations | ₹0.75 Cr | ₹0.45 Cr | ₹0.79 Cr | ₹1.40 Cr | ₹4.97 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹14 Cr | ₹5.35 Cr | ₹3.48 Cr | ₹7.38 Cr | ₹9.73 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,999 Cr | ₹1,730 Cr | ₹1,364 Cr | ₹1,235 Cr | ₹1,154 Cr |
| Operating Profit (Excl OI) | ₹273 Cr | ₹228 Cr | ₹181 Cr | ₹178 Cr | ₹85 Cr |
| Other Income | ₹13 Cr | ₹4.59 Cr | ₹8.82 Cr | ₹7.84 Cr | ₹15 Cr |
| Interest Received | ₹2.81 Cr | ₹1.16 Cr | ₹1.11 Cr | ₹4.98 Cr | ₹1.55 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹5.48 Cr | ₹0.40 Cr | - | - | ₹4.77 Cr |
| Profits on sale of Investments | ₹0.42 Cr | - | - | - | ₹2.09 Cr |
| Provision Written Back | ₹0.39 Cr | - | ₹4.20 Cr | ₹0.33 Cr | ₹5.65 Cr |
| Foreign Exchange Gains | - | - | ₹0.35 Cr | - | - |
| Others | ₹4.06 Cr | ₹3.03 Cr | ₹3.16 Cr | ₹2.53 Cr | ₹0.80 Cr |
| Operating Profit | ₹286 Cr | ₹233 Cr | ₹189 Cr | ₹186 Cr | ₹100 Cr |
| Interest | ₹18 Cr | ₹18 Cr | ₹27 Cr | ₹43 Cr | ₹34 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹5.81 Cr | ₹7.52 Cr | ₹23 Cr | ₹39 Cr | ₹28 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.13 Cr | ₹0.15 Cr | ₹0.25 Cr | ₹0.28 Cr | ₹1.07 Cr |
| Other Interest | ₹12 Cr | ₹11 Cr | ₹4.31 Cr | ₹4.08 Cr | ₹4.40 Cr |
| PBDT | ₹268 Cr | ₹215 Cr | ₹162 Cr | ₹143 Cr | ₹66 Cr |
| Depreciation | ₹82 Cr | ₹78 Cr | ₹82 Cr | ₹94 Cr | ₹96 Cr |
| Profit Before Taxation & Exceptional Items | ₹186 Cr | ₹137 Cr | ₹80 Cr | ₹48 Cr | ₹-30 Cr |
| Exceptional Income / Expenses | - | ₹9.75 Cr | - | - | - |
| Profit Before Tax | ₹186 Cr | ₹147 Cr | ₹80 Cr | ₹48 Cr | ₹-30 Cr |
| Provision for Tax | ₹45 Cr | ₹22 Cr | ₹29 Cr | ₹33 Cr | ₹-3.56 Cr |
| Current Income Tax | ₹50 Cr | ₹36 Cr | ₹31 Cr | ₹35 Cr | ₹0.54 Cr |
| Deferred Tax | ₹-4.26 Cr | ₹-14 Cr | ₹-1.73 Cr | ₹4.47 Cr | ₹-3.84 Cr |
| Other taxes | ₹-0.90 Cr | - | ₹0.02 Cr | ₹-6.44 Cr | ₹-0.27 Cr |
| Profit After Tax | ₹141 Cr | ₹125 Cr | ₹51 Cr | ₹16 Cr | ₹-26 Cr |
| Extra items | - | - | - | ₹26 Cr | ₹-73 Cr |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹141 Cr | ₹125 Cr | ₹51 Cr | ₹41 Cr | ₹-99 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-212 Cr | ₹-337 Cr | ₹-386 Cr | ₹-428 Cr | ₹-351 Cr |
| Appropriations | ₹-72 Cr | ₹-212 Cr | ₹-335 Cr | ₹-386 Cr | ₹-450 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-6.42 Cr | - | ₹1.68 Cr | - | ₹-22 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹11.54 | ₹10.23 | ₹4.19 | ₹3.40 | ₹-10.42 |
| Adjusted EPS | ₹11.54 | ₹10.23 | ₹4.19 | ₹3.40 | ₹-9.26 |
Compare Income Statement of peers of PRICOL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PRICOL | ₹6,362.0 Cr | -0.5% | -4.1% | 15.4% | Stock Analytics | |
| BOSCH | ₹113,952.0 Cr | -0.3% | -1.9% | 5.8% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹112,246.0 Cr | 1.6% | -5.1% | -19.5% | Stock Analytics | |
| UNO MINDA | ₹68,746.6 Cr | -2.1% | -9.5% | 27.4% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹40,892.1 Cr | 0% | 1.9% | 24.1% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹29,764.9 Cr | 3.6% | 13.6% | -24.6% | Stock Analytics | |
PRICOL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PRICOL | -0.5% |
-4.1% |
15.4% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses