PRIMA PLASTICS
|
PRIMA PLASTICS Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹162 Cr | ₹145 Cr | ₹187 Cr | ₹194 Cr | ₹149 Cr |
| Sales | ₹162 Cr | ₹145 Cr | ₹187 Cr | ₹193 Cr | ₹149 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.03 Cr | ₹0.08 Cr | ₹0.46 Cr | ₹0.77 Cr | ₹0.41 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹160 Cr | ₹143 Cr | ₹184 Cr | ₹192 Cr | ₹148 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹1.29 Cr | ₹-2.58 Cr | ₹4.50 Cr | ₹-6.24 Cr | ₹-0.41 Cr |
| Raw Material Consumed | ₹82 Cr | ₹79 Cr | ₹96 Cr | ₹122 Cr | ₹95 Cr |
| Opening Raw Materials | ₹10 Cr | ₹6.34 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr |
| Purchases Raw Materials | ₹84 Cr | ₹82 Cr | ₹93 Cr | ₹122 Cr | ₹94 Cr |
| Closing Raw Materials | ₹14 Cr | ₹10 Cr | ₹13 Cr | ₹14 Cr | ₹14 Cr |
| Other Direct Purchases / Brought in cost | ₹1.76 Cr | ₹0.94 Cr | ₹1.16 Cr | ₹0.48 Cr | ₹0.31 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹5.30 Cr | ₹5.08 Cr | ₹6.76 Cr | ₹6.46 Cr | ₹3.79 Cr |
| Electricity & Power | ₹5.30 Cr | ₹5.08 Cr | ₹6.76 Cr | ₹6.46 Cr | ₹3.79 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹18 Cr | ₹17 Cr | ₹21 Cr | ₹19 Cr | ₹15 Cr |
| Salaries, Wages & Bonus | ₹17 Cr | ₹16 Cr | ₹20 Cr | ₹18 Cr | ₹14 Cr |
| Contributions to EPF & Pension Funds | ₹0.40 Cr | ₹0.42 Cr | ₹0.60 Cr | ₹0.34 Cr | ₹0.41 Cr |
| Workmen and Staff Welfare Expenses | ₹0.50 Cr | ₹0.54 Cr | ₹0.68 Cr | ₹0.66 Cr | ₹0.36 Cr |
| Other Employees Cost | ₹0.24 Cr | ₹0.17 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.24 Cr |
| Other Manufacturing Expenses | ₹5.87 Cr | ₹4.93 Cr | ₹7.01 Cr | ₹9.91 Cr | ₹7.27 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹2.48 Cr | ₹1.60 Cr | ₹2.72 Cr | ₹5.81 Cr | ₹4.00 Cr |
| Repairs and Maintenance | ₹0.50 Cr | ₹0.53 Cr | ₹0.59 Cr | ₹0.66 Cr | ₹0.45 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹2.90 Cr | ₹2.80 Cr | ₹3.70 Cr | ₹3.44 Cr | ₹2.82 Cr |
| General and Administration Expenses | ₹13 Cr | ₹12 Cr | ₹9.74 Cr | ₹7.72 Cr | ₹6.82 Cr |
| Rent , Rates & Taxes | ₹4.75 Cr | ₹3.69 Cr | ₹3.28 Cr | ₹2.07 Cr | ₹1.59 Cr |
| Insurance | ₹0.61 Cr | ₹0.48 Cr | ₹0.56 Cr | ₹0.60 Cr | ₹0.55 Cr |
| Printing and stationery | ₹0.13 Cr | ₹0.19 Cr | ₹0.24 Cr | ₹0.17 Cr | ₹0.11 Cr |
| Professional and legal fees | ₹2.01 Cr | ₹1.81 Cr | ₹1.72 Cr | ₹1.31 Cr | ₹0.92 Cr |
| Traveling and conveyance | ₹1.38 Cr | ₹1.41 Cr | ₹1.15 Cr | ₹1.19 Cr | ₹0.75 Cr |
| Other Administration | ₹3.96 Cr | ₹4.04 Cr | ₹2.79 Cr | ₹2.39 Cr | ₹2.90 Cr |
| Selling and Distribution Expenses | ₹6.05 Cr | ₹6.28 Cr | ₹8.26 Cr | ₹8.37 Cr | ₹8.42 Cr |
| Advertisement & Sales Promotion | ₹1.84 Cr | ₹1.55 Cr | ₹1.38 Cr | ₹1.28 Cr | ₹0.72 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹4.22 Cr | ₹4.62 Cr | ₹6.88 Cr | ₹7.08 Cr | ₹7.70 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.00 Cr | ₹0.11 Cr | - | ₹0.00 Cr | ₹0.00 Cr |
| Miscellaneous Expenses | ₹1.12 Cr | ₹0.57 Cr | ₹0.59 Cr | ₹0.31 Cr | ₹0.28 Cr |
| Bad debts /advances written off | ₹0.21 Cr | ₹0.09 Cr | ₹0.01 Cr | ₹0.09 Cr | ₹0.01 Cr |
| Provision for doubtful debts | ₹0.66 Cr | ₹0.36 Cr | ₹0.53 Cr | - | ₹0.13 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.19 Cr | ₹0.03 Cr |
| Losson foreign exchange fluctuations | ₹0.07 Cr | ₹0.11 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.05 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.18 Cr | - | - | - | ₹0.06 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹133 Cr | ₹122 Cr | ₹154 Cr | ₹167 Cr | ₹137 Cr |
| Operating Profit (Excl OI) | ₹27 Cr | ₹20 Cr | ₹30 Cr | ₹25 Cr | ₹11 Cr |
| Other Income | ₹1.16 Cr | ₹0.38 Cr | ₹0.25 Cr | ₹0.99 Cr | ₹0.21 Cr |
| Interest Received | ₹0.16 Cr | ₹0.14 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.13 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.03 Cr | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | ₹0.65 Cr | - |
| Foreign Exchange Gains | ₹0.90 Cr | ₹0.14 Cr | - | - | ₹0.02 Cr |
| Others | ₹0.08 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.19 Cr | ₹0.07 Cr |
| Operating Profit | ₹28 Cr | ₹21 Cr | ₹31 Cr | ₹26 Cr | ₹11 Cr |
| Interest | ₹2.21 Cr | ₹2.62 Cr | ₹3.70 Cr | ₹4.57 Cr | ₹2.38 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.87 Cr | ₹2.38 Cr | ₹3.43 Cr | ₹4.22 Cr | ₹1.96 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.34 Cr | ₹0.25 Cr | ₹0.26 Cr | ₹0.25 Cr | ₹0.30 Cr |
| Other Interest | - | - | ₹0.01 Cr | ₹0.10 Cr | ₹0.12 Cr |
| PBDT | ₹26 Cr | ₹18 Cr | ₹27 Cr | ₹21 Cr | ₹8.44 Cr |
| Depreciation | ₹5.41 Cr | ₹4.76 Cr | ₹6.66 Cr | ₹7.30 Cr | ₹5.30 Cr |
| Profit Before Taxation & Exceptional Items | ₹21 Cr | ₹13 Cr | ₹20 Cr | ₹14 Cr | ₹3.14 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹30 Cr | ₹25 Cr | ₹28 Cr | ₹20 Cr | ₹11 Cr |
| Provision for Tax | ₹6.41 Cr | ₹5.41 Cr | ₹5.05 Cr | ₹2.94 Cr | ₹1.50 Cr |
| Current Income Tax | ₹6.52 Cr | ₹4.49 Cr | ₹4.87 Cr | ₹2.82 Cr | ₹1.44 Cr |
| Deferred Tax | ₹-0.13 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.22 Cr | ₹0.04 Cr |
| Other taxes | ₹0.02 Cr | ₹0.81 Cr | ₹0.09 Cr | ₹-0.11 Cr | ₹0.01 Cr |
| Profit After Tax | ₹23 Cr | ₹19 Cr | ₹23 Cr | ₹17 Cr | ₹9.01 Cr |
| Extra items | ₹-2.03 Cr | ₹-0.91 Cr | - | - | - |
| Minority Interest | ₹-1.36 Cr | ₹-1.04 Cr | ₹-1.55 Cr | ₹-0.88 Cr | ₹-0.34 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹20 Cr | ₹17 Cr | ₹22 Cr | ₹16 Cr | ₹8.67 Cr |
| Adjustments to PAT | - | ₹-0.88 Cr | - | - | - |
| Profit Balance B/F | ₹144 Cr | ₹127 Cr | ₹109 Cr | ₹93 Cr | ₹86 Cr |
| Appropriations | ₹164 Cr | ₹144 Cr | ₹131 Cr | ₹109 Cr | ₹95 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹22 Cr | ₹-0.27 Cr | ₹1.75 Cr | ₹0.01 Cr | ₹1.47 Cr |
| Equity Dividend % | ₹20.00 | ₹20.00 | ₹20.00 | ₹15.00 | - |
| Earnings Per Share | ₹18.10 | ₹15.64 | ₹19.82 | ₹14.48 | ₹7.88 |
| Adjusted EPS | ₹18.10 | ₹15.64 | ₹19.82 | ₹14.48 | ₹7.88 |
Compare Income Statement of peers of PRIMA PLASTICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PRIMA PLASTICS | ₹137.4 Cr | 2.4% | 9.3% | -16.2% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹43,925.9 Cr | -0% | 8.8% | -18.9% | Stock Analytics | |
| ASTRAL | ₹38,819.9 Cr | -1.9% | 6.3% | 2.1% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹17,220.8 Cr | 7.7% | 6.7% | 104.3% | Stock Analytics | |
| SHAILY ENGINEERING PLASTICS | ₹14,591.5 Cr | 4.7% | 13.4% | 85.1% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹10,368.2 Cr | 2.6% | -2.3% | -21% | Stock Analytics | |
PRIMA PLASTICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PRIMA PLASTICS | 2.4% |
9.3% |
-16.2% |
| SENSEX | 1.2% |
0.4% |
-2.9% |
You may also like the below Video Courses