PUNJAB CHEMICALS & CROP PROTECTION
|
PUNJAB CHEMICALS & CROP PROTECTION Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹934 Cr | ₹1,006 Cr | ₹933 Cr | ₹678 Cr | ₹550 Cr |
Sales | ₹878 Cr | ₹881 Cr | ₹791 Cr | ₹619 Cr | ₹510 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹35 Cr | ₹97 Cr | ₹126 Cr | ₹46 Cr | ₹29 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹22 Cr | ₹28 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹934 Cr | ₹1,006 Cr | ₹933 Cr | ₹678 Cr | ₹550 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹17 Cr | ₹-22 Cr | ₹-18 Cr | ₹5.38 Cr | ₹0.77 Cr |
Raw Material Consumed | ₹556 Cr | ₹659 Cr | ₹587 Cr | ₹400 Cr | ₹324 Cr |
Opening Raw Materials | ₹83 Cr | ₹92 Cr | ₹61 Cr | ₹41 Cr | ₹38 Cr |
Purchases Raw Materials | ₹533 Cr | ₹647 Cr | ₹612 Cr | ₹415 Cr | ₹323 Cr |
Closing Raw Materials | ₹64 Cr | ₹83 Cr | ₹92 Cr | ₹61 Cr | ₹41 Cr |
Other Direct Purchases / Brought in cost | ₹2.71 Cr | ₹3.48 Cr | ₹6.25 Cr | ₹4.45 Cr | ₹4.45 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹66 Cr | ₹71 Cr | ₹60 Cr | ₹41 Cr | ₹42 Cr |
Electricity & Power | ₹66 Cr | ₹71 Cr | ₹60 Cr | ₹41 Cr | ₹42 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹88 Cr | ₹83 Cr | ₹77 Cr | ₹68 Cr | ₹69 Cr |
Salaries, Wages & Bonus | ₹75 Cr | ₹71 Cr | ₹65 Cr | ₹57 Cr | ₹59 Cr |
Contributions to EPF & Pension Funds | ₹6.82 Cr | ₹7.10 Cr | ₹7.18 Cr | ₹6.65 Cr | ₹6.48 Cr |
Workmen and Staff Welfare Expenses | ₹5.56 Cr | ₹5.57 Cr | ₹4.12 Cr | ₹3.72 Cr | ₹3.57 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹42 Cr | ₹40 Cr | ₹34 Cr | ₹22 Cr | ₹21 Cr |
Sub-contracted / Out sourced services | ₹9.76 Cr | ₹7.93 Cr | ₹7.47 Cr | ₹6.26 Cr | ₹4.83 Cr |
Processing Charges | ₹2.99 Cr | ₹3.96 Cr | ₹2.85 Cr | ₹2.25 Cr | ₹2.22 Cr |
Repairs and Maintenance | ₹20 Cr | ₹19 Cr | ₹17 Cr | ₹11 Cr | ₹12 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹9.22 Cr | ₹8.45 Cr | ₹6.13 Cr | ₹2.41 Cr | ₹2.14 Cr |
General and Administration Expenses | ₹28 Cr | ₹27 Cr | ₹27 Cr | ₹20 Cr | ₹27 Cr |
Rent , Rates & Taxes | ₹2.02 Cr | ₹2.02 Cr | ₹3.56 Cr | ₹1.34 Cr | ₹7.73 Cr |
Insurance | ₹2.47 Cr | ₹2.65 Cr | ₹3.15 Cr | ₹3.16 Cr | ₹1.96 Cr |
Printing and stationery | ₹1.22 Cr | ₹1.17 Cr | ₹0.64 Cr | - | - |
Professional and legal fees | ₹6.87 Cr | ₹4.02 Cr | ₹4.33 Cr | ₹3.58 Cr | ₹4.02 Cr |
Traveling and conveyance | ₹7.67 Cr | ₹7.07 Cr | ₹4.93 Cr | ₹2.89 Cr | ₹7.28 Cr |
Other Administration | ₹8.13 Cr | ₹10 Cr | ₹11 Cr | ₹9.14 Cr | ₹6.13 Cr |
Selling and Distribution Expenses | ₹14 Cr | ₹17 Cr | ₹16 Cr | ₹11 Cr | ₹7.71 Cr |
Advertisement & Sales Promotion | ₹2.48 Cr | ₹1.88 Cr | ₹0.86 Cr | ₹0.74 Cr | ₹0.76 Cr |
Sales Commissions & Incentives | ₹0.26 Cr | ₹0.78 Cr | ₹0.66 Cr | ₹0.94 Cr | ₹0.81 Cr |
Freight and Forwarding | ₹11 Cr | ₹14 Cr | ₹15 Cr | ₹9.66 Cr | ₹6.14 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹15 Cr | ₹15 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | ₹0.04 Cr | ₹0.35 Cr | ₹0.03 Cr | ₹1.25 Cr |
Losson disposal of fixed assets(net) | - | ₹0.43 Cr | ₹0.33 Cr | - | - |
Losson foreign exchange fluctuations | ₹0.35 Cr | - | ₹0.56 Cr | ₹1.99 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹10 Cr | ₹9.72 Cr | ₹8.91 Cr | ₹13 Cr | ₹14 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹821 Cr | ₹884 Cr | ₹794 Cr | ₹583 Cr | ₹507 Cr |
Operating Profit (Excl OI) | ₹113 Cr | ₹123 Cr | ₹140 Cr | ₹96 Cr | ₹42 Cr |
Other Income | ₹2.70 Cr | ₹3.35 Cr | ₹0.93 Cr | ₹1.83 Cr | ₹13 Cr |
Interest Received | ₹1.29 Cr | ₹0.41 Cr | ₹0.39 Cr | ₹0.32 Cr | ₹0.39 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.52 Cr | - | - | ₹0.21 Cr | ₹0.06 Cr |
Profits on sale of Investments | - | - | - | - | ₹7.85 Cr |
Provision Written Back | ₹0.51 Cr | ₹2.52 Cr | ₹0.12 Cr | ₹0.36 Cr | ₹0.58 Cr |
Foreign Exchange Gains | - | ₹0.30 Cr | - | ₹0.88 Cr | ₹1.08 Cr |
Others | ₹0.38 Cr | ₹0.12 Cr | ₹0.42 Cr | ₹0.06 Cr | ₹3.17 Cr |
Operating Profit | ₹116 Cr | ₹126 Cr | ₹141 Cr | ₹97 Cr | ₹56 Cr |
Interest | ₹21 Cr | ₹18 Cr | ₹12 Cr | ₹13 Cr | ₹18 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹5.34 Cr | ₹4.33 Cr | ₹2.42 Cr | ₹4.42 Cr | ₹3.65 Cr |
Other Interest | ₹16 Cr | ₹14 Cr | ₹9.92 Cr | ₹9.04 Cr | ₹14 Cr |
PBDT | ₹95 Cr | ₹108 Cr | ₹128 Cr | ₹84 Cr | ₹37 Cr |
Depreciation | ₹22 Cr | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹73 Cr | ₹89 Cr | ₹112 Cr | ₹69 Cr | ₹22 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹73 Cr | ₹89 Cr | ₹112 Cr | ₹69 Cr | ₹22 Cr |
Provision for Tax | ₹20 Cr | ₹28 Cr | ₹28 Cr | ₹20 Cr | ₹11 Cr |
Current Income Tax | ₹17 Cr | ₹22 Cr | ₹28 Cr | ₹16 Cr | ₹12 Cr |
Deferred Tax | ₹2.70 Cr | ₹1.52 Cr | ₹1.20 Cr | ₹4.42 Cr | ₹-1.05 Cr |
Other taxes | - | ₹3.86 Cr | ₹-0.84 Cr | - | - |
Profit After Tax | ₹54 Cr | ₹61 Cr | ₹83 Cr | ₹49 Cr | ₹11 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹54 Cr | ₹61 Cr | ₹83 Cr | ₹49 Cr | ₹11 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹208 Cr | ₹152 Cr | ₹71 Cr | ₹24 Cr | ₹15 Cr |
Appropriations | ₹262 Cr | ₹213 Cr | ₹155 Cr | ₹73 Cr | ₹26 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹4.01 Cr | ₹4.64 Cr | ₹2.95 Cr | ₹1.35 Cr | ₹2.41 Cr |
Equity Dividend % | ₹30.00 | ₹30.00 | ₹30.00 | ₹20.00 | ₹15.00 |
Earnings Per Share | ₹43.70 | ₹49.84 | ₹68.08 | ₹40.03 | ₹8.77 |
Adjusted EPS | ₹43.70 | ₹49.84 | ₹68.08 | ₹40.03 | ₹8.77 |
Compare Income Statement of peers of PUNJAB CHEMICALS & CROP PROTECTION
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PUNJAB CHEMICALS & CROP PROTECTION | ₹1,481.7 Cr | -5.5% | 8.1% | -13.3% | Stock Analytics | |
PI INDUSTRIES | ₹63,939.3 Cr | 2.7% | 7.9% | 12.8% | Stock Analytics | |
UPL | ₹57,480.6 Cr | 3% | 5.3% | 25.9% | Stock Analytics | |
BAYER CROPSCIENCE | ₹28,890.6 Cr | 2.3% | 15.4% | -2.2% | Stock Analytics | |
SUMITOMO CHEMICAL INDIA | ₹26,731.8 Cr | 1.2% | 3.5% | 3% | Stock Analytics | |
BASF INDIA | ₹22,318.3 Cr | -0.1% | 0.8% | 0.4% | Stock Analytics |
PUNJAB CHEMICALS & CROP PROTECTION Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PUNJAB CHEMICALS & CROP PROTECTION | -5.5% |
8.1% |
-13.3% |
SENSEX | -0.7% |
3% |
5% |
You may also like the below Video Courses