PYRAMID TECHNOPLAST
|
PYRAMID TECHNOPLAST Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹591 Cr | ₹532 Cr | ₹480 Cr | ₹400 Cr | ₹314 Cr |
| Sales | ₹591 Cr | ₹532 Cr | ₹480 Cr | ₹400 Cr | ₹313 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.27 Cr | ₹0.23 Cr | ₹0.25 Cr | ₹0.35 Cr | ₹0.19 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹591 Cr | ₹532 Cr | ₹480 Cr | ₹400 Cr | ₹314 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.66 Cr | ₹-1.15 Cr | ₹-0.48 Cr | ₹0.09 Cr | ₹-0.10 Cr |
| Raw Material Consumed | ₹449 Cr | ₹404 Cr | ₹363 Cr | ₹299 Cr | ₹230 Cr |
| Opening Raw Materials | ₹30 Cr | ₹29 Cr | ₹24 Cr | ₹16 Cr | ₹8.32 Cr |
| Purchases Raw Materials | ₹444 Cr | ₹405 Cr | ₹368 Cr | ₹307 Cr | ₹238 Cr |
| Closing Raw Materials | ₹25 Cr | ₹30 Cr | ₹29 Cr | ₹24 Cr | ₹16 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹21 Cr | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr |
| Electricity & Power | ₹21 Cr | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹22 Cr | ₹21 Cr | ₹18 Cr | ₹16 Cr | ₹15 Cr |
| Salaries, Wages & Bonus | ₹20 Cr | ₹20 Cr | ₹16 Cr | ₹15 Cr | ₹13 Cr |
| Contributions to EPF & Pension Funds | ₹0.34 Cr | ₹0.34 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.12 Cr |
| Workmen and Staff Welfare Expenses | ₹0.47 Cr | ₹0.35 Cr | ₹0.35 Cr | ₹0.16 Cr | ₹0.30 Cr |
| Other Employees Cost | ₹1.50 Cr | ₹0.96 Cr | ₹0.85 Cr | ₹0.65 Cr | ₹0.94 Cr |
| Other Manufacturing Expenses | ₹38 Cr | ₹32 Cr | ₹26 Cr | ₹23 Cr | ₹18 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹6.74 Cr | ₹6.84 Cr | ₹6.07 Cr | ₹4.49 Cr | ₹2.93 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹31 Cr | ₹25 Cr | ₹20 Cr | ₹18 Cr | ₹15 Cr |
| General and Administration Expenses | ₹6.78 Cr | ₹5.66 Cr | ₹4.28 Cr | ₹3.67 Cr | ₹4.51 Cr |
| Rent , Rates & Taxes | ₹0.34 Cr | ₹0.23 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹0.84 Cr |
| Insurance | ₹0.24 Cr | ₹0.18 Cr | ₹0.19 Cr | ₹0.23 Cr | ₹0.24 Cr |
| Printing and stationery | ₹4.32 Cr | ₹3.23 Cr | ₹2.73 Cr | ₹2.39 Cr | ₹2.22 Cr |
| Professional and legal fees | ₹0.81 Cr | ₹1.17 Cr | ₹0.73 Cr | ₹0.48 Cr | ₹0.58 Cr |
| Traveling and conveyance | ₹0.90 Cr | ₹0.73 Cr | ₹0.31 Cr | ₹0.32 Cr | ₹0.59 Cr |
| Other Administration | ₹0.18 Cr | ₹0.13 Cr | ₹0.09 Cr | ₹0.02 Cr | ₹0.04 Cr |
| Selling and Distribution Expenses | ₹3.38 Cr | ₹2.98 Cr | ₹0.96 Cr | ₹0.83 Cr | ₹0.03 Cr |
| Advertisement & Sales Promotion | ₹1.70 Cr | ₹1.74 Cr | ₹0.96 Cr | ₹0.83 Cr | ₹0.03 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹1.68 Cr | ₹1.24 Cr | - | - | - |
| Miscellaneous Expenses | ₹7.97 Cr | ₹4.50 Cr | ₹3.33 Cr | ₹3.57 Cr | ₹3.16 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.07 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.04 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹7.97 Cr | ₹4.43 Cr | ₹3.28 Cr | ₹3.54 Cr | ₹3.12 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹548 Cr | ₹488 Cr | ₹430 Cr | ₹358 Cr | ₹284 Cr |
| Operating Profit (Excl OI) | ₹43 Cr | ₹44 Cr | ₹50 Cr | ₹42 Cr | ₹30 Cr |
| Other Income | ₹3.80 Cr | ₹4.73 Cr | ₹2.01 Cr | ₹2.23 Cr | ₹2.67 Cr |
| Interest Received | ₹0.72 Cr | ₹0.67 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.24 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.03 Cr | - | ₹0.00 Cr | - | - |
| Profits on sale of Investments | ₹0.45 Cr | - | - | - | - |
| Provision Written Back | - | - | ₹0.00 Cr | - | - |
| Foreign Exchange Gains | ₹1.85 Cr | ₹2.95 Cr | ₹0.87 Cr | ₹0.48 Cr | ₹1.33 Cr |
| Others | ₹0.75 Cr | ₹1.11 Cr | ₹0.87 Cr | ₹1.49 Cr | ₹1.11 Cr |
| Operating Profit | ₹47 Cr | ₹49 Cr | ₹52 Cr | ₹44 Cr | ₹32 Cr |
| Interest | ₹2.70 Cr | ₹2.34 Cr | ₹4.05 Cr | ₹4.85 Cr | ₹5.23 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | ₹0.20 Cr | ₹0.89 Cr | ₹1.62 Cr | ₹1.70 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.64 Cr | ₹0.65 Cr | ₹0.74 Cr | ₹0.61 Cr | ₹0.87 Cr |
| Other Interest | ₹2.05 Cr | ₹1.50 Cr | ₹2.42 Cr | ₹2.62 Cr | ₹2.66 Cr |
| PBDT | ₹44 Cr | ₹46 Cr | ₹48 Cr | ₹40 Cr | ₹27 Cr |
| Depreciation | ₹7.95 Cr | ₹6.35 Cr | ₹4.93 Cr | ₹4.42 Cr | ₹4.39 Cr |
| Profit Before Taxation & Exceptional Items | ₹36 Cr | ₹40 Cr | ₹43 Cr | ₹35 Cr | ₹23 Cr |
| Exceptional Income / Expenses | - | - | ₹-0.04 Cr | - | ₹0.01 Cr |
| Profit Before Tax | ₹36 Cr | ₹40 Cr | ₹43 Cr | ₹35 Cr | ₹23 Cr |
| Provision for Tax | ₹9.46 Cr | ₹11 Cr | ₹11 Cr | ₹9.01 Cr | ₹5.90 Cr |
| Current Income Tax | ₹8.32 Cr | ₹9.68 Cr | ₹11 Cr | ₹8.70 Cr | ₹5.75 Cr |
| Deferred Tax | ₹1.39 Cr | ₹1.01 Cr | ₹0.45 Cr | ₹0.28 Cr | ₹0.15 Cr |
| Other taxes | ₹-0.25 Cr | ₹0.06 Cr | - | ₹0.03 Cr | - |
| Profit After Tax | ₹27 Cr | ₹29 Cr | ₹32 Cr | ₹26 Cr | ₹17 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹105 Cr | ₹76 Cr | ₹67 Cr | ₹41 Cr | ₹24 Cr |
| Appropriations | ₹132 Cr | ₹105 Cr | ₹99 Cr | ₹67 Cr | ₹41 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.46 Cr | ₹0.04 Cr | ₹23 Cr | ₹-0.21 Cr | ₹0.08 Cr |
| Equity Dividend % | ₹5.00 | - | - | - | - |
| Earnings Per Share | ₹7.25 | ₹7.98 | ₹10.15 | ₹66.86 | ₹43.45 |
| Adjusted EPS | ₹7.25 | ₹7.98 | ₹10.15 | ₹8.36 | ₹5.43 |
Compare Income Statement of peers of PYRAMID TECHNOPLAST
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PYRAMID TECHNOPLAST | ₹595.6 Cr | 1.1% | 3.4% | -14.3% | Stock Analytics | |
| AGI GREENPAC | ₹5,301.3 Cr | -1.8% | -3% | -6.4% | Stock Analytics | |
| UFLEX | ₹3,905.2 Cr | -1.3% | -0.6% | -2.9% | Stock Analytics | |
| TCPL PACKAGING | ₹3,012.1 Cr | -1.9% | -0% | 9.4% | Stock Analytics | |
| BOROSIL SCIENTIFIC | ₹1,215.5 Cr | 0.4% | 7.1% | -20.4% | Stock Analytics | |
| ARROW GREENTECH | ₹927.8 Cr | -3.4% | 9.7% | -21.4% | Stock Analytics | |
PYRAMID TECHNOPLAST Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PYRAMID TECHNOPLAST | 1.1% |
3.4% |
-14.3% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses