RUBICON RESEARCH
|
RUBICON RESEARCH Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,284 Cr | ₹854 Cr | ₹394 Cr | ₹314 Cr | ₹315 Cr |
| Sales | ₹1,262 Cr | ₹840 Cr | ₹376 Cr | ₹293 Cr | ₹300 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹5.01 Cr | ₹2.95 Cr | ₹8.39 Cr | ₹11 Cr | ₹4.77 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹17 Cr | ₹11 Cr | ₹8.77 Cr | ₹9.70 Cr | ₹10 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,284 Cr | ₹854 Cr | ₹394 Cr | ₹314 Cr | ₹315 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-157 Cr | ₹-53 Cr | ₹-49 Cr | ₹-17 Cr | ₹-9.82 Cr |
| Raw Material Consumed | ₹489 Cr | ₹309 Cr | ₹149 Cr | ₹82 Cr | ₹62 Cr |
| Opening Raw Materials | ₹144 Cr | ₹74 Cr | ₹52 Cr | ₹41 Cr | ₹25 Cr |
| Purchases Raw Materials | ₹433 Cr | ₹296 Cr | ₹166 Cr | ₹92 Cr | ₹77 Cr |
| Closing Raw Materials | ₹168 Cr | ₹144 Cr | ₹80 Cr | ₹52 Cr | ₹41 Cr |
| Other Direct Purchases / Brought in cost | ₹79 Cr | ₹84 Cr | ₹11 Cr | ₹0.38 Cr | ₹0.89 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹20 Cr | ₹19 Cr | ₹16 Cr | ₹11 Cr | ₹6.78 Cr |
| Electricity & Power | ₹20 Cr | ₹19 Cr | ₹16 Cr | ₹11 Cr | ₹6.78 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹211 Cr | ₹125 Cr | ₹97 Cr | ₹79 Cr | ₹56 Cr |
| Salaries, Wages & Bonus | ₹186 Cr | ₹109 Cr | ₹89 Cr | ₹74 Cr | ₹49 Cr |
| Contributions to EPF & Pension Funds | ₹3.53 Cr | ₹3.13 Cr | ₹2.34 Cr | ₹2.26 Cr | ₹1.34 Cr |
| Workmen and Staff Welfare Expenses | ₹3.48 Cr | ₹3.49 Cr | ₹2.62 Cr | ₹1.82 Cr | ₹1.18 Cr |
| Other Employees Cost | ₹18 Cr | ₹10 Cr | ₹2.82 Cr | ₹0.41 Cr | ₹4.62 Cr |
| Other Manufacturing Expenses | ₹102 Cr | ₹60 Cr | ₹64 Cr | ₹96 Cr | ₹43 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹28 Cr | ₹12 Cr | ₹7.65 Cr | ₹11 Cr | ₹3.01 Cr |
| Repairs and Maintenance | ₹5.51 Cr | ₹3.30 Cr | ₹3.51 Cr | ₹1.70 Cr | ₹0.38 Cr |
| Packing Material Consumed | ₹44 Cr | ₹23 Cr | ₹16 Cr | ₹13 Cr | - |
| Other Mfg Exp | ₹25 Cr | ₹22 Cr | ₹37 Cr | ₹70 Cr | ₹39 Cr |
| General and Administration Expenses | ₹136 Cr | ₹97 Cr | ₹56 Cr | ₹75 Cr | ₹50 Cr |
| Rent , Rates & Taxes | ₹6.21 Cr | ₹7.61 Cr | ₹0.89 Cr | ₹0.30 Cr | ₹0.85 Cr |
| Insurance | ₹6.02 Cr | ₹4.49 Cr | ₹1.96 Cr | ₹1.81 Cr | ₹0.94 Cr |
| Printing and stationery | ₹0.87 Cr | ₹0.81 Cr | ₹0.70 Cr | ₹0.70 Cr | ₹0.62 Cr |
| Professional and legal fees | ₹104 Cr | ₹72 Cr | ₹40 Cr | ₹63 Cr | ₹29 Cr |
| Traveling and conveyance | ₹8.80 Cr | ₹7.06 Cr | ₹6.11 Cr | ₹4.21 Cr | ₹2.82 Cr |
| Other Administration | ₹9.65 Cr | ₹4.85 Cr | ₹6.73 Cr | ₹4.97 Cr | ₹16 Cr |
| Selling and Distribution Expenses | ₹217 Cr | ₹131 Cr | ₹34 Cr | ₹21 Cr | ₹6.15 Cr |
| Advertisement & Sales Promotion | ₹57 Cr | ₹39 Cr | ₹2.25 Cr | ₹1.02 Cr | ₹0.46 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹155 Cr | ₹87 Cr | ₹32 Cr | ₹20 Cr | ₹5.69 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹5.31 Cr | ₹4.33 Cr | - | - | - |
| Miscellaneous Expenses | ₹10 Cr | ₹12 Cr | ₹7.66 Cr | ₹7.19 Cr | ₹9.55 Cr |
| Bad debts /advances written off | ₹0.00 Cr | ₹0.76 Cr | - | - | ₹1.62 Cr |
| Provision for doubtful debts | ₹0.32 Cr | ₹0.13 Cr | ₹0.34 Cr | ₹0.66 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.10 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹9.98 Cr | ₹11 Cr | ₹7.32 Cr | ₹6.43 Cr | ₹7.93 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,028 Cr | ₹699 Cr | ₹375 Cr | ₹353 Cr | ₹223 Cr |
| Operating Profit (Excl OI) | ₹256 Cr | ₹155 Cr | ₹18 Cr | ₹-39 Cr | ₹92 Cr |
| Other Income | ₹12 Cr | ₹18 Cr | ₹25 Cr | ₹17 Cr | ₹10 Cr |
| Interest Received | ₹1.52 Cr | ₹1.63 Cr | ₹1.13 Cr | ₹1.86 Cr | ₹2.28 Cr |
| Dividend Received | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | - |
| Profit on sale of Fixed Assets | ₹0.96 Cr | ₹0.02 Cr | ₹0.03 Cr | - | ₹0.00 Cr |
| Profits on sale of Investments | - | - | - | ₹0.53 Cr | - |
| Provision Written Back | - | ₹0.59 Cr | - | - | - |
| Foreign Exchange Gains | ₹8.31 Cr | ₹16 Cr | ₹24 Cr | ₹14 Cr | ₹6.68 Cr |
| Others | ₹1.14 Cr | ₹0.58 Cr | ₹0.54 Cr | ₹0.10 Cr | ₹1.17 Cr |
| Operating Profit | ₹268 Cr | ₹173 Cr | ₹44 Cr | ₹-22 Cr | ₹102 Cr |
| Interest | ₹37 Cr | ₹31 Cr | ₹19 Cr | ₹9.72 Cr | ₹9.37 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹28 Cr | ₹27 Cr | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.10 Cr | ₹1.64 Cr | ₹2.36 Cr | ₹0.79 Cr | ₹7.62 Cr |
| Other Interest | ₹6.43 Cr | ₹2.99 Cr | ₹17 Cr | ₹8.94 Cr | ₹1.74 Cr |
| PBDT | ₹231 Cr | ₹142 Cr | ₹25 Cr | ₹-32 Cr | ₹92 Cr |
| Depreciation | ₹37 Cr | ₹39 Cr | ₹36 Cr | ₹34 Cr | ₹29 Cr |
| Profit Before Taxation & Exceptional Items | ₹195 Cr | ₹103 Cr | ₹-11 Cr | ₹-66 Cr | ₹63 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹195 Cr | ₹103 Cr | ₹-11 Cr | ₹-66 Cr | ₹63 Cr |
| Provision for Tax | ₹60 Cr | ₹12 Cr | ₹5.84 Cr | ₹1.01 Cr | ₹32 Cr |
| Current Income Tax | ₹61 Cr | ₹13 Cr | ₹8.32 Cr | ₹7.26 Cr | ₹21 Cr |
| Deferred Tax | ₹-2.18 Cr | ₹-1.51 Cr | ₹-2.48 Cr | ₹-2.54 Cr | ₹11 Cr |
| Other taxes | ₹1.08 Cr | ₹0.05 Cr | - | ₹-3.71 Cr | ₹0.41 Cr |
| Profit After Tax | ₹134 Cr | ₹91 Cr | ₹-17 Cr | ₹-67 Cr | ₹31 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹134 Cr | ₹91 Cr | ₹-17 Cr | ₹-67 Cr | ₹31 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹116 Cr | ₹25 Cr | ₹42 Cr | ₹110 Cr | ₹80 Cr |
| Appropriations | ₹250 Cr | ₹116 Cr | ₹26 Cr | ₹43 Cr | ₹111 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-1.65 Cr | ₹0.25 Cr | ₹0.25 Cr | ₹0.51 Cr | ₹1.00 Cr |
| Equity Dividend % | ₹0.20 | ₹0.20 | ₹5.00 | ₹15.00 | ₹10.00 |
| Earnings Per Share | ₹8.72 | ₹5.98 | ₹-33.31 | ₹-132.38 | ₹60.53 |
| Adjusted EPS | ₹8.72 | ₹5.98 | ₹-1.11 | ₹-4.41 | ₹2.02 |
Compare Income Statement of peers of RUBICON RESEARCH
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| RUBICON RESEARCH | ₹23,428.1 Cr | 4.2% | 44.9% | NA | Stock Analytics | |
| AEGIS VOPAK TERMINALS | ₹25,882.7 Cr | -2.1% | 12.3% | -6.4% | Stock Analytics | |
| WEWORK INDIA MANAGEMENT | ₹8,657.7 Cr | -0.8% | 9.7% | NA | Stock Analytics | |
| PRABHA ENERGY | ₹2,242.6 Cr | -1.9% | -4.2% | -39.1% | Stock Analytics | |
| MALLCOM (INDIA) | ₹632.9 Cr | -7.9% | 2.3% | -15.2% | Stock Analytics | |
| MODI RUBBER | ₹328.0 Cr | 4.7% | 2% | -6% | Stock Analytics | |
RUBICON RESEARCH Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| RUBICON RESEARCH | 4.2% |
44.9% |
|
| SENSEX | -0.4% |
0.8% |
-5.3% |
You may also like the below Video Courses