SAHYADRI INDUSTRIES
|
SAHYADRI INDUSTRIES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹634 Cr | ₹594 Cr | ₹542 Cr | ₹472 Cr | ₹28,411 Cr |
| Sales | ₹623 Cr | ₹578 Cr | ₹530 Cr | ₹461 Cr | ₹28,260 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹12 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹151 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹634 Cr | ₹594 Cr | ₹542 Cr | ₹472 Cr | ₹28,411 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-4.56 Cr | ₹-16 Cr | ₹-9.13 Cr | ₹-17 Cr | ₹-275 Cr |
| Raw Material Consumed | ₹375 Cr | ₹335 Cr | ₹286 Cr | ₹257 Cr | ₹15,030 Cr |
| Opening Raw Materials | ₹119 Cr | ₹80 Cr | ₹28 Cr | ₹22 Cr | ₹1,845 Cr |
| Purchases Raw Materials | ₹387 Cr | ₹374 Cr | ₹338 Cr | ₹263 Cr | ₹15,357 Cr |
| Closing Raw Materials | ₹131 Cr | ₹119 Cr | ₹80 Cr | ₹28 Cr | ₹2,172 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹29 Cr | ₹30 Cr | ₹24 Cr | ₹19 Cr | ₹1,468 Cr |
| Electricity & Power | ₹29 Cr | ₹30 Cr | ₹24 Cr | ₹19 Cr | ₹1,468 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹41 Cr | ₹38 Cr | ₹33 Cr | ₹30 Cr | ₹2,261 Cr |
| Salaries, Wages & Bonus | ₹37 Cr | ₹34 Cr | ₹30 Cr | ₹27 Cr | ₹2,017 Cr |
| Contributions to EPF & Pension Funds | ₹2.69 Cr | ₹2.52 Cr | ₹2.16 Cr | ₹1.81 Cr | ₹163 Cr |
| Workmen and Staff Welfare Expenses | ₹1.51 Cr | ₹1.35 Cr | ₹0.98 Cr | ₹1.02 Cr | ₹81 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹54 Cr | ₹51 Cr | ₹43 Cr | ₹38 Cr | ₹2,881 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹22 Cr | ₹20 Cr | ₹17 Cr | ₹15 Cr | ₹1,110 Cr |
| Repairs and Maintenance | ₹7.21 Cr | ₹6.73 Cr | ₹6.03 Cr | ₹12 Cr | ₹975 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹24 Cr | ₹23 Cr | ₹20 Cr | ₹12 Cr | ₹797 Cr |
| General and Administration Expenses | ₹13 Cr | ₹12 Cr | ₹9.86 Cr | ₹9.44 Cr | ₹790 Cr |
| Rent , Rates & Taxes | ₹1.28 Cr | ₹1.26 Cr | ₹0.81 Cr | ₹0.72 Cr | ₹58 Cr |
| Insurance | ₹0.86 Cr | ₹0.80 Cr | ₹0.74 Cr | ₹0.60 Cr | ₹31 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹3.17 Cr | ₹3.38 Cr | ₹2.88 Cr | ₹5.09 Cr | ₹324 Cr |
| Traveling and conveyance | ₹6.24 Cr | ₹5.51 Cr | ₹2.87 Cr | ₹1.97 Cr | ₹302 Cr |
| Other Administration | ₹1.02 Cr | ₹1.51 Cr | ₹2.56 Cr | ₹1.06 Cr | ₹76 Cr |
| Selling and Distribution Expenses | ₹48 Cr | ₹51 Cr | ₹42 Cr | ₹32 Cr | ₹1,042 Cr |
| Advertisement & Sales Promotion | ₹3.96 Cr | ₹4.45 Cr | ₹2.66 Cr | ₹3.93 Cr | ₹211 Cr |
| Sales Commissions & Incentives | ₹0.48 Cr | ₹0.56 Cr | ₹0.51 Cr | ₹0.36 Cr | ₹29 Cr |
| Freight and Forwarding | ₹36 Cr | ₹40 Cr | ₹39 Cr | ₹27 Cr | ₹803 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹7.08 Cr | ₹6.23 Cr | - | - | - |
| Miscellaneous Expenses | ₹14 Cr | ₹12 Cr | ₹14 Cr | ₹11 Cr | ₹574 Cr |
| Bad debts /advances written off | - | - | - | - | ₹57 Cr |
| Provision for doubtful debts | ₹0.38 Cr | - | ₹1.05 Cr | ₹1.61 Cr | ₹13 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | ₹0.72 Cr | - |
| Losson sale of non-trade current investments | - | - | ₹0.43 Cr | - | - |
| Other Miscellaneous Expenses | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹9.07 Cr | ₹504 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹568 Cr | ₹513 Cr | ₹442 Cr | ₹380 Cr | ₹23,770 Cr |
| Operating Profit (Excl OI) | ₹66 Cr | ₹81 Cr | ₹100 Cr | ₹92 Cr | ₹4,640 Cr |
| Other Income | ₹4.16 Cr | ₹3.69 Cr | ₹3.86 Cr | ₹5.62 Cr | ₹166 Cr |
| Interest Received | ₹0.44 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.26 Cr | ₹34 Cr |
| Dividend Received | ₹0.01 Cr | ₹0.01 Cr | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.03 Cr | ₹0.60 Cr | ₹0.59 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | ₹0.28 Cr | - | - | - |
| Foreign Exchange Gains | ₹2.15 Cr | ₹1.98 Cr | ₹0.38 Cr | - | ₹5.21 Cr |
| Others | ₹1.56 Cr | ₹1.19 Cr | ₹3.21 Cr | ₹4.76 Cr | ₹126 Cr |
| Operating Profit | ₹71 Cr | ₹84 Cr | ₹104 Cr | ₹98 Cr | ₹4,806 Cr |
| Interest | ₹11 Cr | ₹9.03 Cr | ₹4.61 Cr | ₹4.88 Cr | ₹543 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹11 Cr | ₹9.03 Cr | ₹4.61 Cr | ₹4.88 Cr | ₹543 Cr |
| PBDT | ₹59 Cr | ₹75 Cr | ₹99 Cr | ₹93 Cr | ₹4,263 Cr |
| Depreciation | ₹24 Cr | ₹24 Cr | ₹15 Cr | ₹14 Cr | ₹1,434 Cr |
| Profit Before Taxation & Exceptional Items | ₹35 Cr | ₹52 Cr | ₹85 Cr | ₹79 Cr | ₹2,828 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹35 Cr | ₹52 Cr | ₹85 Cr | ₹79 Cr | ₹2,828 Cr |
| Provision for Tax | ₹8.93 Cr | ₹14 Cr | ₹23 Cr | ₹17 Cr | ₹171 Cr |
| Current Income Tax | ₹11 Cr | ₹15 Cr | ₹23 Cr | ₹22 Cr | ₹746 Cr |
| Deferred Tax | ₹-1.40 Cr | ₹-0.43 Cr | ₹-0.39 Cr | ₹-4.63 Cr | ₹-424 Cr |
| Other taxes | ₹-0.23 Cr | - | - | - | ₹-151 Cr |
| Profit After Tax | ₹26 Cr | ₹37 Cr | ₹62 Cr | ₹62 Cr | ₹2,657 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹304 Cr | ₹273 Cr | ₹217 Cr | ₹156 Cr | ₹13,364 Cr |
| Appropriations | ₹331 Cr | ₹310 Cr | ₹279 Cr | ₹218 Cr | ₹16,022 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹164 Cr |
| Other Appropriation | ₹1.68 Cr | ₹3.12 Cr | ₹3.14 Cr | ₹0.19 Cr | ₹18 Cr |
| Equity Dividend % | ₹10.00 | ₹40.00 | ₹60.00 | ₹50.00 | ₹25.00 |
| Earnings Per Share | ₹24.08 | ₹33.89 | ₹56.46 | ₹64.53 | ₹27.79 |
| Adjusted EPS | ₹24.08 | ₹33.89 | ₹56.46 | ₹64.53 | ₹27.79 |
Compare Income Statement of peers of SAHYADRI INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAHYADRI INDUSTRIES | ₹260.6 Cr | -5.7% | -7.6% | -22.1% | Stock Analytics | |
| ULTRATECH CEMENT | ₹339,824.0 Cr | -1.1% | -2.7% | -1.4% | Stock Analytics | |
| AMBUJA CEMENTS | ₹130,821.0 Cr | -2.5% | -5.3% | -5.4% | Stock Analytics | |
| SHREE CEMENT | ₹94,189.9 Cr | -1.6% | -4.6% | -4.9% | Stock Analytics | |
| JK CEMENT | ₹42,636.2 Cr | -4.6% | -2% | 21.4% | Stock Analytics | |
| ACC | ₹33,708.8 Cr | -3.1% | -2.6% | -19.7% | Stock Analytics | |
SAHYADRI INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAHYADRI INDUSTRIES | -5.7% |
-7.6% |
-22.1% |
| SENSEX | -0.6% |
2.2% |
5.3% |
You may also like the below Video Courses