SAHYADRI INDUSTRIES
|
SAHYADRI INDUSTRIES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹634 Cr | ₹594 Cr | ₹542 Cr | ₹472 Cr | ₹284 Cr |
Sales | ₹623 Cr | ₹578 Cr | ₹530 Cr | ₹461 Cr | ₹283 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹12 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹1.51 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹634 Cr | ₹594 Cr | ₹542 Cr | ₹472 Cr | ₹284 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-4.56 Cr | ₹-16 Cr | ₹-9.13 Cr | ₹-17 Cr | ₹-2.75 Cr |
Raw Material Consumed | ₹375 Cr | ₹335 Cr | ₹286 Cr | ₹257 Cr | ₹150 Cr |
Opening Raw Materials | ₹119 Cr | ₹80 Cr | ₹28 Cr | ₹22 Cr | ₹18 Cr |
Purchases Raw Materials | ₹387 Cr | ₹374 Cr | ₹338 Cr | ₹263 Cr | ₹154 Cr |
Closing Raw Materials | ₹131 Cr | ₹119 Cr | ₹80 Cr | ₹28 Cr | ₹22 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹29 Cr | ₹30 Cr | ₹24 Cr | ₹19 Cr | ₹15 Cr |
Electricity & Power | ₹29 Cr | ₹30 Cr | ₹24 Cr | ₹19 Cr | ₹15 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹41 Cr | ₹38 Cr | ₹33 Cr | ₹30 Cr | ₹23 Cr |
Salaries, Wages & Bonus | ₹36 Cr | ₹34 Cr | ₹30 Cr | ₹27 Cr | ₹20 Cr |
Contributions to EPF & Pension Funds | ₹2.69 Cr | ₹2.52 Cr | ₹2.16 Cr | ₹1.81 Cr | ₹1.63 Cr |
Workmen and Staff Welfare Expenses | ₹1.57 Cr | ₹1.35 Cr | ₹0.98 Cr | ₹1.02 Cr | ₹0.81 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹54 Cr | ₹51 Cr | ₹43 Cr | ₹38 Cr | ₹29 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹22 Cr | ₹20 Cr | ₹17 Cr | ₹15 Cr | ₹11 Cr |
Repairs and Maintenance | ₹7.21 Cr | ₹6.73 Cr | ₹6.03 Cr | ₹12 Cr | ₹9.75 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹24 Cr | ₹23 Cr | ₹20 Cr | ₹12 Cr | ₹7.97 Cr |
General and Administration Expenses | ₹13 Cr | ₹12 Cr | ₹9.86 Cr | ₹9.44 Cr | ₹7.90 Cr |
Rent , Rates & Taxes | ₹1.28 Cr | ₹1.26 Cr | ₹0.81 Cr | ₹0.72 Cr | ₹0.58 Cr |
Insurance | ₹0.87 Cr | ₹0.80 Cr | ₹0.74 Cr | ₹0.60 Cr | ₹0.31 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹3.17 Cr | ₹3.38 Cr | ₹2.88 Cr | ₹5.09 Cr | ₹3.24 Cr |
Traveling and conveyance | ₹6.24 Cr | ₹5.51 Cr | ₹2.87 Cr | ₹1.97 Cr | ₹3.02 Cr |
Other Administration | ₹1.02 Cr | ₹1.51 Cr | ₹2.56 Cr | ₹1.06 Cr | ₹0.76 Cr |
Selling and Distribution Expenses | ₹48 Cr | ₹51 Cr | ₹42 Cr | ₹32 Cr | ₹10 Cr |
Advertisement & Sales Promotion | ₹3.96 Cr | ₹4.45 Cr | ₹2.66 Cr | ₹3.93 Cr | ₹2.11 Cr |
Sales Commissions & Incentives | ₹0.48 Cr | ₹0.56 Cr | ₹0.51 Cr | ₹0.36 Cr | ₹0.29 Cr |
Freight and Forwarding | ₹36 Cr | ₹40 Cr | ₹39 Cr | ₹27 Cr | ₹8.03 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹7.08 Cr | ₹6.23 Cr | - | - | - |
Miscellaneous Expenses | ₹14 Cr | ₹12 Cr | ₹14 Cr | ₹11 Cr | ₹5.74 Cr |
Bad debts /advances written off | - | - | - | - | ₹0.57 Cr |
Provision for doubtful debts | ₹0.38 Cr | - | ₹1.05 Cr | ₹1.61 Cr | ₹0.13 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 | ₹5.04 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹568 Cr | ₹513 Cr | ₹442 Cr | ₹380 Cr | ₹238 Cr |
Operating Profit (Excl OI) | ₹66 Cr | ₹81 Cr | ₹100 Cr | ₹92 Cr | ₹46 Cr |
Other Income | ₹4.16 Cr | ₹3.69 Cr | ₹3.86 Cr | ₹5.62 Cr | ₹1.66 Cr |
Interest Received | ₹0.44 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.26 Cr | ₹0.34 Cr |
Dividend Received | ₹0.01 Cr | ₹0.01 Cr | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.03 Cr | ₹0.60 Cr | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.28 Cr | - | - | - |
Foreign Exchange Gains | ₹2.15 Cr | ₹1.98 Cr | ₹0.38 Cr | - | ₹0.05 Cr |
Others | ₹1.56 Cr | ₹1.19 Cr | ₹3.21 Cr | ₹4.76 Cr | ₹1.26 Cr |
Operating Profit | ₹71 Cr | ₹84 Cr | ₹104 Cr | ₹98 Cr | ₹48 Cr |
Interest | ₹11 Cr | ₹9.03 Cr | ₹4.61 Cr | ₹4.88 Cr | ₹5.44 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 | ₹5.44 Cr |
PBDT | ₹59 Cr | ₹75 Cr | ₹99 Cr | ₹93 Cr | ₹43 Cr |
Depreciation | ₹24 Cr | ₹24 Cr | ₹15 Cr | ₹14 Cr | ₹14 Cr |
Profit Before Taxation & Exceptional Items | ₹35 Cr | ₹52 Cr | ₹85 Cr | ₹79 Cr | ₹28 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹35 Cr | ₹52 Cr | ₹85 Cr | ₹79 Cr | ₹28 Cr |
Provision for Tax | ₹8.93 Cr | ₹14 Cr | ₹23 Cr | ₹17 Cr | ₹1.71 Cr |
Current Income Tax | ₹11 Cr | ₹15 Cr | ₹23 Cr | ₹22 Cr | ₹7.46 Cr |
Deferred Tax | ₹-1.40 Cr | ₹-0.43 Cr | ₹-0.39 Cr | ₹-4.63 Cr | ₹-4.24 Cr |
Other taxes | ₹-0.23 Cr | - | - | - | ₹-1.51 Cr |
Profit After Tax | ₹26 Cr | ₹37 Cr | ₹62 Cr | ₹62 Cr | ₹27 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹304 Cr | ₹273 Cr | ₹217 Cr | ₹156 Cr | ₹134 Cr |
Appropriations | ₹331 Cr | ₹310 Cr | ₹279 Cr | ₹218 Cr | ₹160 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹1.64 Cr |
Other Appropriation | ₹1.68 Cr | ₹3.12 Cr | ₹3.14 Cr | ₹0.19 Cr | ₹0.18 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 | ₹335.2 Cr | -1% | 6% | -28.4% | Stock Analytics | |
ULTRATECH CEMENT | ₹368,514.0 Cr | 3.6% | 12.1% | 4.6% | Stock Analytics | |
AMBUJA CEMENTS | ₹146,482.0 Cr | 2.9% | 8.1% | -14.9% | Stock Analytics | |
SHREE CEMENT | ₹112,928.0 Cr | 0.9% | 6% | 13.4% | Stock Analytics | |
JK CEMENT | ₹48,281.4 Cr | 1.6% | 9.3% | 46.5% | Stock Analytics | |
ACC | ₹36,882.4 Cr | 2.4% | 4.2% | -29.4% | Stock Analytics |
SAHYADRI INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAHYADRI INDUSTRIES | -1% |
6% |
-28.4% |
SENSEX | -0.7% |
3% |
5% |
You may also like the below Video Courses