Home > Income Statement > SAHYADRI INDUSTRIES

SAHYADRI INDUSTRIES
Income Statement

COMMUNITY POLL
for SAHYADRI INDUSTRIES
Please provide your vote to see the results

SAHYADRI INDUSTRIES Last 5 Year Income Statement History

[Standalone]

Mar2024Mar2023Mar2022Mar2021Mar2020
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