SAHYADRI INDUSTRIES
|
SAHYADRI INDUSTRIES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹605 Cr | ₹634 Cr | ₹594 Cr | ₹542 Cr | ₹472 Cr |
| Sales | ₹593 Cr | ₹623 Cr | ₹578 Cr | ₹530 Cr | ₹461 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹13 Cr | ₹12 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹605 Cr | ₹634 Cr | ₹594 Cr | ₹542 Cr | ₹472 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.29 Cr | ₹-4.56 Cr | ₹-16 Cr | ₹-9.13 Cr | ₹-17 Cr |
| Raw Material Consumed | ₹342 Cr | ₹375 Cr | ₹335 Cr | ₹286 Cr | ₹257 Cr |
| Opening Raw Materials | ₹131 Cr | ₹119 Cr | ₹80 Cr | ₹28 Cr | ₹22 Cr |
| Purchases Raw Materials | ₹322 Cr | ₹387 Cr | ₹374 Cr | ₹338 Cr | ₹263 Cr |
| Closing Raw Materials | ₹112 Cr | ₹131 Cr | ₹119 Cr | ₹80 Cr | ₹28 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹28 Cr | ₹29 Cr | ₹30 Cr | ₹24 Cr | ₹19 Cr |
| Electricity & Power | ₹28 Cr | ₹29 Cr | ₹30 Cr | ₹24 Cr | ₹19 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹44 Cr | ₹41 Cr | ₹38 Cr | ₹33 Cr | ₹30 Cr |
| Salaries, Wages & Bonus | ₹39 Cr | ₹37 Cr | ₹34 Cr | ₹30 Cr | ₹27 Cr |
| Contributions to EPF & Pension Funds | ₹2.78 Cr | ₹2.69 Cr | ₹2.52 Cr | ₹2.16 Cr | ₹1.81 Cr |
| Workmen and Staff Welfare Expenses | ₹1.66 Cr | ₹1.51 Cr | ₹1.35 Cr | ₹0.98 Cr | ₹1.02 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹54 Cr | ₹54 Cr | ₹51 Cr | ₹43 Cr | ₹38 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹23 Cr | ₹22 Cr | ₹20 Cr | ₹17 Cr | ₹15 Cr |
| Repairs and Maintenance | ₹7.04 Cr | ₹7.21 Cr | ₹6.73 Cr | ₹6.03 Cr | ₹12 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹23 Cr | ₹24 Cr | ₹23 Cr | ₹20 Cr | ₹12 Cr |
| General and Administration Expenses | ₹12 Cr | ₹13 Cr | ₹12 Cr | ₹9.86 Cr | ₹9.44 Cr |
| Rent , Rates & Taxes | ₹0.84 Cr | ₹1.28 Cr | ₹1.26 Cr | ₹0.81 Cr | ₹0.72 Cr |
| Insurance | ₹1.04 Cr | ₹0.86 Cr | ₹0.80 Cr | ₹0.74 Cr | ₹0.60 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹3.02 Cr | ₹3.17 Cr | ₹3.38 Cr | ₹2.88 Cr | ₹5.09 Cr |
| Traveling and conveyance | ₹5.79 Cr | ₹6.24 Cr | ₹5.51 Cr | ₹2.87 Cr | ₹1.97 Cr |
| Other Administration | ₹1.12 Cr | ₹1.02 Cr | ₹1.51 Cr | ₹2.56 Cr | ₹1.06 Cr |
| Selling and Distribution Expenses | ₹58 Cr | ₹48 Cr | ₹51 Cr | ₹42 Cr | ₹32 Cr |
| Advertisement & Sales Promotion | ₹2.20 Cr | ₹3.96 Cr | ₹4.45 Cr | ₹2.66 Cr | ₹3.93 Cr |
| Sales Commissions & Incentives | ₹0.56 Cr | ₹0.48 Cr | ₹0.56 Cr | ₹0.51 Cr | ₹0.36 Cr |
| Freight and Forwarding | ₹44 Cr | ₹36 Cr | ₹40 Cr | ₹39 Cr | ₹27 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹11 Cr | ₹7.08 Cr | ₹6.23 Cr | - | - |
| Miscellaneous Expenses | ₹17 Cr | ₹14 Cr | ₹12 Cr | ₹14 Cr | ₹11 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | ₹0.38 Cr | - | ₹1.05 Cr | ₹1.61 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 | ₹17 Cr | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹9.07 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹552 Cr | ₹568 Cr | ₹513 Cr | ₹442 Cr | ₹380 Cr |
| Operating Profit (Excl OI) | ₹53 Cr | ₹66 Cr | ₹81 Cr | ₹100 Cr | ₹92 Cr |
| Other Income | ₹4.69 Cr | ₹4.16 Cr | ₹3.69 Cr | ₹3.86 Cr | ₹5.62 Cr |
| Interest Received | ₹0.19 Cr | ₹0.44 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.26 Cr |
| Dividend Received | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | - | - |
| Profit on sale of Fixed Assets | - | - | - | ₹0.03 Cr | ₹0.60 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.09 Cr | - | ₹0.28 Cr | - | - |
| Foreign Exchange Gains | ₹2.65 Cr | ₹2.15 Cr | ₹1.98 Cr | ₹0.38 Cr | - |
| Others | ₹1.74 Cr | ₹1.56 Cr | ₹1.19 Cr | ₹3.21 Cr | ₹4.76 Cr |
| Operating Profit | ₹58 Cr | ₹71 Cr | ₹84 Cr | ₹104 Cr | ₹98 Cr |
| Interest | ₹7.02 Cr | ₹11 Cr | ₹9.03 Cr | ₹4.61 Cr | ₹4.88 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹7.02 Cr | ₹11 Cr | ₹9.03 Cr | ₹4.61 Cr | ₹4.88 Cr |
| PBDT | ₹51 Cr | ₹59 Cr | ₹75 Cr | ₹99 Cr | ₹93 Cr |
| Depreciation | ₹25 Cr | ₹24 Cr | ₹24 Cr | ₹15 Cr | ₹14 Cr |
| Profit Before Taxation & Exceptional Items | ₹26 Cr | ₹35 Cr | ₹52 Cr | ₹85 Cr | ₹79 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹26 Cr | ₹35 Cr | ₹52 Cr | ₹85 Cr | ₹79 Cr |
| Provision for Tax | ₹6.72 Cr | ₹8.93 Cr | ₹14 Cr | ₹23 Cr | ₹17 Cr |
| Current Income Tax | ₹8.35 Cr | ₹11 Cr | ₹15 Cr | ₹23 Cr | ₹22 Cr |
| Deferred Tax | ₹-1.08 Cr | ₹-1.40 Cr | ₹-0.43 Cr | ₹-0.39 Cr | ₹-4.63 Cr |
| Other taxes | ₹-0.55 Cr | ₹-0.23 Cr | - | - | - |
| Profit After Tax | ₹19 Cr | ₹26 Cr | ₹37 Cr | ₹62 Cr | ₹62 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹329 Cr | ₹304 Cr | ₹273 Cr | ₹217 Cr | ₹156 Cr |
| Appropriations | ₹349 Cr | ₹331 Cr | ₹310 Cr | ₹279 Cr | ₹218 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.19 Cr | ₹1.68 Cr | ₹3.12 Cr | ₹3.14 Cr | ₹0.19 Cr |
| Equity Dividend % | ₹10.00 | ₹10.00 | ₹40.00 | ₹60.00 | ₹50.00 |
| Earnings Per Share | ₹17.77 | ₹24.08 | ₹33.89 | ₹56.46 | ₹64.53 |
| Adjusted EPS | ₹17.77 | ₹24.08 | ₹33.89 | ₹56.46 | ₹64.53 |
Compare Income Statement of peers of SAHYADRI INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAHYADRI INDUSTRIES | ₹306.6 Cr | 6.8% | -9.5% | -8% | Stock Analytics | |
| ULTRATECH CEMENT | ₹335,031.0 Cr | 4.9% | -1.6% | -0.7% | Stock Analytics | |
| AMBUJA CEMENTS | ₹106,002.0 Cr | 5.1% | -0.8% | -24% | Stock Analytics | |
| SHREE CEMENT | ₹90,223.0 Cr | 5.5% | 2.2% | -16.6% | Stock Analytics | |
| JK CEMENT | ₹41,986.0 Cr | 15.6% | 0.2% | -11.1% | Stock Analytics | |
| DALMIA BHARAT | ₹32,274.5 Cr | 6.8% | 0.5% | -20.2% | Stock Analytics | |
SAHYADRI INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAHYADRI INDUSTRIES | 6.8% |
-9.5% |
-8% |
| SENSEX | 4.3% |
2.6% |
-6.4% |
You may also like the below Video Courses