SAI SILKS (KALAMANDIR)
|
SAI SILKS (KALAMANDIR) Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹1,374 Cr | ₹1,351 Cr | ₹11,293 Cr | ₹677 Cr | ₹1,176 Cr |
| Sales | ₹1,374 Cr | ₹1,351 Cr | ₹11,293 Cr | ₹677 Cr | ₹1,175 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | ₹0.10 Cr | ₹0.10 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹1,374 Cr | ₹1,351 Cr | ₹11,293 Cr | ₹677 Cr | ₹1,176 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-34 Cr | ₹-213 Cr | ₹-1,093 Cr | ₹1.68 Cr | ₹-27 Cr |
| Raw Material Consumed | ₹844 Cr | ₹1,031 Cr | ₹8,471 Cr | ₹445 Cr | ₹873 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹844 Cr | ₹1,031 Cr | ₹8,471 Cr | ₹445 Cr | ₹873 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹23 Cr | ₹20 Cr | ₹144 Cr | - | - |
| Electricity & Power | ₹23 Cr | ₹20 Cr | ₹144 Cr | - | - |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹157 Cr | ₹133 Cr | ₹989 Cr | ₹85 Cr | ₹105 Cr |
| Salaries, Wages & Bonus | ₹149 Cr | ₹126 Cr | ₹953 Cr | ₹82 Cr | ₹100 Cr |
| Contributions to EPF & Pension Funds | ₹3.17 Cr | ₹3.28 Cr | ₹6.03 Cr | ₹0.43 Cr | ₹0.73 Cr |
| Workmen and Staff Welfare Expenses | ₹3.39 Cr | ₹2.94 Cr | ₹24 Cr | ₹1.74 Cr | ₹3.65 Cr |
| Other Employees Cost | ₹1.59 Cr | ₹1.18 Cr | ₹5.74 Cr | ₹0.46 Cr | ₹0.48 Cr |
| Operating Expenses | ₹25 Cr | ₹24 Cr | ₹161 Cr | - | - |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹9.61 Cr | ₹10 Cr | ₹75 Cr | - | - |
| Packing Material Consumed | ₹10 Cr | ₹8.90 Cr | ₹82 Cr | - | - |
| Other Mfg Exp | ₹5.29 Cr | ₹5.20 Cr | ₹4.63 Cr | - | - |
| General and Administration Expenses | ₹84 Cr | ₹73 Cr | ₹689 Cr | ₹66 Cr | ₹81 Cr |
| Rent , Rates & Taxes | ₹29 Cr | ₹25 Cr | ₹245 Cr | ₹14 Cr | ₹19 Cr |
| Insurance | ₹1.25 Cr | ₹1.49 Cr | ₹13 Cr | ₹1.41 Cr | ₹1.37 Cr |
| Printing and stationery | ₹1.48 Cr | ₹1.50 Cr | ₹9.81 Cr | - | - |
| Professional and legal fees | ₹10 Cr | ₹9.19 Cr | ₹88 Cr | ₹3.75 Cr | ₹5.15 Cr |
| Traveling and conveyance | ₹9.51 Cr | ₹6.50 Cr | ₹39 Cr | - | - |
| Other Administration | ₹32 Cr | ₹29 Cr | ₹294 Cr | ₹47 Cr | ₹55 Cr |
| Selling and Distribution Expenses | ₹53 Cr | ₹62 Cr | ₹486 Cr | ₹17 Cr | ₹39 Cr |
| Advertisement & Sales Promotion | ₹53 Cr | ₹62 Cr | ₹486 Cr | ₹17 Cr | ₹39 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2.07 Cr | ₹1.30 Cr | ₹64 Cr | ₹0.14 Cr | ₹1.12 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.01 Cr | ₹0.02 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.07 Cr | ₹1.30 Cr | ₹64 Cr | ₹0.13 Cr | ₹1.11 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,154 Cr | ₹1,132 Cr | ₹9,911 Cr | ₹615 Cr | ₹1,072 Cr |
| Operating Profit (Excl OI) | ₹219 Cr | ₹219 Cr | ₹1,382 Cr | ₹62 Cr | ₹104 Cr |
| Other Income | ₹24 Cr | ₹7.64 Cr | ₹37 Cr | ₹1.86 Cr | ₹3.22 Cr |
| Interest Received | ₹18 Cr | ₹2.44 Cr | ₹15 Cr | ₹0.86 Cr | ₹0.98 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.02 Cr | ₹0.01 Cr | ₹0.17 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.03 Cr | ₹0.19 Cr | ₹0.33 Cr | - | ₹0.15 Cr |
| Others | ₹5.09 Cr | ₹5.00 Cr | ₹22 Cr | ₹1.00 Cr | ₹2.10 Cr |
| Operating Profit | ₹243 Cr | ₹227 Cr | ₹1,419 Cr | ₹64 Cr | ₹107 Cr |
| Interest | ₹60 Cr | ₹52 Cr | ₹338 Cr | ₹27 Cr | ₹28 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹31 Cr | ₹26 Cr | ₹190 Cr | ₹18 Cr | ₹18 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹8.24 Cr | ₹9.01 Cr | ₹64 Cr | ₹0.61 Cr | ₹0.44 Cr |
| Other Interest | ₹21 Cr | ₹18 Cr | ₹84 Cr | ₹8.73 Cr | ₹9.38 Cr |
| PBDT | ₹183 Cr | ₹175 Cr | ₹1,081 Cr | ₹37 Cr | ₹79 Cr |
| Depreciation | ₹48 Cr | ₹41 Cr | ₹308 Cr | ₹29 Cr | ₹26 Cr |
| Profit Before Taxation & Exceptional Items | ₹135 Cr | ₹134 Cr | ₹773 Cr | ₹7.31 Cr | ₹53 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹135 Cr | ₹134 Cr | ₹773 Cr | ₹7.31 Cr | ₹53 Cr |
| Provision for Tax | ₹34 Cr | ₹36 Cr | ₹196 Cr | ₹2.18 Cr | ₹11 Cr |
| Current Income Tax | ₹36 Cr | ₹37 Cr | ₹213 Cr | ₹1.97 Cr | ₹12 Cr |
| Deferred Tax | ₹-1.29 Cr | ₹-0.98 Cr | ₹-18 Cr | ₹0.21 Cr | ₹-0.96 Cr |
| Other taxes | ₹-1.19 Cr | ₹0.14 Cr | ₹0.34 Cr | ₹0.00 Cr | - |
| Profit After Tax | ₹101 Cr | ₹98 Cr | ₹577 Cr | ₹5.13 Cr | ₹42 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹339 Cr | ₹242 Cr | ₹1,846 Cr | ₹179 Cr | ₹137 Cr |
| Appropriations | ₹440 Cr | ₹340 Cr | ₹2,423 Cr | ₹184 Cr | ₹179 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.08 Cr | ₹0.92 Cr | ₹0.16 Cr | ₹-0.25 Cr | ₹-0.02 Cr |
| Equity Dividend % | ₹50.00 | - | - | - | - |
| Earnings Per Share | ₹6.85 | ₹8.11 | ₹23.97 | ₹2.13 | ₹17.95 |
| Adjusted EPS | ₹6.85 | ₹8.11 | ₹4.79 | ₹0.43 | ₹3.59 |
Compare Income Statement of peers of SAI SILKS (KALAMANDIR)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAI SILKS (KALAMANDIR) | ₹3,004.3 Cr | 8% | 25% | 19.3% | Stock Analytics | |
| AVENUE SUPERMARTS | ₹277,163.0 Cr | -0.4% | -8.2% | 5.2% | Stock Analytics | |
| TRENT | ₹170,611.0 Cr | -0% | -2% | -36.1% | Stock Analytics | |
| METRO BRANDS | ₹32,053.7 Cr | 1.9% | -7.8% | -3.8% | Stock Analytics | |
| ADITYA BIRLA FASHION AND RETAIL | ₹9,972.9 Cr | -1.7% | -10.4% | -73.4% | Stock Analytics | |
| REDTAPE | ₹7,349.6 Cr | -4% | -14% | -41.2% | Stock Analytics | |
SAI SILKS (KALAMANDIR) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAI SILKS (KALAMANDIR) | 8% |
25% |
19.3% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses