SAINTGOBAIN SEKURIT INDIA
|
SAINTGOBAIN SEKURIT INDIA Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹208 Cr | ₹201 Cr | ₹186 Cr | ₹151 Cr | ₹105 Cr |
| Sales | ₹202 Cr | ₹198 Cr | ₹184 Cr | ₹150 Cr | ₹104 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹6.50 Cr | ₹2.87 Cr | ₹2.41 Cr | ₹1.69 Cr | ₹1.19 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹208 Cr | ₹201 Cr | ₹186 Cr | ₹151 Cr | ₹105 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.83 Cr | ₹0.34 Cr | ₹1.97 Cr | ₹-3.09 Cr | ₹-0.65 Cr |
| Raw Material Consumed | ₹96 Cr | ₹98 Cr | ₹86 Cr | ₹70 Cr | ₹46 Cr |
| Opening Raw Materials | ₹10 Cr | ₹5.18 Cr | ₹5.41 Cr | ₹2.72 Cr | ₹3.24 Cr |
| Purchases Raw Materials | ₹95 Cr | ₹101 Cr | ₹85 Cr | ₹72 Cr | ₹44 Cr |
| Closing Raw Materials | ₹9.78 Cr | ₹10 Cr | ₹5.18 Cr | ₹5.41 Cr | ₹2.72 Cr |
| Other Direct Purchases / Brought in cost | ₹0.65 Cr | ₹2.66 Cr | ₹0.85 Cr | ₹1.02 Cr | ₹1.18 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹18 Cr | ₹17 Cr | ₹16 Cr | ₹12 Cr | ₹9.32 Cr |
| Electricity & Power | ₹18 Cr | ₹17 Cr | ₹16 Cr | ₹12 Cr | ₹9.32 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹15 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹14 Cr |
| Salaries, Wages & Bonus | ₹12 Cr | ₹9.57 Cr | ₹10 Cr | ₹9.92 Cr | ₹12 Cr |
| Contributions to EPF & Pension Funds | ₹0.63 Cr | ₹0.60 Cr | ₹0.56 Cr | ₹0.52 Cr | ₹0.55 Cr |
| Workmen and Staff Welfare Expenses | ₹1.88 Cr | ₹1.41 Cr | ₹1.20 Cr | ₹0.94 Cr | ₹0.74 Cr |
| Other Employees Cost | ₹0.24 Cr | ₹0.24 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.25 Cr |
| Other Manufacturing Expenses | ₹31 Cr | ₹29 Cr | ₹29 Cr | ₹22 Cr | ₹16 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹8.82 Cr | ₹8.48 Cr | ₹7.67 Cr | ₹6.27 Cr | ₹4.05 Cr |
| Repairs and Maintenance | ₹2.25 Cr | ₹1.86 Cr | ₹1.83 Cr | ₹0.32 Cr | ₹0.96 Cr |
| Packing Material Consumed | ₹3.20 Cr | ₹3.46 Cr | ₹2.93 Cr | ₹2.61 Cr | ₹1.96 Cr |
| Other Mfg Exp | ₹17 Cr | ₹15 Cr | ₹16 Cr | ₹13 Cr | ₹8.56 Cr |
| General and Administration Expenses | ₹7.45 Cr | ₹6.19 Cr | ₹4.39 Cr | ₹2.81 Cr | ₹2.22 Cr |
| Rent , Rates & Taxes | ₹0.46 Cr | ₹0.23 Cr | ₹0.40 Cr | ₹0.19 Cr | ₹0.42 Cr |
| Insurance | ₹0.59 Cr | ₹0.82 Cr | ₹0.50 Cr | ₹0.29 Cr | ₹0.25 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹3.18 Cr | ₹2.83 Cr | ₹1.25 Cr | ₹0.54 Cr | ₹0.26 Cr |
| Traveling and conveyance | ₹0.37 Cr | ₹0.24 Cr | ₹0.40 Cr | ₹0.23 Cr | ₹0.14 Cr |
| Other Administration | ₹2.86 Cr | ₹2.07 Cr | ₹1.84 Cr | ₹1.55 Cr | ₹1.15 Cr |
| Selling and Distribution Expenses | - | - | - | - | - |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹7.63 Cr | ₹1.83 Cr | ₹1.50 Cr | ₹2.10 Cr | ₹2.87 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.10 Cr | ₹0.12 Cr | - | - | ₹0.02 Cr |
| Losson disposal of fixed assets(net) | ₹0.12 Cr | ₹0.02 Cr | - | ₹0.11 Cr | - |
| Losson foreign exchange fluctuations | - | ₹0.03 Cr | - | ₹0.26 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | ₹0.90 Cr |
| Other Miscellaneous Expenses | ₹7.41 Cr | ₹1.65 Cr | ₹1.50 Cr | ₹1.72 Cr | ₹1.95 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹175 Cr | ₹164 Cr | ₹151 Cr | ₹117 Cr | ₹89 Cr |
| Operating Profit (Excl OI) | ₹34 Cr | ₹37 Cr | ₹36 Cr | ₹34 Cr | ₹16 Cr |
| Other Income | ₹18 Cr | ₹9.85 Cr | ₹7.48 Cr | ₹4.02 Cr | ₹4.88 Cr |
| Interest Received | ₹1.40 Cr | - | - | - | - |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | ₹15 Cr | ₹9.73 Cr | ₹7.30 Cr | ₹3.79 Cr | ₹3.89 Cr |
| Provision Written Back | ₹0.00 Cr | ₹0.12 Cr | ₹0.13 Cr | ₹0.04 Cr | ₹0.45 Cr |
| Foreign Exchange Gains | ₹0.99 Cr | - | ₹0.01 Cr | - | ₹0.16 Cr |
| Others | ₹0.00 Cr | - | ₹0.04 Cr | ₹0.20 Cr | ₹0.38 Cr |
| Operating Profit | ₹51 Cr | ₹47 Cr | ₹43 Cr | ₹38 Cr | ₹21 Cr |
| Interest | ₹0.29 Cr | ₹0.49 Cr | ₹0.40 Cr | ₹0.49 Cr | ₹0.50 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.08 Cr |
| Bank Charges etc | ₹0.15 Cr | ₹0.34 Cr | ₹0.25 Cr | ₹0.19 Cr | ₹0.40 Cr |
| Other Interest | ₹0.03 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.22 Cr | ₹0.03 Cr |
| PBDT | ₹51 Cr | ₹46 Cr | ₹43 Cr | ₹37 Cr | ₹20 Cr |
| Depreciation | ₹3.52 Cr | ₹3.69 Cr | ₹3.96 Cr | ₹4.44 Cr | ₹5.37 Cr |
| Profit Before Taxation & Exceptional Items | ₹47 Cr | ₹43 Cr | ₹39 Cr | ₹33 Cr | ₹15 Cr |
| Exceptional Income / Expenses | - | - | - | ₹28 Cr | - |
| Profit Before Tax | ₹47 Cr | ₹43 Cr | ₹39 Cr | ₹61 Cr | ₹15 Cr |
| Provision for Tax | ₹11 Cr | ₹11 Cr | ₹9.95 Cr | ₹13 Cr | ₹3.69 Cr |
| Current Income Tax | ₹12 Cr | ₹9.48 Cr | ₹9.30 Cr | ₹12 Cr | ₹4.53 Cr |
| Deferred Tax | ₹-0.56 Cr | ₹1.97 Cr | ₹0.66 Cr | ₹0.80 Cr | ₹-0.84 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹36 Cr | ₹31 Cr | ₹29 Cr | ₹48 Cr | ₹11 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹96 Cr | ₹78 Cr | ₹77 Cr | ₹39 Cr | ₹27 Cr |
| Appropriations | ₹132 Cr | ₹110 Cr | ₹106 Cr | ₹87 Cr | ₹38 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹19 Cr | ₹13 Cr | ₹28 Cr | ₹-0.02 Cr | ₹-0.64 Cr |
| Equity Dividend % | ₹20.00 | ₹20.00 | ₹15.00 | ₹30.00 | ₹10.00 |
| Earnings Per Share | ₹3.95 | ₹3.43 | ₹3.17 | ₹5.23 | ₹1.25 |
| Adjusted EPS | ₹3.95 | ₹3.43 | ₹3.17 | ₹5.23 | ₹1.25 |
Compare Income Statement of peers of SAINTGOBAIN SEKURIT INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAINTGOBAIN SEKURIT INDIA | ₹1,211.2 Cr | 13% | 23.9% | 14.8% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹151,456.0 Cr | 1.2% | 13% | 41.5% | Stock Analytics | |
| BOSCH | ₹109,842.0 Cr | 1.6% | 1.6% | 18% | Stock Analytics | |
| UNO MINDA | ₹62,964.1 Cr | 1% | -3.3% | 7.6% | Stock Analytics | |
| TUBE INVESTMENTS OF INDIA | ₹60,471.8 Cr | 2.3% | 7% | 1.2% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹35,983.0 Cr | -6.9% | 8.7% | 5.8% | Stock Analytics | |
SAINTGOBAIN SEKURIT INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAINTGOBAIN SEKURIT INDIA | 13% |
23.9% |
14.8% |
| SENSEX | -0.7% |
-3.6% |
-9.1% |
You may also like the below Video Courses