Home > Income Statement > SAMRAT PHARMACHEM

SAMRAT PHARMACHEM
Income Statement

SAMRAT PHARMACHEM is part of below Screeners ↓
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for SAMRAT PHARMACHEM
Please provide your vote to see the results

SAMRAT PHARMACHEM Last 5 Year Income Statement History

[Standalone]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹311 Cr₹222 Cr₹204 Cr₹157 Cr₹125 Cr
     Sales ₹311 Cr₹222 Cr₹204 Cr₹157 Cr₹125 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income --₹0.04 Cr₹0.05 Cr₹0.03 Cr
Less: Excise Duty --₹25 Cr₹20 Cr₹14 Cr
Net Sales ₹311 Cr₹222 Cr₹179 Cr₹137 Cr₹111 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-10 Cr₹-0.33 Cr₹2.23 Cr₹-6.18 Cr₹-0.91 Cr
Raw Material Consumed ₹288 Cr₹190 Cr₹162 Cr₹132 Cr₹104 Cr
     Opening Raw Materials ₹3.28 Cr₹2.57 Cr₹7.77 Cr₹3.11 Cr₹2.93 Cr
     Purchases Raw Materials ₹298 Cr₹191 Cr₹157 Cr₹136 Cr₹104 Cr
     Closing Raw Materials ₹13 Cr₹3.28 Cr₹2.57 Cr₹7.77 Cr₹3.11 Cr
     Other Direct Purchases / Brought in cost -----
     Other raw material cost -----
Power & Fuel Cost ₹1.46 Cr₹1.34 Cr₹1.12 Cr₹0.91 Cr₹0.74 Cr
     Electricity & Power ₹0.42 Cr₹0.34 Cr₹0.31 Cr₹0.28 Cr₹0.25 Cr
     Oil, Fuel & Natural gas ₹1.00 Cr₹0.96 Cr₹0.77 Cr₹0.61 Cr₹0.48 Cr
     Coals etc -----
     Other power & fuel ₹0.05 Cr₹0.04 Cr₹0.05 Cr₹0.02 Cr₹0.01 Cr
Employee Cost ₹1.07 Cr₹0.97 Cr₹1.05 Cr₹1.00 Cr₹0.94 Cr
     Salaries, Wages & Bonus ₹0.80 Cr₹0.73 Cr₹0.71 Cr₹0.73 Cr₹0.66 Cr
     Contributions to EPF & Pension Funds ₹0.09 Cr₹0.08 Cr₹0.08 Cr₹0.08 Cr₹0.09 Cr
     Workmen and Staff Welfare Expenses ₹0.17 Cr₹0.12 Cr₹0.09 Cr₹0.10 Cr₹0.10 Cr
     Other Employees Cost ₹0.01 Cr₹0.03 Cr₹0.17 Cr₹0.09 Cr₹0.09 Cr
Other Manufacturing Expenses ₹2.51 Cr₹2.38 Cr₹1.72 Cr₹1.29 Cr₹1.46 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹0.87 Cr₹0.91 Cr₹0.68 Cr₹0.67 Cr₹0.71 Cr
     Repairs and Maintenance ₹1.33 Cr₹1.28 Cr₹0.78 Cr₹0.29 Cr₹0.32 Cr
     Packing Material Consumed ----₹0.01 Cr
     Other Mfg Exp ₹0.31 Cr₹0.19 Cr₹0.25 Cr₹0.33 Cr₹0.43 Cr
General and Administration Expenses ₹2.11 Cr₹1.73 Cr₹1.11 Cr₹1.17 Cr₹1.20 Cr
     Rent , Rates & Taxes ₹0.21 Cr₹0.08 Cr₹0.04 Cr₹0.08 Cr₹0.14 Cr
     Insurance ₹0.14 Cr₹0.15 Cr₹0.08 Cr₹0.05 Cr₹0.02 Cr
     Printing and stationery ₹0.09 Cr₹0.07 Cr₹0.08 Cr₹0.08 Cr₹0.09 Cr
     Professional and legal fees ₹0.23 Cr₹0.25 Cr₹0.22 Cr₹0.15 Cr₹0.19 Cr
     Traveling and conveyance ₹0.15 Cr₹0.04 Cr₹0.05 Cr₹0.14 Cr₹0.07 Cr
     Other Administration ₹1.44 Cr₹1.17 Cr₹0.69 Cr₹0.82 Cr₹0.75 Cr
Selling and Distribution Expenses ₹1.43 Cr₹1.02 Cr₹0.79 Cr₹0.75 Cr₹1.01 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹0.23 Cr₹0.24 Cr₹0.13 Cr₹0.13 Cr₹0.18 Cr
Miscellaneous Expenses ₹0.27 Cr₹0.18 Cr₹0.32 Cr₹0.09 Cr₹0.01 Cr
     Bad debts /advances written off --₹0.23 Cr--
     Provision for doubtful debts -₹0.02 Cr-₹0.07 Cr-
     Losson disposal of fixed assets(net) -₹0.02 Cr---
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹0.27 Cr₹0.13 Cr₹0.09 Cr₹0.02 Cr₹0.01 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹287 Cr₹198 Cr₹170 Cr₹131 Cr₹108 Cr
Operating Profit (Excl OI) ₹24 Cr₹24 Cr₹8.67 Cr₹6.63 Cr₹3.18 Cr
Other Income ₹0.48 Cr₹0.63 Cr₹0.46 Cr₹0.57 Cr₹0.46 Cr
     Interest Received ₹0.18 Cr₹0.14 Cr₹0.09 Cr₹0.10 Cr₹0.08 Cr
     Dividend Received ₹0.02 Cr----
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments ₹0.02 Cr₹0.01 Cr---
     Provision Written Back --₹0.23 Cr--
     Foreign Exchange Gains ₹0.15 Cr₹0.06 Cr---
     Others ₹0.10 Cr₹0.43 Cr₹0.15 Cr₹0.48 Cr₹0.38 Cr
Operating Profit ₹24 Cr₹25 Cr₹9.13 Cr₹7.20 Cr₹3.63 Cr
Interest ₹1.23 Cr₹0.68 Cr₹1.28 Cr₹0.98 Cr₹1.06 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹0.93 Cr₹0.36 Cr₹0.00 Cr₹0.06 Cr₹0.11 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.30 Cr₹0.31 Cr₹0.34 Cr₹0.25 Cr₹0.29 Cr
     Other Interest --₹0.93 Cr₹0.67 Cr₹0.66 Cr
PBDT ₹23 Cr₹24 Cr₹7.86 Cr₹6.22 Cr₹2.58 Cr
Depreciation ₹0.64 Cr₹0.60 Cr₹0.49 Cr₹0.43 Cr₹0.42 Cr
Profit Before Taxation & Exceptional Items ₹23 Cr₹24 Cr₹7.36 Cr₹5.80 Cr₹2.16 Cr
Exceptional Income / Expenses --₹-0.02 Cr₹-0.01 Cr-
Profit Before Tax ₹23 Cr₹24 Cr₹7.34 Cr₹5.79 Cr₹2.16 Cr
Provision for Tax ₹5.90 Cr₹6.42 Cr₹2.01 Cr₹1.55 Cr₹0.62 Cr
     Current Income Tax ₹6.16 Cr₹6.38 Cr₹1.72 Cr₹1.72 Cr₹0.61 Cr
     Deferred Tax ₹-0.21 Cr₹0.03 Cr₹0.29 Cr₹-0.18 Cr₹0.01 Cr
     Other taxes ₹-0.05 Cr₹0.01 Cr₹0.00 Cr₹0.01 Cr₹0.01 Cr
Profit After Tax ₹17 Cr₹17 Cr₹5.33 Cr₹4.24 Cr₹1.54 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹17 Cr₹17 Cr₹5.33 Cr₹4.24 Cr₹1.54 Cr
Adjustments to PAT -----
Profit Balance B/F ₹44 Cr₹27 Cr₹21 Cr₹17 Cr₹15 Cr
Appropriations ₹60 Cr₹44 Cr₹27 Cr₹21 Cr₹17 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹0.31 Cr----
Equity Dividend % ₹10.00₹10.00---
Earnings Per Share ₹53.83₹55.62₹17.26₹13.71₹4.97
Adjusted EPS ₹53.83₹55.62₹17.26₹13.71₹4.97

Compare Income Statement of peers of SAMRAT PHARMACHEM

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SAMRAT PHARMACHEM ₹118.4 Cr 4.3% 5.2% -30.9% Stock Analytics
SUN PHARMACEUTICAL INDUSTRIES ₹364,831.0 Cr -0.1% -2.8% 50.3% Stock Analytics
CIPLA ₹113,471.0 Cr 4.5% -3.1% 52.8% Stock Analytics
DR REDDYS LABORATORIES ₹103,713.0 Cr 4.6% 1.4% 22.2% Stock Analytics
DIVIS LABORATORIES ₹101,960.0 Cr 4.7% 10.8% 18.1% Stock Analytics
ZYDUS LIFESCIENCES ₹95,687.8 Cr 3.1% -4.1% 80.4% Stock Analytics


SAMRAT PHARMACHEM Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SAMRAT PHARMACHEM

4.3%

5.2%

-30.9%

SENSEX

1.3%

2.6%

24%


You may also like the below Video Courses