SAMRAT PHARMACHEM
|
SAMRAT PHARMACHEM Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹286 Cr | ₹282 Cr | ₹311 Cr | ₹222 Cr | ₹204 Cr |
| Sales | ₹286 Cr | ₹282 Cr | ₹311 Cr | ₹222 Cr | ₹204 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | ₹0.04 Cr |
| Less: Excise Duty | - | - | - | - | ₹25 Cr |
| Net Sales | ₹286 Cr | ₹282 Cr | ₹311 Cr | ₹222 Cr | ₹179 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-2.53 Cr | ₹4.84 Cr | ₹-10 Cr | ₹-0.33 Cr | ₹2.23 Cr |
| Raw Material Consumed | ₹269 Cr | ₹265 Cr | ₹288 Cr | ₹190 Cr | ₹162 Cr |
| Opening Raw Materials | ₹6.25 Cr | ₹13 Cr | ₹3.28 Cr | ₹2.57 Cr | ₹7.77 Cr |
| Purchases Raw Materials | ₹284 Cr | ₹258 Cr | ₹298 Cr | ₹191 Cr | ₹157 Cr |
| Closing Raw Materials | ₹21 Cr | ₹6.25 Cr | ₹13 Cr | ₹3.28 Cr | ₹2.57 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.40 Cr | ₹1.37 Cr | ₹1.46 Cr | ₹1.34 Cr | ₹1.12 Cr |
| Electricity & Power | ₹0.51 Cr | ₹0.45 Cr | ₹0.42 Cr | ₹0.34 Cr | ₹0.31 Cr |
| Oil, Fuel & Natural gas | ₹0.83 Cr | ₹0.85 Cr | ₹1.00 Cr | ₹0.96 Cr | ₹0.77 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr |
| Employee Cost | ₹1.11 Cr | ₹1.11 Cr | ₹1.07 Cr | ₹0.97 Cr | ₹1.05 Cr |
| Salaries, Wages & Bonus | ₹0.88 Cr | ₹0.87 Cr | ₹0.81 Cr | ₹0.73 Cr | ₹0.71 Cr |
| Contributions to EPF & Pension Funds | ₹0.09 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.08 Cr |
| Workmen and Staff Welfare Expenses | ₹0.14 Cr | ₹0.13 Cr | ₹0.17 Cr | ₹0.12 Cr | ₹0.09 Cr |
| Other Employees Cost | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.17 Cr |
| Other Manufacturing Expenses | ₹2.39 Cr | ₹2.17 Cr | ₹2.51 Cr | ₹2.38 Cr | ₹1.72 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹1.13 Cr | ₹1.06 Cr | ₹0.87 Cr | ₹0.91 Cr | ₹0.68 Cr |
| Repairs and Maintenance | ₹0.99 Cr | ₹0.79 Cr | ₹1.33 Cr | ₹1.28 Cr | ₹0.78 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.27 Cr | ₹0.33 Cr | ₹0.31 Cr | ₹0.19 Cr | ₹0.25 Cr |
| General and Administration Expenses | ₹2.64 Cr | ₹2.55 Cr | ₹2.11 Cr | ₹1.73 Cr | ₹1.11 Cr |
| Rent , Rates & Taxes | ₹0.28 Cr | ₹0.20 Cr | ₹0.21 Cr | ₹0.08 Cr | ₹0.04 Cr |
| Insurance | ₹0.14 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.15 Cr | ₹0.08 Cr |
| Printing and stationery | ₹0.11 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.07 Cr | ₹0.08 Cr |
| Professional and legal fees | ₹0.40 Cr | ₹0.37 Cr | ₹0.23 Cr | ₹0.25 Cr | ₹0.22 Cr |
| Traveling and conveyance | ₹0.09 Cr | ₹0.12 Cr | ₹0.15 Cr | ₹0.04 Cr | ₹0.05 Cr |
| Other Administration | ₹1.62 Cr | ₹1.63 Cr | ₹1.29 Cr | ₹1.13 Cr | ₹0.64 Cr |
| Selling and Distribution Expenses | ₹0.92 Cr | ₹1.25 Cr | ₹1.43 Cr | ₹1.02 Cr | ₹0.79 Cr |
| Advertisement & Sales Promotion | ₹0.31 Cr | ₹0.14 Cr | ₹0.17 Cr | ₹0.06 Cr | ₹0.08 Cr |
| Sales Commissions & Incentives | ₹0.19 Cr | ₹0.69 Cr | ₹0.91 Cr | ₹0.35 Cr | ₹0.32 Cr |
| Freight and Forwarding | ₹0.16 Cr | ₹0.18 Cr | ₹0.12 Cr | ₹0.37 Cr | ₹0.26 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.24 Cr | ₹0.25 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.13 Cr |
| Miscellaneous Expenses | ₹0.43 Cr | ₹0.37 Cr | ₹0.27 Cr | ₹0.18 Cr | ₹0.32 Cr |
| Bad debts /advances written off | - | - | - | - | ₹0.23 Cr |
| Provision for doubtful debts | - | - | - | ₹0.02 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.10 Cr | - | - | ₹0.02 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.33 Cr | ₹0.37 Cr | ₹0.27 Cr | ₹0.13 Cr | ₹0.09 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹276 Cr | ₹279 Cr | ₹287 Cr | ₹198 Cr | ₹170 Cr |
| Operating Profit (Excl OI) | ₹10 Cr | ₹2.45 Cr | ₹24 Cr | ₹24 Cr | ₹8.67 Cr |
| Other Income | ₹0.98 Cr | ₹1.40 Cr | ₹0.48 Cr | ₹0.63 Cr | ₹0.46 Cr |
| Interest Received | ₹0.34 Cr | ₹0.28 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.09 Cr |
| Dividend Received | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | - | - |
| Profit on sale of Fixed Assets | - | ₹0.02 Cr | - | - | - |
| Profits on sale of Investments | ₹0.41 Cr | ₹0.99 Cr | ₹0.02 Cr | ₹0.01 Cr | - |
| Provision Written Back | - | - | - | - | ₹0.23 Cr |
| Foreign Exchange Gains | ₹0.06 Cr | ₹0.03 Cr | ₹0.15 Cr | ₹0.06 Cr | - |
| Others | ₹0.14 Cr | ₹0.06 Cr | ₹0.10 Cr | ₹0.43 Cr | ₹0.15 Cr |
| Operating Profit | ₹11 Cr | ₹3.85 Cr | ₹24 Cr | ₹25 Cr | ₹9.13 Cr |
| Interest | ₹0.67 Cr | ₹0.69 Cr | ₹1.23 Cr | ₹0.68 Cr | ₹1.28 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.49 Cr | ₹0.55 Cr | ₹0.93 Cr | ₹0.36 Cr | ₹0.00 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.18 Cr | ₹0.13 Cr | ₹0.30 Cr | ₹0.31 Cr | ₹0.34 Cr |
| Other Interest | ₹0.01 Cr | ₹0.00 Cr | - | - | ₹0.93 Cr |
| PBDT | ₹11 Cr | ₹3.17 Cr | ₹23 Cr | ₹24 Cr | ₹7.86 Cr |
| Depreciation | ₹0.66 Cr | ₹0.65 Cr | ₹0.64 Cr | ₹0.60 Cr | ₹0.49 Cr |
| Profit Before Taxation & Exceptional Items | ₹9.89 Cr | ₹2.52 Cr | ₹23 Cr | ₹24 Cr | ₹7.36 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹-0.02 Cr |
| Profit Before Tax | ₹9.89 Cr | ₹2.52 Cr | ₹23 Cr | ₹24 Cr | ₹7.34 Cr |
| Provision for Tax | ₹2.77 Cr | ₹0.36 Cr | ₹5.90 Cr | ₹6.42 Cr | ₹2.01 Cr |
| Current Income Tax | ₹2.99 Cr | ₹0.20 Cr | ₹6.16 Cr | ₹6.38 Cr | ₹1.72 Cr |
| Deferred Tax | ₹-0.23 Cr | ₹0.08 Cr | ₹-0.21 Cr | ₹0.03 Cr | ₹0.29 Cr |
| Other taxes | ₹0.01 Cr | ₹0.07 Cr | ₹-0.05 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Profit After Tax | ₹7.11 Cr | ₹2.16 Cr | ₹17 Cr | ₹17 Cr | ₹5.33 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹62 Cr | ₹60 Cr | ₹44 Cr | ₹27 Cr | ₹21 Cr |
| Appropriations | ₹69 Cr | ₹62 Cr | ₹60 Cr | ₹44 Cr | ₹27 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.31 Cr | ₹0.31 Cr | ₹0.31 Cr | - | - |
| Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | - |
| Earnings Per Share | ₹23.02 | ₹7.00 | ₹53.83 | ₹55.62 | ₹17.26 |
| Adjusted EPS | ₹23.02 | ₹7.00 | ₹53.83 | ₹55.62 | ₹17.26 |
Compare Income Statement of peers of SAMRAT PHARMACHEM
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAMRAT PHARMACHEM | ₹77.4 Cr | -4.6% | -8.6% | -39.7% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹426,170.0 Cr | -1.6% | 4.6% | -0.8% | Stock Analytics | |
| DIVIS LABORATORIES | ₹167,038.0 Cr | -2.5% | -6% | 3.8% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹127,357.0 Cr | 1.2% | -1.4% | 11.8% | Stock Analytics | |
| CIPLA | ₹120,414.0 Cr | -1.2% | -1.5% | -0.1% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹104,015.0 Cr | -2.7% | 4% | 2.2% | Stock Analytics | |
SAMRAT PHARMACHEM Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAMRAT PHARMACHEM | -4.6% |
-8.6% |
-39.7% |
| SENSEX | -0.6% |
1.7% |
4.6% |
You may also like the below Video Courses