SAPPHIRE FOODS INDIA
|
SAPPHIRE FOODS INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,266 Cr | ₹1,722 Cr | ₹1,020 Cr | ₹1,340 Cr | ₹1,194 Cr |
Sales | ₹2,257 Cr | ₹1,715 Cr | ₹1,016 Cr | ₹1,328 Cr | ₹1,180 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹8.51 Cr | ₹6.13 Cr | ₹3.64 Cr | ₹12 Cr | ₹13 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,266 Cr | ₹1,722 Cr | ₹1,020 Cr | ₹1,340 Cr | ₹1,194 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | - | - | - | - | - |
Raw Material Consumed | ₹741 Cr | ₹528 Cr | ₹310 Cr | ₹432 Cr | ₹395 Cr |
Opening Raw Materials | ₹46 Cr | ₹33 Cr | ₹34 Cr | ₹24 Cr | ₹25 Cr |
Purchases Raw Materials | ₹768 Cr | ₹540 Cr | ₹310 Cr | ₹441 Cr | ₹393 Cr |
Closing Raw Materials | ₹73 Cr | ₹46 Cr | ₹34 Cr | ₹34 Cr | ₹24 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹149 Cr | ₹98 Cr | ₹68 Cr | ₹98 Cr | ₹88 Cr |
Electricity & Power | ₹149 Cr | ₹98 Cr | ₹68 Cr | ₹98 Cr | ₹88 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹293 Cr | ₹274 Cr | ₹196 Cr | ₹229 Cr | ₹206 Cr |
Salaries, Wages & Bonus | ₹240 Cr | ₹205 Cr | ₹158 Cr | ₹196 Cr | ₹172 Cr |
Contributions to EPF & Pension Funds | ₹19 Cr | ₹15 Cr | ₹11 Cr | ₹14 Cr | ₹13 Cr |
Workmen and Staff Welfare Expenses | ₹15 Cr | ₹13 Cr | ₹10 Cr | ₹12 Cr | ₹12 Cr |
Other Employees Cost | ₹19 Cr | ₹41 Cr | ₹17 Cr | ₹6.75 Cr | ₹8.44 Cr |
Other Manufacturing Expenses | ₹183 Cr | ₹123 Cr | ₹90 Cr | ₹115 Cr | ₹107 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹47 Cr | ₹35 Cr | ₹24 Cr | ₹29 Cr | ₹26 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹136 Cr | ₹89 Cr | ₹66 Cr | ₹86 Cr | ₹81 Cr |
General and Administration Expenses | ₹131 Cr | ₹110 Cr | ₹61 Cr | ₹92 Cr | ₹92 Cr |
Rent , Rates & Taxes | ₹64 Cr | ₹52 Cr | ₹24 Cr | ₹44 Cr | ₹45 Cr |
Insurance | - | - | - | - | - |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹21 Cr | ₹20 Cr | ₹11 Cr | ₹13 Cr | ₹15 Cr |
Traveling and conveyance | ₹15 Cr | ₹12 Cr | ₹4.88 Cr | ₹9.75 Cr | ₹10 Cr |
Other Administration | ₹31 Cr | ₹26 Cr | ₹22 Cr | ₹25 Cr | ₹22 Cr |
Selling and Distribution Expenses | ₹293 Cr | ₹244 Cr | ₹137 Cr | ₹143 Cr | ₹111 Cr |
Advertisement & Sales Promotion | ₹91 Cr | ₹69 Cr | ₹39 Cr | ₹52 Cr | ₹44 Cr |
Sales Commissions & Incentives | ₹145 Cr | ₹125 Cr | ₹64 Cr | ₹51 Cr | ₹28 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹58 Cr | ₹50 Cr | ₹34 Cr | ₹40 Cr | ₹39 Cr |
Miscellaneous Expenses | ₹48 Cr | ₹39 Cr | ₹34 Cr | ₹46 Cr | ₹49 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | ₹0.41 Cr | ₹1.90 Cr | ₹3.13 Cr | ₹2.80 Cr |
Losson disposal of fixed assets(net) | ₹1.52 Cr | - | ₹0.93 Cr | ₹0.66 Cr | ₹0.29 Cr |
Losson foreign exchange fluctuations | - | ₹1.19 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹46 Cr | ₹38 Cr | ₹31 Cr | ₹43 Cr | ₹46 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,837 Cr | ₹1,417 Cr | ₹895 Cr | ₹1,155 Cr | ₹1,048 Cr |
Operating Profit (Excl OI) | ₹428 Cr | ₹305 Cr | ₹124 Cr | ₹186 Cr | ₹146 Cr |
Other Income | ₹31 Cr | ₹38 Cr | ₹62 Cr | ₹11 Cr | ₹12 Cr |
Interest Received | ₹20 Cr | ₹10 Cr | ₹5.82 Cr | ₹10 Cr | ₹9.34 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.32 Cr | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | ₹0.37 Cr | ₹0.14 Cr | ₹0.02 Cr |
Foreign Exchange Gains | ₹2.74 Cr | - | - | ₹0.01 Cr | ₹0.19 Cr |
Others | ₹8.05 Cr | ₹27 Cr | ₹55 Cr | ₹1.08 Cr | ₹2.92 Cr |
Operating Profit | ₹459 Cr | ₹343 Cr | ₹186 Cr | ₹197 Cr | ₹158 Cr |
Interest | ₹87 Cr | ₹78 Cr | ₹76 Cr | ₹72 Cr | ₹72 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹6.07 Cr | ₹11 Cr | ₹9.91 Cr | ₹8.52 Cr | ₹7.24 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.76 Cr | ₹0.44 Cr | ₹0.69 Cr | ₹1.06 Cr | ₹7.97 Cr |
Other Interest | ₹80 Cr | ₹66 Cr | ₹65 Cr | ₹63 Cr | ₹57 Cr |
PBDT | ₹373 Cr | ₹265 Cr | ₹110 Cr | ₹125 Cr | ₹86 Cr |
Depreciation | ₹264 Cr | ₹214 Cr | ₹209 Cr | ₹191 Cr | ₹155 Cr |
Profit Before Taxation & Exceptional Items | ₹108 Cr | ₹51 Cr | ₹-99 Cr | ₹-67 Cr | ₹-68 Cr |
Exceptional Income / Expenses | - | - | - | ₹-94 Cr | - |
Profit Before Tax | ₹108 Cr | ₹51 Cr | ₹-99 Cr | ₹-161 Cr | ₹-68 Cr |
Provision for Tax | ₹-125 Cr | ₹5.40 Cr | ₹1.20 Cr | ₹-1.74 Cr | ₹1.10 Cr |
Current Income Tax | ₹3.08 Cr | ₹6.35 Cr | ₹2.34 Cr | ₹1.30 Cr | ₹1.73 Cr |
Deferred Tax | ₹65 Cr | ₹-1.04 Cr | ₹-1.18 Cr | ₹-3.02 Cr | ₹-1.05 Cr |
Other taxes | ₹-193 Cr | ₹0.09 Cr | ₹0.04 Cr | ₹-0.02 Cr | ₹0.42 Cr |
Profit After Tax | ₹233 Cr | ₹46 Cr | ₹-100 Cr | ₹-159 Cr | ₹-69 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.17 Cr | ₹0.48 Cr | ₹1.43 Cr | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹233 Cr | ₹46 Cr | ₹-98 Cr | ₹-159 Cr | ₹-69 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-500 Cr | ₹-545 Cr | ₹-446 Cr | ₹-324 Cr | ₹-241 Cr |
Appropriations | ₹-267 Cr | ₹-498 Cr | ₹-544 Cr | ₹-483 Cr | ₹-310 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.47 Cr | ₹1.94 Cr | ₹0.68 Cr | ₹-37 Cr | ₹14 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹36.72 | ₹7.31 | ₹-18.65 | ₹-31.69 | ₹-16.10 |
Adjusted EPS | ₹36.72 | ₹7.31 | ₹-18.65 | ₹-31.69 | ₹-16.10 |
Compare Income Statement of peers of SAPPHIRE FOODS INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAPPHIRE FOODS INDIA | ₹10,403.7 Cr | 2.5% | 3% | 14.9% | Stock Analytics | |
NESTLE INDIA | ₹232,767.0 Cr | 0.6% | 6.6% | -1% | Stock Analytics | |
VARUN BEVERAGES | ₹176,567.0 Cr | -4.5% | -3% | -7% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹130,545.0 Cr | 0.5% | 12.5% | 14.9% | Stock Analytics | |
MARICO | ₹92,012.7 Cr | 2.2% | 12.6% | 40.9% | Stock Analytics | |
JUBILANT FOODWORKS | ₹45,879.0 Cr | -0.1% | 10.5% | 63.2% | Stock Analytics |
SAPPHIRE FOODS INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAPPHIRE FOODS INDIA | 2.5% |
3% |
14.9% |
SENSEX | 0.8% |
3.8% |
8.4% |
You may also like the below Video Courses