Home > Income Statement > SAPPHIRE FOODS INDIA

SAPPHIRE FOODS INDIA
Income Statement

COMMUNITY POLL
for SAPPHIRE FOODS INDIA
Please provide your vote to see the results

SAPPHIRE FOODS INDIA Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
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 ₹53 Cr₹38 Cr₹38 Cr₹28 Cr₹25 Cr
     Purchases Raw Materials ₹769 Cr₹544 Cr₹309 Cr₹443 Cr₹397 Cr
     Closing Raw Materials ₹82 Cr₹53 Cr₹38 Cr₹38 Cr₹28 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 ₹46 Cr₹38 Cr₹27 Cr₹35 Cr₹32 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 ---₹0.14 Cr₹0.02 Cr
     Foreign Exchange Gains ₹2.74 Cr--₹0.01 Cr₹0.19 Cr
     Others ₹8.05 Cr₹27 Cr₹56 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 ₹9,039.3 Cr 2% -6.4% 4% Stock Analytics
NESTLE INDIA ₹244,197.0 Cr 3% 1.4% 14.3% Stock Analytics
VARUN BEVERAGES ₹190,142.0 Cr -2.8% 0.9% 98.4% Stock Analytics
BRITANNIA INDUSTRIES ₹122,086.0 Cr 0.1% 5% 10.3% Stock Analytics
MARICO ₹75,989.7 Cr 10.6% 13.4% 9.6% Stock Analytics
JUBILANT FOODWORKS ₹30,511.2 Cr -2.2% 2.2% -2.3% Stock Analytics


SAPPHIRE FOODS INDIA Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SAPPHIRE FOODS INDIA

2%

-6.4%

4%

SENSEX

-1.6%

-2.1%

19%


You may also like the below Video Courses