SAPPHIRE FOODS INDIA
|
SAPPHIRE FOODS INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,882 Cr | ₹2,594 Cr | ₹2,266 Cr | ₹1,722 Cr | ₹1,020 Cr |
Sales | ₹2,875 Cr | ₹2,588 Cr | ₹2,257 Cr | ₹1,715 Cr | ₹1,016 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹6.50 Cr | ₹6.32 Cr | ₹8.51 Cr | ₹6.13 Cr | ₹3.64 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,882 Cr | ₹2,594 Cr | ₹2,266 Cr | ₹1,722 Cr | ₹1,020 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | - | - | - | - | - |
Raw Material Consumed | ₹907 Cr | ₹811 Cr | ₹741 Cr | ₹528 Cr | ₹310 Cr |
Opening Raw Materials | ₹65 Cr | ₹73 Cr | ₹46 Cr | ₹33 Cr | ₹34 Cr |
Purchases Raw Materials | ₹909 Cr | ₹803 Cr | ₹768 Cr | ₹540 Cr | ₹310 Cr |
Closing Raw Materials | ₹67 Cr | ₹65 Cr | ₹73 Cr | ₹46 Cr | ₹34 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹212 Cr | ₹189 Cr | ₹149 Cr | ₹98 Cr | ₹68 Cr |
Electricity & Power | ₹212 Cr | ₹189 Cr | ₹149 Cr | ₹98 Cr | ₹68 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹386 Cr | ₹346 Cr | ₹293 Cr | ₹274 Cr | ₹196 Cr |
Salaries, Wages & Bonus | ₹320 Cr | ₹283 Cr | ₹240 Cr | ₹205 Cr | ₹158 Cr |
Contributions to EPF & Pension Funds | ₹26 Cr | ₹23 Cr | ₹19 Cr | ₹15 Cr | ₹11 Cr |
Workmen and Staff Welfare Expenses | ₹24 Cr | ₹19 Cr | ₹15 Cr | ₹13 Cr | ₹10 Cr |
Other Employees Cost | ₹16 Cr | ₹21 Cr | ₹19 Cr | ₹41 Cr | ₹17 Cr |
Other Manufacturing Expenses | ₹261 Cr | ₹225 Cr | ₹183 Cr | ₹123 Cr | ₹90 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹65 Cr | ₹55 Cr | ₹47 Cr | ₹35 Cr | ₹24 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹196 Cr | ₹170 Cr | ₹136 Cr | ₹89 Cr | ₹66 Cr |
General and Administration Expenses | ₹168 Cr | ₹156 Cr | ₹131 Cr | ₹110 Cr | ₹61 Cr |
Rent , Rates & Taxes | ₹79 Cr | ₹81 Cr | ₹64 Cr | ₹52 Cr | ₹24 Cr |
Insurance | - | - | - | - | - |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹26 Cr | ₹24 Cr | ₹21 Cr | ₹20 Cr | ₹11 Cr |
Traveling and conveyance | ₹18 Cr | ₹18 Cr | ₹15 Cr | ₹12 Cr | ₹4.88 Cr |
Other Administration | ₹45 Cr | ₹34 Cr | ₹31 Cr | ₹26 Cr | ₹22 Cr |
Selling and Distribution Expenses | ₹404 Cr | ₹348 Cr | ₹293 Cr | ₹244 Cr | ₹137 Cr |
Advertisement & Sales Promotion | ₹137 Cr | ₹116 Cr | ₹91 Cr | ₹69 Cr | ₹39 Cr |
Sales Commissions & Incentives | ₹202 Cr | ₹170 Cr | ₹145 Cr | ₹125 Cr | ₹64 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹66 Cr | ₹63 Cr | ₹58 Cr | ₹50 Cr | ₹34 Cr |
Miscellaneous Expenses | ₹66 Cr | ₹58 Cr | ₹48 Cr | ₹39 Cr | ₹34 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.11 Cr | - | - | ₹0.41 Cr | ₹1.90 Cr |
Losson disposal of fixed assets(net) | - | ₹0.69 Cr | ₹1.52 Cr | - | ₹0.93 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹1.19 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹66 Cr | ₹57 Cr | ₹46 Cr | ₹38 Cr | ₹31 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,405 Cr | ₹2,133 Cr | ₹1,837 Cr | ₹1,417 Cr | ₹895 Cr |
Operating Profit (Excl OI) | ₹477 Cr | ₹461 Cr | ₹428 Cr | ₹305 Cr | ₹124 Cr |
Other Income | ₹37 Cr | ₹33 Cr | ₹31 Cr | ₹38 Cr | ₹62 Cr |
Interest Received | ₹12 Cr | ₹20 Cr | ₹20 Cr | ₹10 Cr | ₹5.82 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.52 Cr | - | - | ₹0.32 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹2.39 Cr | ₹1.68 Cr | - | - | ₹0.37 Cr |
Foreign Exchange Gains | ₹0.70 Cr | ₹2.36 Cr | ₹2.74 Cr | - | - |
Others | ₹22 Cr | ₹9.88 Cr | ₹8.05 Cr | ₹27 Cr | ₹55 Cr |
Operating Profit | ₹514 Cr | ₹495 Cr | ₹459 Cr | ₹343 Cr | ₹186 Cr |
Interest | ₹112 Cr | ₹101 Cr | ₹87 Cr | ₹78 Cr | ₹76 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.48 Cr | ₹3.47 Cr | ₹6.07 Cr | ₹11 Cr | ₹9.91 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.43 Cr | ₹0.89 Cr | ₹0.76 Cr | ₹0.44 Cr | ₹0.69 Cr |
Other Interest | ₹110 Cr | ₹97 Cr | ₹80 Cr | ₹66 Cr | ₹65 Cr |
PBDT | ₹402 Cr | ₹394 Cr | ₹373 Cr | ₹265 Cr | ₹110 Cr |
Depreciation | ₹364 Cr | ₹324 Cr | ₹264 Cr | ₹214 Cr | ₹209 Cr |
Profit Before Taxation & Exceptional Items | ₹38 Cr | ₹70 Cr | ₹108 Cr | ₹51 Cr | ₹-99 Cr |
Exceptional Income / Expenses | ₹-15 Cr | - | - | - | - |
Profit Before Tax | ₹23 Cr | ₹70 Cr | ₹108 Cr | ₹51 Cr | ₹-99 Cr |
Provision for Tax | ₹6.43 Cr | ₹18 Cr | ₹-125 Cr | ₹5.40 Cr | ₹1.20 Cr |
Current Income Tax | ₹9.11 Cr | ₹4.96 Cr | ₹3.08 Cr | ₹6.35 Cr | ₹2.34 Cr |
Deferred Tax | ₹0.59 Cr | ₹13 Cr | ₹65 Cr | ₹-1.04 Cr | ₹-1.18 Cr |
Other taxes | ₹-3.27 Cr | - | ₹-193 Cr | ₹0.09 Cr | ₹0.04 Cr |
Profit After Tax | ₹17 Cr | ₹52 Cr | ₹233 Cr | ₹46 Cr | ₹-100 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹2.55 Cr | ₹0.85 Cr | ₹0.17 Cr | ₹0.48 Cr | ₹1.43 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹19 Cr | ₹53 Cr | ₹233 Cr | ₹46 Cr | ₹-98 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-216 Cr | ₹-267 Cr | ₹-500 Cr | ₹-545 Cr | ₹-446 Cr |
Appropriations | ₹-196 Cr | ₹-214 Cr | ₹-267 Cr | ₹-498 Cr | ₹-544 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2.00 Cr | ₹1.82 Cr | ₹-0.47 Cr | ₹1.94 Cr | ₹0.68 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.60 | ₹8.29 | ₹36.72 | ₹7.31 | ₹-18.65 |
Adjusted EPS | ₹0.60 | ₹1.66 | ₹7.34 | ₹1.46 | ₹-3.73 |
Compare Income Statement of peers of SAPPHIRE FOODS INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAPPHIRE FOODS INDIA | ₹11,012.8 Cr | 3.7% | 5.5% | 10.4% | Stock Analytics | |
NESTLE INDIA | ₹238,417.0 Cr | 3.3% | 6.6% | -6.1% | Stock Analytics | |
VARUN BEVERAGES | ₹163,972.0 Cr | 5.1% | 8.2% | -23.3% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹138,313.0 Cr | -0.5% | 3.4% | -1% | Stock Analytics | |
MARICO | ₹93,337.9 Cr | -1% | 4.3% | 10% | Stock Analytics | |
JUBILANT FOODWORKS | ₹45,057.5 Cr | 0.5% | 0% | 17.5% | Stock Analytics |
SAPPHIRE FOODS INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAPPHIRE FOODS INDIA | 3.7% |
5.5% |
10.4% |
SENSEX | -0.9% |
0.4% |
1.4% |
You may also like the below Video Courses