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 | ₹9,161.5 Cr | -2.4% | -3% | -11.8% | Stock Analytics | |
| NESTLE INDIA | ₹243,884.0 Cr | -0.7% | 8.1% | 11.5% | Stock Analytics | |
| VARUN BEVERAGES | ₹159,325.0 Cr | -4.9% | 6.3% | -21.6% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹141,792.0 Cr | 0.6% | -1.9% | 0.7% | Stock Analytics | |
| MARICO | ₹93,120.4 Cr | -0.6% | 1% | 10.9% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,165.1 Cr | -3.2% | -5.6% | 3.9% | Stock Analytics | |
SAPPHIRE FOODS INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAPPHIRE FOODS INDIA | -2.4% |
-3% |
-11.8% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses