SATIA INDUSTRIES
|
SATIA INDUSTRIES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,062 Cr | ₹2,266 Cr | ₹1,054 Cr | ₹701 Cr | ₹959 Cr |
| Sales | ₹2,051 Cr | ₹2,233 Cr | ₹1,040 Cr | ₹584 Cr | ₹786 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹10 Cr | ₹33 Cr | ₹14 Cr | ₹117 Cr | ₹173 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,721 Cr | ₹1,884 Cr | ₹891 Cr | ₹588 Cr | ₹809 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹11 Cr | ₹-5.18 Cr | ₹0.47 Cr | ₹-10 Cr | ₹1.92 Cr |
| Raw Material Consumed | ₹490 Cr | ₹625 Cr | ₹249 Cr | ₹141 Cr | ₹234 Cr |
| Opening Raw Materials | ₹87 Cr | ₹75 Cr | ₹34 Cr | ₹18 Cr | ₹23 Cr |
| Purchases Raw Materials | ₹493 Cr | ₹614 Cr | ₹283 Cr | ₹157 Cr | ₹213 Cr |
| Closing Raw Materials | ₹97 Cr | ₹87 Cr | ₹75 Cr | ₹34 Cr | ₹18 Cr |
| Other Direct Purchases / Brought in cost | ₹7.05 Cr | ₹24 Cr | ₹7.21 Cr | - | ₹16 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹210 Cr | ₹229 Cr | ₹94 Cr | ₹65 Cr | ₹82 Cr |
| Electricity & Power | ₹9.20 Cr | ₹10 Cr | ₹4.10 Cr | ₹4.34 Cr | ₹3.19 Cr |
| Oil, Fuel & Natural gas | ₹195 Cr | ₹212 Cr | ₹84 Cr | ₹55 Cr | ₹79 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹6.43 Cr | ₹7.19 Cr | ₹5.70 Cr | ₹5.49 Cr | ₹0.52 Cr |
| Employee Cost | ₹112 Cr | ₹92 Cr | ₹60 Cr | ₹45 Cr | ₹53 Cr |
| Salaries, Wages & Bonus | ₹105 Cr | ₹85 Cr | ₹55 Cr | ₹32 Cr | ₹40 Cr |
| Contributions to EPF & Pension Funds | ₹4.34 Cr | ₹3.81 Cr | ₹2.67 Cr | ₹2.15 Cr | ₹1.97 Cr |
| Workmen and Staff Welfare Expenses | ₹2.69 Cr | ₹2.83 Cr | ₹2.64 Cr | ₹11 Cr | ₹11 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹348 Cr | ₹390 Cr | ₹222 Cr | ₹149 Cr | ₹181 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹7.38 Cr | ₹9.31 Cr | ₹5.09 Cr | ₹4.04 Cr | ₹5.32 Cr |
| Packing Material Consumed | ₹28 Cr | ₹36 Cr | ₹24 Cr | ₹17 Cr | ₹19 Cr |
| Other Mfg Exp | ₹313 Cr | ₹345 Cr | ₹192 Cr | ₹128 Cr | ₹157 Cr |
| General and Administration Expenses | ₹14 Cr | ₹13 Cr | ₹8.17 Cr | ₹5.41 Cr | ₹5.82 Cr |
| Rent , Rates & Taxes | ₹1.14 Cr | ₹0.59 Cr | ₹0.88 Cr | ₹0.59 Cr | ₹0.51 Cr |
| Insurance | ₹4.05 Cr | ₹3.32 Cr | ₹2.96 Cr | ₹2.15 Cr | ₹1.31 Cr |
| Printing and stationery | ₹0.90 Cr | ₹0.75 Cr | ₹0.68 Cr | ₹0.30 Cr | ₹0.50 Cr |
| Professional and legal fees | ₹5.44 Cr | ₹6.36 Cr | ₹2.60 Cr | ₹1.67 Cr | ₹2.12 Cr |
| Traveling and conveyance | ₹1.87 Cr | ₹1.35 Cr | ₹0.71 Cr | ₹0.32 Cr | ₹1.04 Cr |
| Other Administration | ₹0.53 Cr | ₹0.45 Cr | ₹0.34 Cr | ₹0.39 Cr | ₹0.34 Cr |
| Selling and Distribution Expenses | ₹106 Cr | ₹120 Cr | ₹71 Cr | ₹56 Cr | ₹74 Cr |
| Advertisement & Sales Promotion | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Sales Commissions & Incentives | ₹47 Cr | ₹68 Cr | ₹35 Cr | ₹29 Cr | ₹42 Cr |
| Freight and Forwarding | ₹51 Cr | ₹45 Cr | ₹34 Cr | ₹24 Cr | ₹29 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹7.62 Cr | ₹6.97 Cr | ₹2.76 Cr | ₹2.76 Cr | ₹1.99 Cr |
| Miscellaneous Expenses | ₹11 Cr | ₹8.40 Cr | ₹5.50 Cr | ₹2.58 Cr | ₹5.33 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹3.21 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹11 Cr | ₹5.19 Cr | ₹5.50 Cr | ₹2.58 Cr | ₹5.33 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,302 Cr | ₹1,472 Cr | ₹710 Cr | ₹453 Cr | ₹637 Cr |
| Operating Profit (Excl OI) | ₹419 Cr | ₹412 Cr | ₹181 Cr | ₹135 Cr | ₹171 Cr |
| Other Income | ₹15 Cr | ₹14 Cr | ₹29 Cr | ₹7.78 Cr | ₹19 Cr |
| Interest Received | ₹1.44 Cr | ₹0.86 Cr | ₹0.74 Cr | ₹1.00 Cr | ₹0.97 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹3.69 Cr | ₹6.38 Cr | - | ₹3.92 Cr | ₹4.94 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹1.77 Cr | - | ₹0.53 Cr | ₹0.55 Cr | ₹0.38 Cr |
| Others | ₹8.47 Cr | ₹6.82 Cr | ₹28 Cr | ₹2.32 Cr | ₹12 Cr |
| Operating Profit | ₹434 Cr | ₹426 Cr | ₹210 Cr | ₹143 Cr | ₹190 Cr |
| Interest | ₹30 Cr | ₹35 Cr | ₹22 Cr | ₹18 Cr | ₹20 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹20 Cr | ₹26 Cr | ₹11 Cr | ₹8.74 Cr | ₹11 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.49 Cr | ₹2.02 Cr | ₹1.91 Cr | ₹1.07 Cr | ₹1.47 Cr |
| Other Interest | ₹8.00 Cr | ₹7.54 Cr | ₹9.33 Cr | ₹7.78 Cr | ₹8.08 Cr |
| PBDT | ₹404 Cr | ₹391 Cr | ₹189 Cr | ₹125 Cr | ₹170 Cr |
| Depreciation | ₹151 Cr | ₹207 Cr | ₹66 Cr | ₹58 Cr | ₹55 Cr |
| Profit Before Taxation & Exceptional Items | ₹253 Cr | ₹184 Cr | ₹123 Cr | ₹67 Cr | ₹115 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹253 Cr | ₹184 Cr | ₹123 Cr | ₹67 Cr | ₹115 Cr |
| Provision for Tax | ₹42 Cr | ₹-8.66 Cr | ₹22 Cr | ₹17 Cr | ₹23 Cr |
| Current Income Tax | ₹50 Cr | ₹31 Cr | ₹19 Cr | ₹12 Cr | ₹20 Cr |
| Deferred Tax | ₹-8.23 Cr | ₹-40 Cr | ₹2.49 Cr | ₹1.79 Cr | ₹-0.06 Cr |
| Other taxes | ₹0.21 Cr | ₹0.10 Cr | ₹0.73 Cr | ₹3.94 Cr | ₹3.73 Cr |
| Profit After Tax | ₹211 Cr | ₹192 Cr | ₹101 Cr | ₹50 Cr | ₹92 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹709 Cr | ₹523 Cr | ₹434 Cr | ₹387 Cr | ₹298 Cr |
| Appropriations | ₹921 Cr | ₹715 Cr | ₹535 Cr | ₹436 Cr | ₹389 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹0.31 Cr |
| Other Appropriation | ₹3.85 Cr | ₹3.96 Cr | ₹12 Cr | - | ₹2.12 Cr |
| Equity Dividend % | ₹100.00 | ₹40.00 | ₹20.00 | ₹10.00 | ₹15.00 |
| Earnings Per Share | ₹21.12 | ₹19.22 | ₹10.07 | ₹4.95 | ₹9.18 |
| Adjusted EPS | ₹21.12 | ₹19.22 | ₹10.07 | ₹4.95 | ₹9.18 |
Compare Income Statement of peers of SATIA INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SATIA INDUSTRIES | ₹752.3 Cr | -2.5% | -9.3% | -30.4% | Stock Analytics | |
| JK PAPER | ₹6,511.0 Cr | -3.9% | -8.6% | -16.1% | Stock Analytics | |
| WEST COAST PAPER MILLS | ₹2,973.2 Cr | -1.3% | -7% | -20.8% | Stock Analytics | |
| SESHASAYEE PAPER AND BOARDS | ₹1,599.7 Cr | -0.2% | -4.2% | -16.3% | Stock Analytics | |
| ANDHRA PAPER | ₹1,523.2 Cr | -1.9% | -7.4% | -21.9% | Stock Analytics | |
| PUDUMJEE PAPER PRODUCTS | ₹1,090.0 Cr | -0.7% | -5.5% | -2.4% | Stock Analytics | |
SATIA INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SATIA INDUSTRIES | -2.5% |
-9.3% |
-30.4% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses