SEQUENT SCIENTIFIC
|
SEQUENT SCIENTIFIC Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,442 Cr | ₹1,362 Cr | ₹1,205 Cr | ₹1,058 Cr | ₹849 Cr |
Sales | ₹1,425 Cr | ₹1,331 Cr | ₹1,171 Cr | ₹1,025 Cr | ₹828 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹14 Cr | ₹21 Cr | ₹15 Cr | ₹14 Cr | ₹16 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.64 Cr | ₹9.58 Cr | ₹19 Cr | ₹19 Cr | ₹5.88 Cr |
Less: Excise Duty | - | - | - | - | ₹1.61 Cr |
Net Sales | ₹1,413 Cr | ₹1,362 Cr | ₹1,179 Cr | ₹1,039 Cr | ₹848 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-49 Cr | ₹-39 Cr | ₹4.46 Cr | ₹-28 Cr | ₹-24 Cr |
Raw Material Consumed | ₹842 Cr | ₹734 Cr | ₹601 Cr | ₹571 Cr | ₹486 Cr |
Opening Raw Materials | ₹92 Cr | ₹86 Cr | ₹65 Cr | ₹55 Cr | ₹33 Cr |
Purchases Raw Materials | ₹708 Cr | ₹594 Cr | ₹534 Cr | ₹463 Cr | ₹366 Cr |
Closing Raw Materials | ₹129 Cr | ₹92 Cr | ₹86 Cr | ₹65 Cr | ₹55 Cr |
Other Direct Purchases / Brought in cost | ₹172 Cr | ₹145 Cr | ₹89 Cr | ₹117 Cr | ₹142 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹34 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr | ₹15 Cr |
Electricity & Power | ₹34 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr | ₹15 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹231 Cr | ₹187 Cr | ₹165 Cr | ₹146 Cr | ₹114 Cr |
Salaries, Wages & Bonus | ₹163 Cr | ₹148 Cr | ₹132 Cr | ₹118 Cr | ₹91 Cr |
Contributions to EPF & Pension Funds | ₹26 Cr | ₹25 Cr | ₹22 Cr | ₹19 Cr | ₹15 Cr |
Workmen and Staff Welfare Expenses | ₹9.11 Cr | ₹7.77 Cr | ₹6.16 Cr | ₹5.41 Cr | ₹4.94 Cr |
Other Employees Cost | ₹33 Cr | ₹7.23 Cr | ₹4.67 Cr | ₹3.09 Cr | ₹3.21 Cr |
Other Manufacturing Expenses | ₹94 Cr | ₹96 Cr | ₹83 Cr | ₹78 Cr | ₹59 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹44 Cr | ₹53 Cr | ₹50 Cr | ₹47 Cr | ₹31 Cr |
Repairs and Maintenance | ₹22 Cr | ₹22 Cr | ₹18 Cr | ₹16 Cr | ₹14 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹28 Cr | ₹22 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr |
General and Administration Expenses | ₹67 Cr | ₹58 Cr | ₹56 Cr | ₹58 Cr | ₹71 Cr |
Rent , Rates & Taxes | ₹7.88 Cr | ₹6.36 Cr | ₹7.58 Cr | ₹15 Cr | ₹14 Cr |
Insurance | ₹6.45 Cr | ₹5.19 Cr | ₹4.40 Cr | ₹3.57 Cr | ₹2.89 Cr |
Printing and stationery | - | - | - | - | ₹0.12 Cr |
Professional and legal fees | ₹41 Cr | ₹38 Cr | ₹31 Cr | ₹24 Cr | ₹23 Cr |
Traveling and conveyance | ₹8.99 Cr | ₹6.53 Cr | ₹11 Cr | ₹12 Cr | ₹13 Cr |
Other Administration | ₹12 Cr | ₹9.28 Cr | ₹14 Cr | ₹15 Cr | ₹30 Cr |
Selling and Distribution Expenses | ₹57 Cr | ₹50 Cr | ₹45 Cr | ₹36 Cr | ₹37 Cr |
Advertisement & Sales Promotion | ₹19 Cr | ₹12 Cr | ₹18 Cr | ₹8.90 Cr | ₹12 Cr |
Sales Commissions & Incentives | ₹8.86 Cr | ₹9.58 Cr | ₹5.93 Cr | ₹5.23 Cr | ₹5.84 Cr |
Freight and Forwarding | ₹29 Cr | ₹28 Cr | ₹21 Cr | ₹22 Cr | ₹19 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹28 Cr | ₹36 Cr | ₹29 Cr | ₹30 Cr | ₹7.37 Cr |
Bad debts /advances written off | ₹0.44 Cr | ₹3.03 Cr | ₹2.42 Cr | ₹0.44 Cr | ₹1.55 Cr |
Provision for doubtful debts | - | - | ₹0.15 Cr | ₹1.32 Cr | ₹1.69 Cr |
Losson disposal of fixed assets(net) | ₹0.07 Cr | - | - | - | - |
Losson foreign exchange fluctuations | - | ₹4.22 Cr | ₹5.49 Cr | ₹7.74 Cr | ₹4.12 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹27 Cr | ₹29 Cr | ₹21 Cr | ₹20 Cr | - |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,303 Cr | ₹1,152 Cr | ₹1,009 Cr | ₹914 Cr | ₹765 Cr |
Operating Profit (Excl OI) | ₹109 Cr | ₹210 Cr | ₹170 Cr | ₹125 Cr | ₹83 Cr |
Other Income | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹8.67 Cr | ₹17 Cr |
Interest Received | ₹0.24 Cr | ₹0.63 Cr | ₹1.50 Cr | ₹1.35 Cr | ₹3.88 Cr |
Dividend Received | ₹0.17 Cr | ₹1.00 Cr | ₹5.26 Cr | ₹0.79 Cr | ₹1.90 Cr |
Profit on sale of Fixed Assets | - | ₹0.70 Cr | ₹0.11 Cr | ₹0.48 Cr | ₹0.35 Cr |
Profits on sale of Investments | ₹0.32 Cr | ₹2.58 Cr | ₹0.37 Cr | ₹0.20 Cr | ₹0.16 Cr |
Provision Written Back | ₹0.02 Cr | ₹2.13 Cr | - | ₹1.72 Cr | ₹1.93 Cr |
Foreign Exchange Gains | ₹6.30 Cr | - | - | - | - |
Others | ₹3.82 Cr | ₹3.47 Cr | ₹2.84 Cr | ₹4.14 Cr | ₹8.37 Cr |
Operating Profit | ₹120 Cr | ₹220 Cr | ₹180 Cr | ₹134 Cr | ₹100 Cr |
Interest | ₹16 Cr | ₹24 Cr | ₹36 Cr | ₹33 Cr | ₹33 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹11 Cr | ₹16 Cr | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.27 Cr | ₹5.13 Cr | ₹3.01 Cr | ₹4.05 Cr | ₹3.78 Cr |
Other Interest | ₹2.76 Cr | ₹3.09 Cr | ₹33 Cr | ₹29 Cr | ₹29 Cr |
PBDT | ₹104 Cr | ₹196 Cr | ₹145 Cr | ₹101 Cr | ₹66 Cr |
Depreciation | ₹52 Cr | ₹51 Cr | ₹51 Cr | ₹42 Cr | ₹41 Cr |
Profit Before Taxation & Exceptional Items | ₹53 Cr | ₹145 Cr | ₹94 Cr | ₹59 Cr | ₹25 Cr |
Exceptional Income / Expenses | - | ₹-8.82 Cr | - | - | ₹-1.50 Cr |
Profit Before Tax | ₹53 Cr | ₹137 Cr | ₹94 Cr | ₹59 Cr | ₹24 Cr |
Provision for Tax | ₹8.17 Cr | ₹32 Cr | ₹12 Cr | ₹2.01 Cr | ₹13 Cr |
Current Income Tax | ₹26 Cr | ₹32 Cr | ₹23 Cr | ₹14 Cr | ₹12 Cr |
Deferred Tax | ₹-5.53 Cr | ₹-2.86 Cr | ₹-10 Cr | ₹5.98 Cr | ₹-1.34 Cr |
Other taxes | ₹-12 Cr | ₹2.94 Cr | ₹-0.23 Cr | ₹-18 Cr | ₹2.83 Cr |
Profit After Tax | ₹45 Cr | ₹104 Cr | ₹82 Cr | ₹57 Cr | ₹10 Cr |
Extra items | - | - | - | - | ₹421 Cr |
Minority Interest | ₹-3.81 Cr | ₹-9.01 Cr | ₹-12 Cr | ₹-8.22 Cr | ₹-9.26 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹41 Cr | ₹95 Cr | ₹70 Cr | ₹49 Cr | ₹422 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹60 Cr | ₹-79 Cr | ₹-140 Cr | ₹-189 Cr | ₹-214 Cr |
Appropriations | ₹101 Cr | ₹16 Cr | ₹-70 Cr | ₹-140 Cr | ₹208 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | ₹4.88 Cr |
Corporate dividend tax | - | - | - | - | ₹0.96 Cr |
Other Appropriation | ₹12 Cr | ₹-44 Cr | ₹8.76 Cr | ₹-0.01 Cr | ₹391 Cr |
Equity Dividend % | - | ₹25.00 | - | ₹10.00 | ₹10.00 |
Earnings Per Share | ₹1.65 | ₹3.84 | ₹2.81 | ₹1.97 | ₹17.30 |
Adjusted EPS | ₹1.65 | ₹3.84 | ₹2.81 | ₹1.97 | ₹17.30 |
Compare Income Statement of peers of SEQUENT SCIENTIFIC
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SEQUENT SCIENTIFIC | ₹3,117.5 Cr | 1.2% | 7.5% | 64.8% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹360,920.0 Cr | -2.3% | -6.5% | 55.3% | Stock Analytics | |
CIPLA | ₹113,794.0 Cr | 4.1% | -4.8% | 55.6% | Stock Analytics | |
DIVIS LABORATORIES | ₹106,860.0 Cr | 7.8% | 17.4% | 20.3% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹104,316.0 Cr | 4% | 0.8% | 29.4% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹95,380.9 Cr | -1.2% | -5.2% | 83.9% | Stock Analytics |
SEQUENT SCIENTIFIC Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SEQUENT SCIENTIFIC | 1.2% |
7.5% |
64.8% |
SENSEX | 0.9% |
1.5% |
23.6% |
You may also like the below Video Courses