SEQUENT SCIENTIFIC
|
SEQUENT SCIENTIFIC Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,599 Cr | ₹1,411 Cr | ₹1,454 Cr | ₹1,442 Cr | ₹1,388 Cr |
| Sales | ₹1,578 Cr | ₹1,391 Cr | ₹1,439 Cr | ₹1,425 Cr | ₹1,358 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹16 Cr | ₹16 Cr | ₹12 Cr | ₹14 Cr | ₹21 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹4.39 Cr | ₹3.43 Cr | ₹2.63 Cr | ₹2.64 Cr | ₹9.58 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,551 Cr | ₹1,370 Cr | ₹1,421 Cr | ₹1,413 Cr | ₹1,362 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-18 Cr | ₹-29 Cr | ₹19 Cr | ₹-49 Cr | ₹-39 Cr |
| Raw Material Consumed | ₹830 Cr | ₹789 Cr | ₹815 Cr | ₹842 Cr | ₹734 Cr |
| Opening Raw Materials | ₹117 Cr | ₹141 Cr | ₹129 Cr | ₹92 Cr | ₹86 Cr |
| Purchases Raw Materials | ₹641 Cr | ₹589 Cr | ₹705 Cr | ₹708 Cr | ₹594 Cr |
| Closing Raw Materials | ₹140 Cr | ₹117 Cr | ₹141 Cr | ₹129 Cr | ₹92 Cr |
| Other Direct Purchases / Brought in cost | ₹213 Cr | ₹176 Cr | ₹122 Cr | ₹172 Cr | ₹145 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹33 Cr | ₹35 Cr | ₹42 Cr | ₹34 Cr | ₹29 Cr |
| Electricity & Power | ₹33 Cr | ₹35 Cr | ₹42 Cr | ₹34 Cr | ₹29 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹281 Cr | ₹251 Cr | ₹258 Cr | ₹231 Cr | ₹187 Cr |
| Salaries, Wages & Bonus | ₹205 Cr | ₹189 Cr | ₹183 Cr | ₹163 Cr | ₹148 Cr |
| Contributions to EPF & Pension Funds | ₹30 Cr | ₹28 Cr | ₹28 Cr | ₹26 Cr | ₹25 Cr |
| Workmen and Staff Welfare Expenses | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹9.11 Cr | ₹7.77 Cr |
| Other Employees Cost | ₹32 Cr | ₹22 Cr | ₹35 Cr | ₹33 Cr | ₹7.23 Cr |
| Other Manufacturing Expenses | ₹68 Cr | ₹74 Cr | ₹87 Cr | ₹94 Cr | ₹96 Cr |
| Sub-contracted / Out sourced services | ₹2.94 Cr | ₹5.71 Cr | ₹1.81 Cr | - | - |
| Processing Charges | ₹9.00 Cr | ₹17 Cr | ₹30 Cr | ₹44 Cr | ₹53 Cr |
| Repairs and Maintenance | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹22 Cr | ₹22 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹30 Cr | ₹26 Cr | ₹31 Cr | ₹28 Cr | ₹22 Cr |
| General and Administration Expenses | ₹88 Cr | ₹78 Cr | ₹76 Cr | ₹67 Cr | ₹58 Cr |
| Rent , Rates & Taxes | ₹14 Cr | ₹9.05 Cr | ₹6.34 Cr | ₹7.88 Cr | ₹6.36 Cr |
| Insurance | ₹8.05 Cr | ₹8.28 Cr | ₹7.92 Cr | ₹6.45 Cr | ₹5.19 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹44 Cr | ₹43 Cr | ₹43 Cr | ₹41 Cr | ₹38 Cr |
| Traveling and conveyance | ₹18 Cr | ₹14 Cr | ₹15 Cr | ₹8.99 Cr | ₹6.53 Cr |
| Other Administration | ₹3.48 Cr | ₹3.63 Cr | ₹3.56 Cr | ₹2.95 Cr | ₹2.75 Cr |
| Selling and Distribution Expenses | ₹69 Cr | ₹57 Cr | ₹58 Cr | ₹57 Cr | ₹50 Cr |
| Advertisement & Sales Promotion | ₹25 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹12 Cr |
| Sales Commissions & Incentives | ₹9.09 Cr | ₹9.18 Cr | ₹9.21 Cr | ₹8.86 Cr | ₹9.58 Cr |
| Freight and Forwarding | ₹35 Cr | ₹28 Cr | ₹30 Cr | ₹29 Cr | ₹28 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹42 Cr | ₹54 Cr | ₹54 Cr | ₹28 Cr | ₹36 Cr |
| Bad debts /advances written off | ₹0.01 Cr | ₹0.06 Cr | ₹0.20 Cr | ₹0.44 Cr | ₹3.03 Cr |
| Provision for doubtful debts | ₹0.35 Cr | ₹1.38 Cr | ₹0.76 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹0.00 Cr | ₹0.05 Cr | - | ₹0.07 Cr | - |
| Losson foreign exchange fluctuations | ₹8.05 Cr | ₹15 Cr | ₹11 Cr | - | ₹4.22 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹33 Cr | ₹37 Cr | ₹41 Cr | ₹27 Cr | ₹29 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,393 Cr | ₹1,308 Cr | ₹1,409 Cr | ₹1,303 Cr | ₹1,152 Cr |
| Operating Profit (Excl OI) | ₹159 Cr | ₹61 Cr | ₹12 Cr | ₹109 Cr | ₹210 Cr |
| Other Income | ₹18 Cr | ₹11 Cr | ₹6.39 Cr | ₹11 Cr | ₹10 Cr |
| Interest Received | ₹2.72 Cr | ₹0.67 Cr | ₹1.21 Cr | ₹0.24 Cr | ₹0.63 Cr |
| Dividend Received | - | - | ₹0.00 Cr | ₹0.17 Cr | ₹1.00 Cr |
| Profit on sale of Fixed Assets | ₹6.02 Cr | ₹5.59 Cr | ₹2.04 Cr | - | ₹0.70 Cr |
| Profits on sale of Investments | ₹0.13 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.32 Cr | ₹2.58 Cr |
| Provision Written Back | - | - | - | ₹0.02 Cr | ₹2.13 Cr |
| Foreign Exchange Gains | - | - | - | ₹6.30 Cr | - |
| Others | ₹8.74 Cr | ₹4.68 Cr | ₹3.09 Cr | ₹3.82 Cr | ₹3.47 Cr |
| Operating Profit | ₹176 Cr | ₹72 Cr | ₹18 Cr | ₹120 Cr | ₹220 Cr |
| Interest | ₹61 Cr | ₹48 Cr | ₹36 Cr | ₹16 Cr | ₹24 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹53 Cr | ₹44 Cr | ₹27 Cr | ₹11 Cr | ₹16 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.80 Cr | ₹1.66 Cr | ₹5.80 Cr | ₹2.27 Cr | ₹5.13 Cr |
| Other Interest | ₹3.14 Cr | ₹2.31 Cr | ₹2.45 Cr | ₹2.76 Cr | ₹3.09 Cr |
| PBDT | ₹116 Cr | ₹24 Cr | ₹-17 Cr | ₹104 Cr | ₹196 Cr |
| Depreciation | ₹66 Cr | ₹62 Cr | ₹56 Cr | ₹52 Cr | ₹51 Cr |
| Profit Before Taxation & Exceptional Items | ₹49 Cr | ₹-37 Cr | ₹-73 Cr | ₹53 Cr | ₹145 Cr |
| Exceptional Income / Expenses | ₹-4.98 Cr | ₹-17 Cr | ₹-65 Cr | - | ₹-8.82 Cr |
| Profit Before Tax | ₹44 Cr | ₹-55 Cr | ₹-138 Cr | ₹53 Cr | ₹137 Cr |
| Provision for Tax | ₹12 Cr | ₹-25 Cr | ₹-16 Cr | ₹8.17 Cr | ₹32 Cr |
| Current Income Tax | ₹41 Cr | ₹14 Cr | ₹7.84 Cr | ₹26 Cr | ₹32 Cr |
| Deferred Tax | ₹-29 Cr | ₹-39 Cr | ₹-23 Cr | ₹-5.53 Cr | ₹-2.86 Cr |
| Other taxes | ₹0.17 Cr | ₹-0.53 Cr | ₹-0.32 Cr | ₹-12 Cr | ₹2.94 Cr |
| Profit After Tax | ₹32 Cr | ₹-30 Cr | ₹-122 Cr | ₹45 Cr | ₹104 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-10 Cr | ₹-6.26 Cr | ₹0.82 Cr | ₹-3.81 Cr | ₹-9.01 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹22 Cr | ₹-36 Cr | ₹-121 Cr | ₹41 Cr | ₹95 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹96 Cr | ₹100 Cr | ₹89 Cr | ₹60 Cr | ₹-79 Cr |
| Appropriations | ₹118 Cr | ₹64 Cr | ₹-33 Cr | ₹101 Cr | ₹16 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-7.75 Cr | ₹-32 Cr | ₹-132 Cr | ₹12 Cr | ₹-44 Cr |
| Equity Dividend % | - | - | - | - | ₹25.00 |
| Earnings Per Share | ₹0.87 | ₹-1.44 | ₹-4.86 | ₹1.65 | ₹3.84 |
| Adjusted EPS | ₹0.87 | ₹-1.44 | ₹-4.86 | ₹1.65 | ₹3.84 |
Compare Income Statement of peers of SEQUENT SCIENTIFIC
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SEQUENT SCIENTIFIC | ₹5,778.8 Cr | 1.9% | 9.2% | 6.4% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹421,419.0 Cr | 3.5% | 6.2% | -4.2% | Stock Analytics | |
| DIVIS LABORATORIES | ₹172,857.0 Cr | -2.7% | -0.7% | 11% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹129,953.0 Cr | 0.6% | 9.1% | 19.7% | Stock Analytics | |
| CIPLA | ₹123,722.0 Cr | 1.2% | -1.4% | -4.1% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹103,906.0 Cr | 3.9% | 0.6% | -3.7% | Stock Analytics | |
SEQUENT SCIENTIFIC Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SEQUENT SCIENTIFIC | 1.9% |
9.2% |
6.4% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses