SESHASAYEE PAPER AND BOARDS
|
SESHASAYEE PAPER AND BOARDS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,907 Cr | ₹2,193 Cr | ₹1,419 Cr | ₹822 Cr | ₹1,244 Cr |
| Sales | ₹1,885 Cr | ₹2,162 Cr | ₹1,394 Cr | ₹807 Cr | ₹1,224 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.27 Cr | ₹0.27 Cr | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹21 Cr | ₹31 Cr | ₹26 Cr | ₹15 Cr | ₹19 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,802 Cr | ₹2,083 Cr | ₹1,355 Cr | ₹782 Cr | ₹1,184 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-95 Cr | ₹14 Cr | ₹139 Cr | ₹-97 Cr | ₹-53 Cr |
| Raw Material Consumed | ₹712 Cr | ₹621 Cr | ₹382 Cr | ₹298 Cr | ₹384 Cr |
| Opening Raw Materials | ₹122 Cr | ₹45 Cr | ₹21 Cr | ₹38 Cr | ₹46 Cr |
| Purchases Raw Materials | ₹635 Cr | ₹665 Cr | ₹373 Cr | ₹251 Cr | ₹339 Cr |
| Closing Raw Materials | ₹79 Cr | ₹122 Cr | ₹45 Cr | ₹21 Cr | ₹38 Cr |
| Other Direct Purchases / Brought in cost | ₹27 Cr | ₹24 Cr | ₹26 Cr | ₹24 Cr | ₹30 Cr |
| Other raw material cost | ₹8.55 Cr | ₹9.28 Cr | ₹7.09 Cr | ₹6.39 Cr | ₹7.48 Cr |
| Power & Fuel Cost | ₹257 Cr | ₹281 Cr | ₹185 Cr | ₹104 Cr | ₹139 Cr |
| Electricity & Power | ₹72 Cr | ₹64 Cr | ₹33 Cr | ₹22 Cr | ₹36 Cr |
| Oil, Fuel & Natural gas | ₹185 Cr | ₹217 Cr | ₹152 Cr | ₹82 Cr | ₹103 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹93 Cr | ₹98 Cr | ₹85 Cr | ₹81 Cr | ₹82 Cr |
| Salaries, Wages & Bonus | ₹77 Cr | ₹79 Cr | ₹70 Cr | ₹68 Cr | ₹69 Cr |
| Contributions to EPF & Pension Funds | ₹8.32 Cr | ₹11 Cr | ₹7.62 Cr | ₹7.02 Cr | ₹6.93 Cr |
| Workmen and Staff Welfare Expenses | ₹7.90 Cr | ₹8.42 Cr | ₹6.65 Cr | ₹5.97 Cr | ₹6.68 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹403 Cr | ₹414 Cr | ₹296 Cr | ₹220 Cr | ₹293 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹56 Cr | ₹56 Cr | ₹39 Cr | ₹35 Cr | ₹46 Cr |
| Packing Material Consumed | ₹35 Cr | ₹36 Cr | ₹25 Cr | ₹22 Cr | ₹26 Cr |
| Other Mfg Exp | ₹312 Cr | ₹322 Cr | ₹232 Cr | ₹163 Cr | ₹221 Cr |
| General and Administration Expenses | ₹9.68 Cr | ₹8.96 Cr | ₹9.21 Cr | ₹8.56 Cr | ₹6.38 Cr |
| Rent , Rates & Taxes | ₹4.63 Cr | ₹3.34 Cr | ₹5.60 Cr | ₹4.83 Cr | ₹2.73 Cr |
| Insurance | ₹4.68 Cr | ₹5.09 Cr | ₹2.99 Cr | ₹3.04 Cr | ₹3.03 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹0.37 Cr | ₹0.53 Cr | ₹0.62 Cr | ₹0.69 Cr | ₹0.62 Cr |
| Selling and Distribution Expenses | ₹53 Cr | ₹80 Cr | ₹68 Cr | ₹36 Cr | ₹35 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹53 Cr | ₹80 Cr | ₹68 Cr | ₹36 Cr | ₹35 Cr |
| Miscellaneous Expenses | ₹30 Cr | ₹31 Cr | ₹26 Cr | ₹24 Cr | ₹30 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | ₹0.96 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹1.52 Cr | - | - | ₹4.94 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹30 Cr | ₹29 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,462 Cr | ₹1,549 Cr | ₹1,189 Cr | ₹675 Cr | ₹917 Cr |
| Operating Profit (Excl OI) | ₹340 Cr | ₹534 Cr | ₹166 Cr | ₹108 Cr | ₹267 Cr |
| Other Income | ₹50 Cr | ₹29 Cr | ₹16 Cr | ₹18 Cr | ₹22 Cr |
| Interest Received | ₹44 Cr | ₹24 Cr | ₹9.50 Cr | ₹12 Cr | ₹19 Cr |
| Dividend Received | ₹1.76 Cr | ₹1.27 Cr | ₹1.07 Cr | ₹0.62 Cr | ₹0.55 Cr |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.02 Cr | - | ₹3.03 Cr | ₹2.96 Cr | - |
| Others | ₹3.90 Cr | ₹3.97 Cr | ₹1.93 Cr | ₹2.69 Cr | ₹2.56 Cr |
| Operating Profit | ₹390 Cr | ₹563 Cr | ₹181 Cr | ₹126 Cr | ₹289 Cr |
| Interest | ₹2.14 Cr | ₹3.19 Cr | ₹2.87 Cr | ₹2.91 Cr | ₹6.89 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.11 Cr | - | ₹0.25 Cr | - | ₹3.42 Cr |
| Intereston Fixed deposits | ₹2.03 Cr | ₹1.85 Cr | ₹1.90 Cr | ₹1.96 Cr | ₹2.04 Cr |
| Bank Charges etc | - | ₹0.37 Cr | ₹0.11 Cr | ₹0.06 Cr | ₹0.33 Cr |
| Other Interest | - | ₹0.97 Cr | ₹0.61 Cr | ₹0.89 Cr | ₹1.10 Cr |
| PBDT | ₹388 Cr | ₹560 Cr | ₹178 Cr | ₹123 Cr | ₹282 Cr |
| Depreciation | ₹44 Cr | ₹45 Cr | ₹41 Cr | ₹38 Cr | ₹35 Cr |
| Profit Before Taxation & Exceptional Items | ₹344 Cr | ₹515 Cr | ₹138 Cr | ₹85 Cr | ₹247 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹357 Cr | ₹525 Cr | ₹138 Cr | ₹85 Cr | ₹247 Cr |
| Provision for Tax | ₹86 Cr | ₹130 Cr | ₹36 Cr | ₹-14 Cr | ₹74 Cr |
| Current Income Tax | ₹86 Cr | ₹130 Cr | ₹35 Cr | ₹18 Cr | ₹45 Cr |
| Deferred Tax | ₹-0.27 Cr | ₹-0.34 Cr | ₹0.89 Cr | ₹-40 Cr | ₹1.03 Cr |
| Other taxes | - | - | - | ₹7.28 Cr | ₹28 Cr |
| Profit After Tax | ₹271 Cr | ₹396 Cr | ₹102 Cr | ₹99 Cr | ₹173 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | ₹8.02 Cr | ₹7.07 Cr | ₹8.51 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹271 Cr | ₹396 Cr | ₹110 Cr | ₹106 Cr | ₹182 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹488 Cr | ₹216 Cr | ₹218 Cr | ₹233 Cr | ₹182 Cr |
| Appropriations | ₹759 Cr | ₹612 Cr | ₹328 Cr | ₹339 Cr | ₹363 Cr |
| General Reserves | ₹100 Cr | ₹100 Cr | ₹100 Cr | ₹100 Cr | ₹100 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹26 Cr | ₹24 Cr | ₹12 Cr | ₹21 Cr | ₹30 Cr |
| Equity Dividend % | ₹250.00 | ₹300.00 | ₹125.00 | ₹125.00 | ₹200.00 |
| Earnings Per Share | ₹44.98 | ₹65.75 | ₹18.28 | ₹17.67 | ₹30.16 |
| Adjusted EPS | ₹44.98 | ₹65.75 | ₹18.28 | ₹17.67 | ₹30.16 |
Compare Income Statement of peers of SESHASAYEE PAPER AND BOARDS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SESHASAYEE PAPER AND BOARDS | ₹1,559.5 Cr | -0.1% | -1.9% | -15.2% | Stock Analytics | |
| JK PAPER | ₹6,274.7 Cr | -3.4% | -7.8% | -8.6% | Stock Analytics | |
| WEST COAST PAPER MILLS | ₹2,829.2 Cr | -1.3% | -6.5% | -20.7% | Stock Analytics | |
| ANDHRA PAPER | ₹1,393.5 Cr | -1.9% | -9.8% | -25.4% | Stock Analytics | |
| TAMIL NADU NEWSPRINT & PAPERS | ₹1,011.9 Cr | -0.5% | -4.2% | -8.7% | Stock Analytics | |
| PUDUMJEE PAPER PRODUCTS | ₹980.8 Cr | -2.6% | -14.1% | -17.1% | Stock Analytics | |
SESHASAYEE PAPER AND BOARDS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SESHASAYEE PAPER AND BOARDS | -0.1% |
-1.9% |
-15.2% |
| SENSEX | 0.9% |
2.1% |
8.3% |
You may also like the below Video Courses