SHAHLON SILK INDUSTRIES
|
SHAHLON SILK INDUSTRIES Last 5 Year Income Statement History
[Standalone]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹311 Cr | ₹309 Cr | ₹313 Cr | ₹228 Cr | ₹382 Cr |
| Sales | ₹297 Cr | ₹292 Cr | ₹294 Cr | ₹204 Cr | ₹369 Cr |
| Job Work/ Contract Receipts | ₹3.20 Cr | ₹3.78 Cr | ₹2.79 Cr | ₹1.93 Cr | ₹3.52 Cr |
| Processing Charges / Service Income | ₹3.15 Cr | ₹5.97 Cr | ₹9.75 Cr | ₹3.67 Cr | ₹1.12 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹7.19 Cr | ₹6.68 Cr | ₹6.68 Cr | ₹18 Cr | ₹8.52 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹311 Cr | ₹309 Cr | ₹313 Cr | ₹228 Cr | ₹382 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-19 Cr | ₹1.39 Cr | ₹-9.78 Cr | ₹-6.46 Cr | ₹-3.27 Cr |
| Raw Material Consumed | ₹254 Cr | ₹216 Cr | ₹227 Cr | ₹149 Cr | ₹272 Cr |
| Opening Raw Materials | ₹9.33 Cr | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹16 Cr |
| Purchases Raw Materials | ₹93 Cr | ₹111 Cr | ₹133 Cr | ₹110 Cr | ₹158 Cr |
| Closing Raw Materials | ₹4.88 Cr | ₹9.33 Cr | ₹14 Cr | ₹12 Cr | ₹11 Cr |
| Other Direct Purchases / Brought in cost | ₹157 Cr | ₹101 Cr | ₹96 Cr | ₹39 Cr | ₹110 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹11 Cr | ₹17 Cr | ₹16 Cr | ₹12 Cr | ₹21 Cr |
| Electricity & Power | ₹11 Cr | ₹17 Cr | ₹16 Cr | ₹12 Cr | ₹21 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹21 Cr | ₹29 Cr | ₹31 Cr | ₹21 Cr | ₹33 Cr |
| Salaries, Wages & Bonus | ₹19 Cr | ₹26 Cr | ₹27 Cr | ₹20 Cr | ₹30 Cr |
| Contributions to EPF & Pension Funds | ₹0.87 Cr | ₹1.07 Cr | ₹2.86 Cr | ₹0.92 Cr | ₹1.30 Cr |
| Workmen and Staff Welfare Expenses | ₹0.42 Cr | ₹0.50 Cr | ₹0.48 Cr | ₹0.35 Cr | ₹0.62 Cr |
| Other Employees Cost | ₹0.42 Cr | ₹1.47 Cr | ₹0.60 Cr | ₹0.44 Cr | ₹0.42 Cr |
| Other Manufacturing Expenses | ₹6.21 Cr | ₹12 Cr | ₹11 Cr | ₹9.84 Cr | ₹16 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.60 Cr | ₹0.89 Cr | ₹0.69 Cr | ₹0.38 Cr | ₹0.84 Cr |
| Repairs and Maintenance | ₹1.05 Cr | ₹1.22 Cr | ₹1.23 Cr | ₹1.02 Cr | ₹1.76 Cr |
| Packing Material Consumed | ₹0.70 Cr | ₹1.50 Cr | ₹1.61 Cr | ₹1.78 Cr | ₹2.32 Cr |
| Other Mfg Exp | ₹3.87 Cr | ₹8.05 Cr | ₹7.68 Cr | ₹6.66 Cr | ₹11 Cr |
| General and Administration Expenses | ₹6.26 Cr | ₹6.22 Cr | ₹3.91 Cr | ₹5.10 Cr | ₹7.14 Cr |
| Rent , Rates & Taxes | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹1.09 Cr |
| Insurance | ₹0.41 Cr | ₹0.44 Cr | ₹0.44 Cr | ₹0.40 Cr | ₹0.47 Cr |
| Printing and stationery | ₹0.18 Cr | ₹0.19 Cr | ₹0.20 Cr | ₹0.27 Cr | ₹0.35 Cr |
| Professional and legal fees | ₹1.48 Cr | ₹1.10 Cr | ₹0.95 Cr | ₹0.72 Cr | ₹0.94 Cr |
| Traveling and conveyance | ₹0.79 Cr | ₹1.01 Cr | ₹0.71 Cr | ₹0.54 Cr | ₹0.94 Cr |
| Other Administration | ₹3.35 Cr | ₹3.42 Cr | ₹1.56 Cr | ₹3.13 Cr | ₹3.35 Cr |
| Selling and Distribution Expenses | ₹1.34 Cr | ₹2.83 Cr | ₹2.52 Cr | ₹2.71 Cr | ₹3.70 Cr |
| Advertisement & Sales Promotion | ₹0.21 Cr | ₹0.96 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.51 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹0.77 Cr | ₹1.19 Cr | ₹1.01 Cr | ₹1.42 Cr | ₹1.89 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.35 Cr | ₹0.69 Cr | ₹1.34 Cr | ₹1.14 Cr | ₹1.29 Cr |
| Miscellaneous Expenses | ₹2.00 Cr | ₹2.35 Cr | ₹1.58 Cr | ₹1.38 Cr | ₹0.31 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹2.00 Cr | ₹2.34 Cr | ₹1.54 Cr | ₹1.35 Cr | ₹0.30 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | ₹0.01 Cr |
| Other Miscellaneous Expenses | - | ₹0.01 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.00 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹283 Cr | ₹286 Cr | ₹283 Cr | ₹194 Cr | ₹349 Cr |
| Operating Profit (Excl OI) | ₹28 Cr | ₹22 Cr | ₹30 Cr | ₹34 Cr | ₹33 Cr |
| Other Income | ₹0.51 Cr | ₹0.35 Cr | ₹0.34 Cr | ₹0.45 Cr | ₹0.39 Cr |
| Interest Received | ₹0.51 Cr | ₹0.35 Cr | ₹0.34 Cr | ₹0.45 Cr | ₹0.39 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | - | - | - | - | - |
| Operating Profit | ₹29 Cr | ₹23 Cr | ₹30 Cr | ₹34 Cr | ₹33 Cr |
| Interest | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹18 Cr | ₹19 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹4.56 Cr | ₹4.85 Cr | ₹4.04 Cr | ₹6.48 Cr | ₹6.26 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.72 Cr | ₹1.15 Cr | ₹0.26 Cr | ₹0.37 Cr | ₹0.78 Cr |
| Other Interest | ₹8.65 Cr | ₹8.51 Cr | ₹10 Cr | ₹11 Cr | ₹12 Cr |
| PBDT | ₹14 Cr | ₹8.08 Cr | ₹16 Cr | ₹16 Cr | ₹14 Cr |
| Depreciation | ₹7.82 Cr | ₹9.05 Cr | ₹9.82 Cr | ₹11 Cr | ₹13 Cr |
| Profit Before Taxation & Exceptional Items | ₹5.79 Cr | ₹-0.97 Cr | ₹5.76 Cr | ₹4.96 Cr | ₹1.13 Cr |
| Exceptional Income / Expenses | ₹0.33 Cr | ₹6.13 Cr | - | - | - |
| Profit Before Tax | ₹6.12 Cr | ₹5.15 Cr | ₹5.76 Cr | ₹4.96 Cr | ₹1.13 Cr |
| Provision for Tax | ₹2.13 Cr | ₹1.38 Cr | ₹2.58 Cr | ₹1.49 Cr | ₹0.87 Cr |
| Current Income Tax | ₹3.48 Cr | ₹1.70 Cr | ₹2.09 Cr | ₹1.69 Cr | ₹0.98 Cr |
| Deferred Tax | ₹0.09 Cr | ₹-0.33 Cr | ₹-0.01 Cr | ₹-0.19 Cr | ₹-0.11 Cr |
| Other taxes | ₹-1.44 Cr | - | ₹0.49 Cr | ₹-0.02 Cr | - |
| Profit After Tax | ₹3.98 Cr | ₹3.78 Cr | ₹3.18 Cr | ₹3.47 Cr | ₹0.25 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹28 Cr | ₹25 Cr | ₹22 Cr | ₹18 Cr | ₹19 Cr |
| Appropriations | ₹32 Cr | ₹28 Cr | ₹25 Cr | ₹22 Cr | ₹19 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.35 Cr | ₹0.33 Cr | ₹0.21 Cr | ₹0.18 Cr | ₹0.78 Cr |
| Equity Dividend % | ₹3.00 | ₹3.00 | ₹3.00 | ₹2.50 | ₹2.50 |
| Earnings Per Share | ₹0.45 | ₹0.42 | ₹0.36 | ₹1.94 | ₹0.14 |
| Adjusted EPS | ₹0.45 | ₹0.42 | ₹0.36 | ₹0.39 | ₹0.03 |
Compare Income Statement of peers of SHAHLON SILK INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHAHLON SILK INDUSTRIES | ₹193.0 Cr | -5.1% | 11.7% | -6.1% | Stock Analytics | |
| PAGE INDUSTRIES | ₹45,761.9 Cr | 0% | -4.1% | -6.9% | Stock Analytics | |
| KPR MILL | ₹35,697.4 Cr | 0.7% | -6.7% | 17.4% | Stock Analytics | |
| VEDANT FASHIONS | ₹16,708.2 Cr | -0.5% | -4.6% | -47.7% | Stock Analytics | |
| SWAN ENERGY | ₹13,564.8 Cr | 1.4% | -10.3% | -17.4% | Stock Analytics | |
| VARDHMAN TEXTILES | ₹12,807.0 Cr | 9.4% | 6% | -4.3% | Stock Analytics | |
SHAHLON SILK INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHAHLON SILK INDUSTRIES | -5.1% |
11.7% |
-6.1% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses