SHAILY ENGINEERING PLASTICS
|
SHAILY ENGINEERING PLASTICS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
---|---|---|---|---|
INCOME : | ||||
Gross Sales | ₹647 Cr | ₹618 Cr | ₹574 Cr | ₹574 Cr |
Sales | ₹607 Cr | ₹604 Cr | ₹553 Cr | ₹553 Cr |
Job Work/ Contract Receipts | - | - | - | - |
Processing Charges / Service Income | ₹38 Cr | ₹13 Cr | ₹18 Cr | ₹18 Cr |
Revenue from property development | - | - | - | - |
Other Operational Income | ₹2.34 Cr | ₹1.73 Cr | ₹2.81 Cr | ₹2.81 Cr |
Less: Excise Duty | - | - | - | - |
Net Sales | ₹644 Cr | ₹607 Cr | ₹568 Cr | ₹568 Cr |
EXPENDITURE : | ||||
Increase/Decrease in Stock | ₹-4.95 Cr | ₹18 Cr | ₹-22 Cr | ₹-22 Cr |
Raw Material Consumed | ₹375 Cr | ₹368 Cr | ₹379 Cr | ₹379 Cr |
Opening Raw Materials | ₹36 Cr | ₹55 Cr | - | - |
Purchases Raw Materials | ₹378 Cr | ₹349 Cr | ₹424 Cr | ₹424 Cr |
Closing Raw Materials | ₹39 Cr | ₹36 Cr | ₹45 Cr | ₹45 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - |
Other raw material cost | - | - | - | - |
Power & Fuel Cost | ₹29 Cr | ₹26 Cr | ₹27 Cr | ₹27 Cr |
Electricity & Power | ₹29 Cr | ₹26 Cr | ₹27 Cr | ₹27 Cr |
Oil, Fuel & Natural gas | - | - | - | - |
Coals etc | - | - | - | - |
Other power & fuel | - | - | - | - |
Employee Cost | ₹57 Cr | ₹48 Cr | ₹43 Cr | ₹43 Cr |
Salaries, Wages & Bonus | ₹50 Cr | ₹42 Cr | ₹37 Cr | ₹37 Cr |
Contributions to EPF & Pension Funds | ₹4.24 Cr | ₹3.85 Cr | ₹3.63 Cr | ₹3.63 Cr |
Workmen and Staff Welfare Expenses | ₹2.64 Cr | ₹2.38 Cr | ₹2.54 Cr | ₹2.54 Cr |
Other Employees Cost | - | - | - | - |
Other Manufacturing Expenses | ₹33 Cr | ₹28 Cr | ₹36 Cr | ₹36 Cr |
Sub-contracted / Out sourced services | ₹21 Cr | ₹16 Cr | ₹22 Cr | ₹22 Cr |
Processing Charges | - | - | - | - |
Repairs and Maintenance | ₹5.63 Cr | ₹7.84 Cr | ₹8.56 Cr | ₹8.56 Cr |
Packing Material Consumed | - | - | - | - |
Other Mfg Exp | ₹6.68 Cr | ₹4.27 Cr | ₹6.11 Cr | ₹6.11 Cr |
General and Administration Expenses | ₹17 Cr | ₹9.88 Cr | ₹9.34 Cr | ₹9.34 Cr |
Rent , Rates & Taxes | ₹2.81 Cr | ₹1.30 Cr | ₹1.57 Cr | ₹1.57 Cr |
Insurance | ₹2.63 Cr | ₹2.40 Cr | ₹2.21 Cr | ₹2.21 Cr |
Printing and stationery | ₹0.70 Cr | ₹0.36 Cr | ₹0.57 Cr | ₹0.57 Cr |
Professional and legal fees | ₹5.02 Cr | ₹1.14 Cr | ₹1.41 Cr | ₹1.41 Cr |
Traveling and conveyance | ₹3.42 Cr | ₹2.75 Cr | ₹2.67 Cr | ₹2.67 Cr |
Other Administration | ₹2.44 Cr | ₹1.94 Cr | ₹0.92 Cr | ₹0.92 Cr |
Selling and Distribution Expenses | ₹7.88 Cr | ₹8.06 Cr | ₹6.91 Cr | ₹6.91 Cr |
Advertisement & Sales Promotion | ₹0.71 Cr | ₹1.41 Cr | ₹0.35 Cr | ₹0.35 Cr |
Sales Commissions & Incentives | ₹1.95 Cr | ₹1.01 Cr | ₹0.82 Cr | ₹0.82 Cr |
Freight and Forwarding | ₹5.23 Cr | ₹5.64 Cr | ₹5.75 Cr | ₹5.75 Cr |
Handling and Clearing Charges | - | - | - | - |
Other Selling Expenses | - | - | - | - |
Miscellaneous Expenses | ₹11 Cr | ₹7.43 Cr | ₹4.87 Cr | ₹4.87 Cr |
Bad debts /advances written off | - | - | - | - |
Provision for doubtful debts | ₹4.02 Cr | ₹0.35 Cr | ₹1.09 Cr | ₹1.09 Cr |
Losson disposal of fixed assets(net) | - | ₹0.01 Cr | - | - |
Losson foreign exchange fluctuations | - | ₹2.98 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - |
Other Miscellaneous Expenses | ₹6.97 Cr | ₹4.09 Cr | ₹3.78 Cr | ₹3.78 Cr |
Less: Expenses Capitalised | - | - | - | - |
Total Expenditure | ₹526 Cr | ₹514 Cr | ₹485 Cr | ₹485 Cr |
Operating Profit (Excl OI) | ₹118 Cr | ₹93 Cr | ₹82 Cr | ₹82 Cr |
Other Income | ₹6.49 Cr | ₹4.50 Cr | ₹8.83 Cr | ₹8.83 Cr |
Interest Received | ₹3.03 Cr | ₹4.25 Cr | ₹3.31 Cr | ₹3.31 Cr |
Dividend Received | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.04 Cr | - | ₹0.03 Cr | ₹0.03 Cr |
Profits on sale of Investments | - | - | - | - |
Provision Written Back | - | - | - | - |
Foreign Exchange Gains | ₹2.06 Cr | - | ₹4.92 Cr | ₹4.92 Cr |
Others | ₹1.36 Cr | ₹0.26 Cr | ₹0.56 Cr | ₹0.56 Cr |
Operating Profit | ₹124 Cr | ₹98 Cr | ₹91 Cr | ₹91 Cr |
Interest | ₹19 Cr | ₹19 Cr | ₹18 Cr | ₹18 Cr |
InterestonDebenture / Bonds | - | - | - | - |
Interest on Term Loan | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Intereston Fixed deposits | - | - | - | - |
Bank Charges etc | ₹1.07 Cr | ₹1.18 Cr | ₹1.28 Cr | ₹1.28 Cr |
Other Interest | ₹2.14 Cr | ₹2.91 Cr | ₹1.75 Cr | ₹1.75 Cr |
PBDT | ₹106 Cr | ₹79 Cr | ₹73 Cr | ₹73 Cr |
Depreciation | ₹36 Cr | ₹33 Cr | ₹27 Cr | ₹27 Cr |
Profit Before Taxation & Exceptional Items | ₹70 Cr | ₹45 Cr | ₹47 Cr | ₹47 Cr |
Exceptional Income / Expenses | - | - | - | - |
Profit Before Tax | ₹70 Cr | ₹45 Cr | ₹47 Cr | ₹47 Cr |
Provision for Tax | ₹13 Cr | ₹10 Cr | ₹11 Cr | ₹11 Cr |
Current Income Tax | ₹8.54 Cr | ₹5.96 Cr | ₹8.34 Cr | ₹8.34 Cr |
Deferred Tax | ₹4.02 Cr | ₹4.10 Cr | ₹2.83 Cr | ₹2.83 Cr |
Other taxes | - | - | ₹0.10 Cr | ₹0.10 Cr |
Profit After Tax | ₹57 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
Extra items | - | - | - | - |
Minority Interest | - | - | - | - |
Share of Associate | - | - | - | - |
Other Consolidated Items | - | - | - | - |
Consolidated Net Profit | ₹57 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
Adjustments to PAT | - | - | - | - |
Profit Balance B/F | ₹207 Cr | ₹173 Cr | ₹138 Cr | ₹138 Cr |
Appropriations | ₹265 Cr | ₹209 Cr | ₹174 Cr | ₹174 Cr |
General Reserves | - | - | - | - |
Proposed Equity Dividend | - | - | - | - |
Corporate dividend tax | - | - | - | - |
Other Appropriation | ₹0.70 Cr | ₹1.12 Cr | ₹0.16 Cr | ₹0.16 Cr |
Equity Dividend % | ₹50.00 | - | - | - |
Earnings Per Share | ₹12.49 | ₹38.32 | ₹38.44 | ₹38.44 |
Adjusted EPS | ₹12.49 | ₹7.66 | ₹7.69 | ₹7.69 |
Compare Income Statement of peers of SHAILY ENGINEERING PLASTICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHAILY ENGINEERING PLASTICS | ₹10,330.2 Cr | 0.9% | 28% | 134% | Stock Analytics | |
SUPREME INDUSTRIES | ₹57,613.0 Cr | 1.8% | 7.5% | -18.9% | Stock Analytics | |
ASTRAL | ₹39,222.0 Cr | -0.1% | 15% | -25.9% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹13,374.4 Cr | 2.6% | 12.8% | -32% | Stock Analytics | |
TIME TECHNOPLAST | ₹10,699.7 Cr | -1.1% | 6.9% | 12.9% | Stock Analytics | |
GARWARE HITECH FILMS | ₹7,698.2 Cr | 9.6% | 16.2% | 1.4% | Stock Analytics |
SHAILY ENGINEERING PLASTICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHAILY ENGINEERING PLASTICS | 0.9% |
28% |
134% |
SENSEX | 1.5% |
1.6% |
0.4% |
You may also like the below Video Courses