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 | ₹11,628.6 Cr | -2.8% | 2.8% | 127.2% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹43,541.0 Cr | -4.6% | -14.3% | -24.5% | Stock Analytics | |
| ASTRAL | ₹39,282.0 Cr | 0.9% | 2.2% | -14.1% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,469.5 Cr | 1.1% | -2.2% | -28.8% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,825.8 Cr | -3.6% | -6.4% | 6.8% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,846.8 Cr | -7.3% | 2.5% | -18.7% | Stock Analytics | |
SHAILY ENGINEERING PLASTICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHAILY ENGINEERING PLASTICS | -2.8% |
2.8% |
127.2% |
| SENSEX | -0.1% |
0% |
9% |
You may also like the below Video Courses