Home > Income Statement > SHALIMAR PAINTS

SHALIMAR PAINTS
Income Statement

COMMUNITY POLL
for SHALIMAR PAINTS
Please provide your vote to see the results

SHALIMAR PAINTS Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹548 Cr₹404 Cr₹361 Cr₹382 Cr₹321 Cr
     Sales ₹542 Cr₹398 Cr₹356 Cr₹372 Cr₹316 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income ₹3.88 Cr₹3.95 Cr₹2.93 Cr₹8.06 Cr₹4.01 Cr
     Revenue from property development -----
     Other Operational Income ₹1.86 Cr₹1.91 Cr₹1.51 Cr₹1.40 Cr₹0.78 Cr
Less: Excise Duty -----
Net Sales ₹486 Cr₹358 Cr₹326 Cr₹344 Cr₹288 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-13 Cr₹-1.85 Cr₹2.38 Cr₹-11 Cr₹7.32 Cr
Raw Material Consumed ₹370 Cr₹270 Cr₹220 Cr₹243 Cr₹213 Cr
     Opening Raw Materials ₹33 Cr₹24 Cr₹21 Cr₹18 Cr₹13 Cr
     Purchases Raw Materials ₹349 Cr₹261 Cr₹202 Cr₹222 Cr₹199 Cr
     Closing Raw Materials ₹36 Cr₹33 Cr₹24 Cr₹21 Cr₹18 Cr
     Other Direct Purchases / Brought in cost ₹24 Cr₹18 Cr₹22 Cr₹25 Cr₹19 Cr
     Other raw material cost -----
Power & Fuel Cost ₹6.05 Cr₹5.16 Cr₹4.11 Cr₹4.26 Cr₹3.77 Cr
     Electricity & Power ₹6.05 Cr₹5.16 Cr₹4.11 Cr₹4.26 Cr₹3.77 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹53 Cr₹41 Cr₹36 Cr₹49 Cr₹42 Cr
     Salaries, Wages & Bonus ₹49 Cr₹37 Cr₹33 Cr₹45 Cr₹38 Cr
     Contributions to EPF & Pension Funds ₹4.00 Cr₹3.30 Cr₹2.40 Cr₹2.34 Cr₹2.08 Cr
     Workmen and Staff Welfare Expenses ₹0.89 Cr₹0.70 Cr₹0.69 Cr₹1.70 Cr₹2.31 Cr
     Other Employees Cost --₹-0.08 Cr₹-0.02 Cr₹-0.06 Cr
Other Manufacturing Expenses ₹20 Cr₹14 Cr₹5.54 Cr₹4.74 Cr₹3.87 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹14 Cr₹9.19 Cr₹1.01 Cr--
     Repairs and Maintenance ₹3.97 Cr₹3.27 Cr₹2.93 Cr₹2.93 Cr₹2.83 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹2.21 Cr₹1.60 Cr₹1.61 Cr₹1.81 Cr₹1.04 Cr
General and Administration Expenses ₹27 Cr₹19 Cr₹23 Cr₹19 Cr₹16 Cr
     Rent , Rates & Taxes ₹6.15 Cr₹4.42 Cr₹6.62 Cr₹4.10 Cr₹4.73 Cr
     Insurance ₹1.73 Cr₹1.45 Cr₹1.58 Cr₹1.82 Cr₹1.44 Cr
     Printing and stationery ₹0.36 Cr₹0.29 Cr₹0.23 Cr₹0.32 Cr₹0.30 Cr
     Professional and legal fees ₹3.95 Cr₹2.53 Cr₹0.48 Cr--
     Traveling and conveyance ₹7.91 Cr₹4.34 Cr₹3.93 Cr₹6.40 Cr₹5.74 Cr
     Other Administration ₹15 Cr₹10 Cr₹14 Cr₹12 Cr₹9.34 Cr
Selling and Distribution Expenses ₹35 Cr₹29 Cr₹29 Cr₹36 Cr₹24 Cr
     Advertisement & Sales Promotion ₹5.97 Cr₹4.00 Cr₹2.98 Cr₹10 Cr-
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹28 Cr₹25 Cr₹26 Cr₹25 Cr₹23 Cr
     Handling and Clearing Charges ₹0.30 Cr₹0.34 Cr₹0.36 Cr₹0.49 Cr₹0.62 Cr
     Other Selling Expenses -----
Miscellaneous Expenses ₹2.52 Cr₹3.41 Cr₹1.29 Cr₹33 Cr₹40 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -₹2.03 Cr-₹27 Cr₹24 Cr
     Losson disposal of fixed assets(net) ₹0.01 Cr---₹0.21 Cr
     Losson foreign exchange fluctuations ---₹0.32 Cr-
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹2.52 Cr₹1.38 Cr₹1.29 Cr₹6.08 Cr₹15 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹500 Cr₹381 Cr₹322 Cr₹378 Cr₹349 Cr
Operating Profit (Excl OI) ₹-15 Cr₹-22 Cr₹3.61 Cr₹-34 Cr₹-62 Cr
Other Income ₹7.21 Cr₹4.54 Cr₹7.21 Cr₹1.44 Cr₹2.03 Cr
     Interest Received ₹5.09 Cr₹1.72 Cr₹0.27 Cr₹0.66 Cr₹1.59 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets --₹0.02 Cr--
     Profits on sale of Investments -----
     Provision Written Back -----
     Foreign Exchange Gains ₹0.11 Cr₹0.02 Cr₹0.25 Cr-₹0.13 Cr
     Others ₹2.02 Cr₹2.81 Cr₹6.66 Cr₹0.79 Cr₹0.32 Cr
Operating Profit ₹-7.54 Cr₹-18 Cr₹11 Cr₹-32 Cr₹-60 Cr
Interest ₹16 Cr₹22 Cr₹19 Cr₹20 Cr₹25 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹4.16 Cr₹4.86 Cr---
     Intereston Fixed deposits -----
     Bank Charges etc ₹3.23 Cr₹3.41 Cr₹2.28 Cr₹2.37 Cr₹2.77 Cr
     Other Interest ₹8.51 Cr₹14 Cr₹17 Cr₹17 Cr₹22 Cr
PBDT ₹-23 Cr₹-40 Cr₹-8.47 Cr₹-52 Cr₹-85 Cr
Depreciation ₹13 Cr₹13 Cr₹13 Cr₹11 Cr₹8.78 Cr
Profit Before Taxation & Exceptional Items ₹-36 Cr₹-54 Cr₹-22 Cr₹-63 Cr₹-94 Cr
Exceptional Income / Expenses -₹-7.41 Cr₹-2.00 Cr₹6.95 Cr₹-16 Cr
Profit Before Tax ₹-36 Cr₹-61 Cr₹-24 Cr₹-56 Cr₹-109 Cr
Provision for Tax -₹-0.59 Cr₹26 Cr₹-18 Cr₹-27 Cr
     Current Income Tax -----
     Deferred Tax -₹-0.59 Cr₹26 Cr₹-18 Cr₹-27 Cr
     Other taxes -₹-0.59 Cr₹26 Cr₹-18 Cr₹-27 Cr
Profit After Tax ₹-36 Cr₹-60 Cr₹-50 Cr₹-38 Cr₹-82 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹-36 Cr₹-60 Cr₹-50 Cr₹-38 Cr₹-82 Cr
Adjustments to PAT ----₹0.04 Cr
Profit Balance B/F ₹-175 Cr₹-86 Cr₹-36 Cr₹1.80 Cr₹84 Cr
Appropriations ₹-211 Cr₹-147 Cr₹-86 Cr₹-36 Cr₹1.80 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹-4.67 Cr₹28 Cr-₹0.04 Cr-
Equity Dividend % -----
Earnings Per Share ₹-5.01₹-8.36₹-9.18₹-7.03₹-15.24
Adjusted EPS ₹-5.01₹-8.36₹-9.18₹-7.03₹-15.24

Compare Income Statement of peers of SHALIMAR PAINTS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SHALIMAR PAINTS ₹1,402.4 Cr -3.1% 3.6% 13.3% Stock Analytics
ASIAN PAINTS ₹274,479.0 Cr 1.9% 1.4% -0.4% Stock Analytics
BERGER PAINTS INDIA ₹58,942.6 Cr 0.2% -9% 4% Stock Analytics
KANSAI NEROLAC PAINTS ₹22,529.5 Cr 1.9% 3.9% 9.3% Stock Analytics
AKZO NOBEL INDIA ₹11,130.7 Cr 1.6% 0.4% 6.5% Stock Analytics
INDIGO PAINTS ₹6,282.6 Cr 0.5% 0% 14.4% Stock Analytics


SHALIMAR PAINTS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SHALIMAR PAINTS

-3.1%

3.6%

13.3%

SENSEX

1.3%

2.6%

24%


You may also like the below Video Courses