SHALIMAR PAINTS
|
SHALIMAR PAINTS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹700 Cr | ₹627 Cr | ₹546 Cr | ₹404 Cr | ₹361 Cr |
| Sales | ₹690 Cr | ₹620 Cr | ₹540 Cr | ₹398 Cr | ₹356 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹7.88 Cr | ₹2.80 Cr | ₹3.88 Cr | ₹3.95 Cr | ₹2.93 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.76 Cr | ₹4.33 Cr | ₹1.86 Cr | ₹1.91 Cr | ₹1.51 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹599 Cr | ₹535 Cr | ₹484 Cr | ₹358 Cr | ₹326 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-9.89 Cr | ₹-5.81 Cr | ₹-13 Cr | ₹-1.85 Cr | ₹2.38 Cr |
| Raw Material Consumed | ₹445 Cr | ₹394 Cr | ₹370 Cr | ₹270 Cr | ₹220 Cr |
| Opening Raw Materials | ₹33 Cr | ₹36 Cr | ₹33 Cr | ₹24 Cr | ₹21 Cr |
| Purchases Raw Materials | ₹406 Cr | ₹360 Cr | ₹349 Cr | ₹261 Cr | ₹202 Cr |
| Closing Raw Materials | ₹40 Cr | ₹33 Cr | ₹36 Cr | ₹33 Cr | ₹24 Cr |
| Other Direct Purchases / Brought in cost | ₹46 Cr | ₹31 Cr | ₹24 Cr | ₹18 Cr | ₹22 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹6.36 Cr | ₹7.47 Cr | ₹6.05 Cr | ₹5.16 Cr | ₹4.11 Cr |
| Electricity & Power | ₹6.36 Cr | ₹7.47 Cr | ₹6.05 Cr | ₹5.16 Cr | ₹4.11 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹79 Cr | ₹77 Cr | ₹54 Cr | ₹41 Cr | ₹36 Cr |
| Salaries, Wages & Bonus | ₹73 Cr | ₹69 Cr | ₹49 Cr | ₹37 Cr | ₹33 Cr |
| Contributions to EPF & Pension Funds | ₹3.47 Cr | ₹2.95 Cr | ₹4.00 Cr | ₹3.30 Cr | ₹2.40 Cr |
| Workmen and Staff Welfare Expenses | ₹1.12 Cr | ₹1.29 Cr | ₹0.89 Cr | ₹0.70 Cr | ₹0.69 Cr |
| Other Employees Cost | ₹1.82 Cr | ₹4.17 Cr | - | - | ₹-0.08 Cr |
| Other Manufacturing Expenses | ₹30 Cr | ₹27 Cr | ₹20 Cr | ₹14 Cr | ₹5.54 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹23 Cr | ₹21 Cr | ₹14 Cr | ₹9.19 Cr | ₹1.01 Cr |
| Repairs and Maintenance | ₹5.21 Cr | ₹4.76 Cr | ₹3.97 Cr | ₹3.27 Cr | ₹2.93 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹2.01 Cr | ₹1.96 Cr | ₹2.21 Cr | ₹1.60 Cr | ₹1.61 Cr |
| General and Administration Expenses | ₹36 Cr | ₹33 Cr | ₹27 Cr | ₹19 Cr | ₹23 Cr |
| Rent , Rates & Taxes | ₹7.17 Cr | ₹6.74 Cr | ₹6.15 Cr | ₹4.42 Cr | ₹6.62 Cr |
| Insurance | ₹2.48 Cr | ₹2.53 Cr | ₹1.73 Cr | ₹1.45 Cr | ₹1.58 Cr |
| Printing and stationery | ₹0.57 Cr | ₹0.55 Cr | ₹0.36 Cr | ₹0.29 Cr | ₹0.23 Cr |
| Professional and legal fees | ₹3.33 Cr | ₹4.21 Cr | ₹3.68 Cr | ₹2.53 Cr | ₹0.48 Cr |
| Traveling and conveyance | ₹12 Cr | ₹11 Cr | ₹7.91 Cr | ₹4.34 Cr | ₹3.93 Cr |
| Other Administration | ₹11 Cr | ₹7.63 Cr | ₹6.79 Cr | ₹5.77 Cr | ₹10 Cr |
| Selling and Distribution Expenses | ₹63 Cr | ₹54 Cr | ₹33 Cr | ₹29 Cr | ₹29 Cr |
| Advertisement & Sales Promotion | ₹18 Cr | ₹12 Cr | ₹4.23 Cr | ₹4.00 Cr | ₹2.98 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹45 Cr | ₹42 Cr | ₹28 Cr | ₹25 Cr | ₹26 Cr |
| Handling and Clearing Charges | ₹0.77 Cr | ₹0.36 Cr | ₹0.30 Cr | ₹0.34 Cr | ₹0.36 Cr |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹4.97 Cr | ₹2.60 Cr | ₹2.53 Cr | ₹3.41 Cr | ₹1.29 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.87 Cr | - | - | ₹2.03 Cr | - |
| Losson disposal of fixed assets(net) | - | - | ₹0.01 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.10 Cr | ₹2.60 Cr | ₹2.52 Cr | ₹1.38 Cr | ₹1.29 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹656 Cr | ₹589 Cr | ₹499 Cr | ₹381 Cr | ₹322 Cr |
| Operating Profit (Excl OI) | ₹-57 Cr | ₹-54 Cr | ₹-15 Cr | ₹-22 Cr | ₹3.61 Cr |
| Other Income | ₹9.84 Cr | ₹8.12 Cr | ₹7.21 Cr | ₹4.54 Cr | ₹7.21 Cr |
| Interest Received | ₹4.62 Cr | ₹6.30 Cr | ₹5.08 Cr | ₹1.72 Cr | ₹0.27 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹1.35 Cr | - | - | ₹0.02 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹3.92 Cr | ₹0.26 Cr | - | - | - |
| Foreign Exchange Gains | ₹0.19 Cr | ₹0.17 Cr | ₹0.11 Cr | ₹0.02 Cr | ₹0.25 Cr |
| Others | ₹1.11 Cr | ₹0.04 Cr | ₹2.02 Cr | ₹2.81 Cr | ₹6.66 Cr |
| Operating Profit | ₹-47 Cr | ₹-46 Cr | ₹-7.54 Cr | ₹-18 Cr | ₹11 Cr |
| Interest | ₹18 Cr | ₹13 Cr | ₹16 Cr | ₹22 Cr | ₹19 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.28 Cr | ₹2.86 Cr | ₹4.16 Cr | ₹4.86 Cr | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.60 Cr | ₹2.69 Cr | ₹3.24 Cr | ₹3.41 Cr | ₹2.28 Cr |
| Other Interest | ₹12 Cr | ₹7.41 Cr | ₹8.50 Cr | ₹14 Cr | ₹17 Cr |
| PBDT | ₹-64 Cr | ₹-59 Cr | ₹-23 Cr | ₹-40 Cr | ₹-8.47 Cr |
| Depreciation | ₹16 Cr | ₹15 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Profit Before Taxation & Exceptional Items | ₹-80 Cr | ₹-74 Cr | ₹-36 Cr | ₹-54 Cr | ₹-22 Cr |
| Exceptional Income / Expenses | - | - | - | ₹-7.41 Cr | ₹-2.00 Cr |
| Profit Before Tax | ₹-80 Cr | ₹-74 Cr | ₹-36 Cr | ₹-61 Cr | ₹-24 Cr |
| Provision for Tax | - | - | - | ₹-0.59 Cr | ₹26 Cr |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | - | - | - | ₹-0.59 Cr | ₹26 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹-80 Cr | ₹-74 Cr | ₹-36 Cr | ₹-60 Cr | ₹-50 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-80 Cr | ₹-74 Cr | ₹-36 Cr | ₹-60 Cr | ₹-50 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-389 Cr | ₹-315 Cr | ₹-279 Cr | ₹-86 Cr | ₹-36 Cr |
| Appropriations | ₹-469 Cr | ₹-389 Cr | ₹-315 Cr | ₹-147 Cr | ₹-86 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-2.11 Cr | ₹-0.06 Cr | ₹-0.45 Cr | ₹28 Cr | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-9.58 | ₹-8.82 | ₹-5.01 | ₹-8.36 | ₹-9.18 |
| Adjusted EPS | ₹-9.58 | ₹-8.82 | ₹-5.01 | ₹-8.36 | ₹-9.18 |
Compare Income Statement of peers of SHALIMAR PAINTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHALIMAR PAINTS | ₹648.5 Cr | -0.7% | 2.7% | -34.8% | Stock Analytics | |
| ASIAN PAINTS | ₹242,087.0 Cr | 1.5% | 8.4% | -15.6% | Stock Analytics | |
| BERGER PAINTS INDIA | ₹63,512.1 Cr | 0.4% | 4.8% | 0.3% | Stock Analytics | |
| KANSAI NEROLAC PAINTS | ₹20,273.5 Cr | -1.2% | 2.4% | -7.9% | Stock Analytics | |
| AKZO NOBEL INDIA | ₹14,889.0 Cr | -0.6% | -1.2% | -11.6% | Stock Analytics | |
| INDIGO PAINTS | ₹4,819.5 Cr | -2.2% | -6.9% | -39.6% | Stock Analytics | |
SHALIMAR PAINTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHALIMAR PAINTS | -0.7% |
2.7% |
-34.8% |
| SENSEX | -0.2% |
5% |
5.4% |
You may also like the below Video Courses