SHEELA FOAM
|
SHEELA FOAM Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,798 Cr | ₹3,291 Cr | ₹3,081 Cr | ₹303,542 Cr | ₹2,501 Cr |
| Sales | ₹3,757 Cr | ₹3,271 Cr | ₹3,068 Cr | ₹302,739 Cr | ₹2,498 Cr |
| Job Work/ Contract Receipts | - | - | - | ₹4.25 Cr | - |
| Processing Charges / Service Income | ₹27 Cr | ₹16 Cr | ₹8.25 Cr | ₹610 Cr | ₹1.84 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹15 Cr | ₹4.27 Cr | ₹4.96 Cr | ₹188 Cr | ₹1.60 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,439 Cr | ₹2,982 Cr | ₹2,873 Cr | ₹286,558 Cr | ₹2,437 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-58 Cr | ₹59 Cr | ₹-12 Cr | ₹-978 Cr | ₹-6.01 Cr |
| Raw Material Consumed | ₹1,985 Cr | ₹1,638 Cr | ₹1,723 Cr | ₹181,120 Cr | ₹1,324 Cr |
| Opening Raw Materials | ₹202 Cr | ₹198 Cr | ₹194 Cr | ₹16,296 Cr | ₹95 Cr |
| Purchases Raw Materials | ₹1,851 Cr | ₹1,533 Cr | ₹1,589 Cr | ₹178,864 Cr | ₹1,374 Cr |
| Closing Raw Materials | ₹149 Cr | ₹202 Cr | ₹198 Cr | ₹19,393 Cr | ₹163 Cr |
| Other Direct Purchases / Brought in cost | ₹82 Cr | ₹108 Cr | ₹138 Cr | ₹5,354 Cr | ₹18 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹24 Cr | ₹23 Cr | ₹18 Cr | ₹1,568 Cr | ₹13 Cr |
| Electricity & Power | ₹24 Cr | ₹23 Cr | ₹18 Cr | ₹1,568 Cr | ₹13 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹432 Cr | ₹344 Cr | ₹283 Cr | ₹25,548 Cr | ₹232 Cr |
| Salaries, Wages & Bonus | ₹379 Cr | ₹309 Cr | ₹252 Cr | ₹22,702 Cr | ₹204 Cr |
| Contributions to EPF & Pension Funds | ₹23 Cr | ₹19 Cr | ₹15 Cr | ₹1,406 Cr | ₹12 Cr |
| Workmen and Staff Welfare Expenses | ₹19 Cr | ₹15 Cr | ₹13 Cr | ₹1,254 Cr | ₹13 Cr |
| Other Employees Cost | ₹11 Cr | ₹1.12 Cr | ₹2.47 Cr | ₹185 Cr | ₹2.66 Cr |
| Other Manufacturing Expenses | ₹208 Cr | ₹142 Cr | ₹126 Cr | ₹12,219 Cr | ₹108 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹85 Cr | ₹57 Cr | ₹27 Cr | ₹2,587 Cr | ₹18 Cr |
| Repairs and Maintenance | ₹44 Cr | ₹33 Cr | ₹23 Cr | ₹2,074 Cr | ₹19 Cr |
| Packing Material Consumed | ₹78 Cr | ₹53 Cr | ₹77 Cr | ₹7,559 Cr | ₹71 Cr |
| Other Mfg Exp | ₹-0.07 Cr | ₹-1.24 Cr | ₹-0.37 Cr | - | - |
| General and Administration Expenses | ₹134 Cr | ₹101 Cr | ₹76 Cr | ₹5,694 Cr | ₹41 Cr |
| Rent , Rates & Taxes | ₹24 Cr | ₹17 Cr | ₹13 Cr | ₹977 Cr | ₹8.10 Cr |
| Insurance | ₹28 Cr | ₹23 Cr | ₹15 Cr | ₹1,248 Cr | ₹11 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹27 Cr | ₹25 Cr | ₹16 Cr | ₹1,349 Cr | ₹6.23 Cr |
| Traveling and conveyance | ₹35 Cr | ₹25 Cr | ₹17 Cr | ₹958 Cr | ₹7.48 Cr |
| Other Administration | ₹20 Cr | ₹11 Cr | ₹15 Cr | ₹1,162 Cr | ₹8.19 Cr |
| Selling and Distribution Expenses | ₹411 Cr | ₹332 Cr | ₹303 Cr | ₹25,217 Cr | ₹327 Cr |
| Advertisement & Sales Promotion | ₹196 Cr | ₹163 Cr | ₹155 Cr | ₹11,346 Cr | ₹209 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹193 Cr | ₹159 Cr | ₹136 Cr | ₹12,900 Cr | ₹113 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹22 Cr | ₹10 Cr | ₹12 Cr | ₹970 Cr | ₹4.99 Cr |
| Miscellaneous Expenses | ₹58 Cr | ₹42 Cr | ₹58 Cr | ₹4,675 Cr | ₹35 Cr |
| Bad debts /advances written off | ₹2.38 Cr | ₹0.88 Cr | ₹5.11 Cr | ₹49 Cr | ₹0.70 Cr |
| Provision for doubtful debts | ₹0.93 Cr | - | ₹3.60 Cr | ₹5.07 Cr | ₹2.07 Cr |
| Losson disposal of fixed assets(net) | ₹7.47 Cr | ₹3.55 Cr | - | ₹28 Cr | - |
| Losson foreign exchange fluctuations | - | - | ₹3.53 Cr | ₹257 Cr | - |
| Losson sale of non-trade current investments | - | - | - | ₹383 Cr | - |
| Other Miscellaneous Expenses | ₹47 Cr | ₹38 Cr | ₹46 Cr | ₹3,952 Cr | ₹32 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,194 Cr | ₹2,682 Cr | ₹2,575 Cr | ₹255,063 Cr | ₹2,073 Cr |
| Operating Profit (Excl OI) | ₹245 Cr | ₹301 Cr | ₹298 Cr | ₹31,495 Cr | ₹364 Cr |
| Other Income | ₹131 Cr | ₹117 Cr | ₹86 Cr | ₹7,916 Cr | ₹50 Cr |
| Interest Received | ₹11 Cr | ₹9.44 Cr | ₹35 Cr | ₹3,769 Cr | ₹14 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.09 Cr | - | ₹0.49 Cr | - | ₹0.52 Cr |
| Profits on sale of Investments | ₹42 Cr | ₹40 Cr | ₹19 Cr | ₹1,228 Cr | ₹17 Cr |
| Provision Written Back | ₹1.31 Cr | ₹10 Cr | ₹0.12 Cr | ₹59 Cr | ₹0.19 Cr |
| Foreign Exchange Gains | ₹2.76 Cr | ₹3.23 Cr | ₹0.99 Cr | ₹750 Cr | ₹4.10 Cr |
| Others | ₹74 Cr | ₹54 Cr | ₹31 Cr | ₹2,109 Cr | ₹15 Cr |
| Operating Profit | ₹376 Cr | ₹418 Cr | ₹384 Cr | ₹39,411 Cr | ₹414 Cr |
| Interest | ₹121 Cr | ₹69 Cr | ₹21 Cr | ₹1,697 Cr | ₹18 Cr |
| InterestonDebenture / Bonds | ₹64 Cr | ₹31 Cr | - | - | - |
| Interest on Term Loan | ₹33 Cr | ₹21 Cr | ₹12 Cr | ₹298 Cr | ₹3.34 Cr |
| Intereston Fixed deposits | ₹3.78 Cr | ₹5.29 Cr | ₹5.27 Cr | ₹523 Cr | ₹7.58 Cr |
| Bank Charges etc | ₹1.45 Cr | ₹0.82 Cr | ₹0.87 Cr | ₹199 Cr | ₹1.96 Cr |
| Other Interest | ₹19 Cr | ₹11 Cr | ₹3.21 Cr | ₹677 Cr | ₹4.81 Cr |
| PBDT | ₹255 Cr | ₹349 Cr | ₹363 Cr | ₹37,714 Cr | ₹397 Cr |
| Depreciation | ₹183 Cr | ₹116 Cr | ₹90 Cr | ₹8,078 Cr | ₹73 Cr |
| Profit Before Taxation & Exceptional Items | ₹73 Cr | ₹233 Cr | ₹273 Cr | ₹29,636 Cr | ₹324 Cr |
| Exceptional Income / Expenses | ₹31 Cr | ₹23 Cr | - | - | - |
| Profit Before Tax | ₹103 Cr | ₹256 Cr | ₹273 Cr | ₹29,636 Cr | ₹324 Cr |
| Provision for Tax | ₹14 Cr | ₹61 Cr | ₹72 Cr | ₹7,763 Cr | ₹84 Cr |
| Current Income Tax | ₹5.64 Cr | ₹51 Cr | ₹73 Cr | ₹8,331 Cr | ₹85 Cr |
| Deferred Tax | ₹9.84 Cr | ₹11 Cr | ₹-2.21 Cr | ₹-546 Cr | ₹-0.49 Cr |
| Other taxes | ₹-1.07 Cr | - | ₹1.67 Cr | ₹-22 Cr | ₹-0.42 Cr |
| Profit After Tax | ₹89 Cr | ₹195 Cr | ₹201 Cr | ₹21,873 Cr | ₹240 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.74 Cr | ₹-1.49 Cr | ₹-1.91 Cr | ₹-140 Cr | ₹-2.43 Cr |
| Share of Associate | ₹1.17 Cr | ₹-11 Cr | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹89 Cr | ₹182 Cr | ₹199 Cr | ₹21,733 Cr | ₹238 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,688 Cr | ₹1,505 Cr | ₹1,313 Cr | ₹110,121 Cr | ₹865 Cr |
| Appropriations | ₹1,777 Cr | ₹1,688 Cr | ₹1,512 Cr | ₹131,854 Cr | ₹1,102 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-1.59 Cr | ₹4.22 Cr | ₹6.82 Cr | ₹523 Cr | ₹-0.74 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹8.18 | ₹16.78 | ₹20.39 | ₹44.55 | ₹48.73 |
| Adjusted EPS | ₹8.18 | ₹16.78 | ₹20.39 | ₹22.28 | ₹24.37 |
Compare Income Statement of peers of SHEELA FOAM
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHEELA FOAM | ₹8,112.5 Cr | -1.9% | 18.6% | 5.2% | Stock Analytics | |
| HINDUSTAN UNILEVER | ₹513,386.0 Cr | 1.9% | -0.6% | -4.3% | Stock Analytics | |
| GODREJ CONSUMER PRODUCTS | ₹104,279.0 Cr | -3.5% | -2.2% | -15.2% | Stock Analytics | |
| DABUR INDIA | ₹74,922.9 Cr | -1.3% | -6% | -8.1% | Stock Analytics | |
| COLGATEPALMOLIVE (INDIA) | ₹53,902.1 Cr | -2.9% | -8.7% | -14.6% | Stock Analytics | |
| PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹29,727.2 Cr | 3.1% | -3.9% | -33% | Stock Analytics | |
SHEELA FOAM Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHEELA FOAM | -1.9% |
18.6% |
5.2% |
| SENSEX | 1.1% |
2.4% |
-5% |
You may also like the below Video Courses