SHEELA FOAM
|
SHEELA FOAM Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,798 Cr | ₹3,291 Cr | ₹3,081 Cr | ₹3,035 Cr | ₹2,501 Cr |
Sales | ₹3,757 Cr | ₹3,271 Cr | ₹3,068 Cr | ₹3,027 Cr | ₹2,498 Cr |
Job Work/ Contract Receipts | - | - | - | ₹0.04 Cr | - |
Processing Charges / Service Income | ₹27 Cr | ₹16 Cr | ₹8.25 Cr | ₹6.10 Cr | ₹1.84 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹15 Cr | ₹4.27 Cr | ₹4.96 Cr | ₹1.88 Cr | ₹1.60 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,439 Cr | ₹2,982 Cr | ₹2,873 Cr | ₹2,866 Cr | ₹2,437 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-53 Cr | ₹59 Cr | ₹-12 Cr | ₹-9.78 Cr | ₹-6.01 Cr |
Raw Material Consumed | ₹1,980 Cr | ₹1,638 Cr | ₹1,723 Cr | ₹1,811 Cr | ₹1,324 Cr |
Opening Raw Materials | ₹202 Cr | ₹198 Cr | ₹194 Cr | ₹163 Cr | ₹95 Cr |
Purchases Raw Materials | ₹1,854 Cr | ₹1,533 Cr | ₹1,589 Cr | ₹1,789 Cr | ₹1,374 Cr |
Closing Raw Materials | ₹154 Cr | ₹202 Cr | ₹198 Cr | ₹194 Cr | ₹163 Cr |
Other Direct Purchases / Brought in cost | ₹78 Cr | ₹108 Cr | ₹138 Cr | ₹54 Cr | ₹18 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹24 Cr | ₹23 Cr | ₹18 Cr | ₹16 Cr | ₹13 Cr |
Electricity & Power | ₹24 Cr | ₹23 Cr | ₹18 Cr | ₹16 Cr | ₹13 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹432 Cr | ₹344 Cr | ₹283 Cr | ₹255 Cr | ₹232 Cr |
Salaries, Wages & Bonus | ₹379 Cr | ₹309 Cr | ₹252 Cr | ₹227 Cr | ₹204 Cr |
Contributions to EPF & Pension Funds | ₹23 Cr | ₹19 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr |
Workmen and Staff Welfare Expenses | ₹19 Cr | ₹15 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Other Employees Cost | ₹11 Cr | ₹1.12 Cr | ₹2.47 Cr | ₹1.85 Cr | ₹2.66 Cr |
Other Manufacturing Expenses | ₹208 Cr | ₹142 Cr | ₹126 Cr | ₹122 Cr | ₹108 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹85 Cr | ₹57 Cr | ₹27 Cr | ₹26 Cr | ₹18 Cr |
Repairs and Maintenance | ₹44 Cr | ₹33 Cr | ₹23 Cr | ₹21 Cr | ₹19 Cr |
Packing Material Consumed | ₹78 Cr | ₹53 Cr | ₹77 Cr | ₹76 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 | ₹57 Cr | ₹41 Cr |
Rent , Rates & Taxes | ₹24 Cr | ₹17 Cr | ₹13 Cr | ₹9.77 Cr | ₹8.10 Cr |
Insurance | ₹28 Cr | ₹23 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹27 Cr | ₹25 Cr | ₹16 Cr | ₹13 Cr | ₹6.23 Cr |
Traveling and conveyance | ₹35 Cr | ₹25 Cr | ₹17 Cr | ₹9.58 Cr | ₹7.48 Cr |
Other Administration | ₹20 Cr | ₹11 Cr | ₹15 Cr | ₹12 Cr | ₹8.19 Cr |
Selling and Distribution Expenses | ₹411 Cr | ₹332 Cr | ₹303 Cr | ₹252 Cr | ₹327 Cr |
Advertisement & Sales Promotion | ₹196 Cr | ₹163 Cr | ₹155 Cr | ₹113 Cr | ₹209 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹193 Cr | ₹159 Cr | ₹136 Cr | ₹129 Cr | ₹113 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹22 Cr | ₹10 Cr | ₹12 Cr | ₹9.70 Cr | ₹4.99 Cr |
Miscellaneous Expenses | ₹53 Cr | ₹42 Cr | ₹58 Cr | ₹47 Cr | ₹35 Cr |
Bad debts /advances written off | ₹2.38 Cr | ₹0.88 Cr | ₹5.11 Cr | ₹0.49 Cr | ₹0.70 Cr |
Provision for doubtful debts | ₹0.93 Cr | - | ₹3.60 Cr | ₹0.05 Cr | ₹2.07 Cr |
Losson disposal of fixed assets(net) | ₹2.50 Cr | ₹3.55 Cr | - | ₹0.28 Cr | - |
Losson foreign exchange fluctuations | - | - | ₹3.53 Cr | ₹2.57 Cr | - |
Losson sale of non-trade current investments | - | - | - | ₹3.83 Cr | - |
Other Miscellaneous Expenses | ₹47 Cr | ₹38 Cr | ₹46 Cr | ₹40 Cr | ₹32 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,189 Cr | ₹2,682 Cr | ₹2,575 Cr | ₹2,551 Cr | ₹2,073 Cr |
Operating Profit (Excl OI) | ₹250 Cr | ₹301 Cr | ₹298 Cr | ₹315 Cr | ₹364 Cr |
Other Income | ₹131 Cr | ₹117 Cr | ₹86 Cr | ₹79 Cr | ₹50 Cr |
Interest Received | ₹11 Cr | ₹9.44 Cr | ₹35 Cr | ₹38 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 | ₹12 Cr | ₹17 Cr |
Provision Written Back | ₹1.31 Cr | ₹10 Cr | ₹0.12 Cr | ₹0.59 Cr | ₹0.19 Cr |
Foreign Exchange Gains | ₹2.76 Cr | ₹3.23 Cr | ₹0.99 Cr | ₹7.50 Cr | ₹4.10 Cr |
Others | ₹74 Cr | ₹54 Cr | ₹31 Cr | ₹21 Cr | ₹15 Cr |
Operating Profit | ₹381 Cr | ₹418 Cr | ₹384 Cr | ₹394 Cr | ₹414 Cr |
Interest | ₹121 Cr | ₹69 Cr | ₹21 Cr | ₹17 Cr | ₹18 Cr |
InterestonDebenture / Bonds | ₹64 Cr | ₹31 Cr | - | - | - |
Interest on Term Loan | ₹33 Cr | ₹21 Cr | ₹12 Cr | ₹2.98 Cr | ₹3.34 Cr |
Intereston Fixed deposits | ₹3.78 Cr | ₹5.29 Cr | ₹5.27 Cr | ₹5.23 Cr | ₹7.58 Cr |
Bank Charges etc | ₹1.45 Cr | ₹0.82 Cr | ₹0.87 Cr | ₹1.99 Cr | ₹1.96 Cr |
Other Interest | ₹19 Cr | ₹11 Cr | ₹3.21 Cr | ₹6.77 Cr | ₹4.81 Cr |
PBDT | ₹260 Cr | ₹349 Cr | ₹363 Cr | ₹377 Cr | ₹397 Cr |
Depreciation | ₹183 Cr | ₹116 Cr | ₹90 Cr | ₹81 Cr | ₹73 Cr |
Profit Before Taxation & Exceptional Items | ₹78 Cr | ₹233 Cr | ₹273 Cr | ₹296 Cr | ₹324 Cr |
Exceptional Income / Expenses | ₹31 Cr | ₹23 Cr | - | - | - |
Profit Before Tax | ₹108 Cr | ₹256 Cr | ₹273 Cr | ₹296 Cr | ₹324 Cr |
Provision for Tax | ₹13 Cr | ₹61 Cr | ₹72 Cr | ₹78 Cr | ₹84 Cr |
Current Income Tax | ₹52 Cr | ₹51 Cr | ₹73 Cr | ₹83 Cr | ₹85 Cr |
Deferred Tax | ₹-38 Cr | ₹11 Cr | ₹-2.21 Cr | ₹-5.46 Cr | ₹-0.49 Cr |
Other taxes | ₹-1.07 Cr | - | ₹1.67 Cr | ₹-0.22 Cr | ₹-0.42 Cr |
Profit After Tax | ₹96 Cr | ₹195 Cr | ₹201 Cr | ₹219 Cr | ₹240 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.61 Cr | ₹-1.49 Cr | ₹-1.91 Cr | ₹-1.40 Cr | ₹-2.43 Cr |
Share of Associate | ₹1.17 Cr | ₹-11 Cr | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹96 Cr | ₹182 Cr | ₹199 Cr | ₹217 Cr | ₹238 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,684 Cr | ₹1,505 Cr | ₹1,313 Cr | ₹1,101 Cr | ₹865 Cr |
Appropriations | ₹1,780 Cr | ₹1,688 Cr | ₹1,512 Cr | ₹1,319 Cr | ₹1,102 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-2.42 Cr | ₹4.22 Cr | ₹6.82 Cr | ₹5.23 Cr | ₹-0.74 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹8.84 | ₹16.78 | ₹20.39 | ₹44.55 | ₹48.73 |
Adjusted EPS | ₹8.84 | ₹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 | ₹7,199.7 Cr | -2.2% | -11% | -35.1% | Stock Analytics | |
HINDUSTAN UNILEVER | ₹567,450.0 Cr | -2% | 5.9% | -10.3% | Stock Analytics | |
GODREJ CONSUMER PRODUCTS | ₹124,600.0 Cr | -1.6% | 2.9% | -16% | Stock Analytics | |
DABUR INDIA | ₹90,679.9 Cr | -0.7% | 6.1% | -19.1% | Stock Analytics | |
COLGATEPALMOLIVE (INDIA) | ₹60,247.5 Cr | -7.4% | -6.8% | -28.1% | Stock Analytics | |
PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹42,188.6 Cr | -1.3% | -3.1% | -24.2% | Stock Analytics |
SHEELA FOAM Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHEELA FOAM | -2.2% |
-11% |
-35.1% |
SENSEX | -0.4% |
-1.6% |
1.3% |
You may also like the below Video Courses