SHEETAL COOL PRODUCTS
|
SHEETAL COOL PRODUCTS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹353 Cr | ₹340 Cr | ₹327 Cr | ₹242 Cr | ₹26,344,530 Cr |
| Sales | ₹353 Cr | ₹340 Cr | ₹327 Cr | ₹242 Cr | ₹26,344,530 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | ₹0.11 Cr | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹353 Cr | ₹340 Cr | ₹327 Cr | ₹232 Cr | ₹25,892,921 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹31 Cr | ₹-51 Cr | ₹-11 Cr | ₹-54 Cr | ₹-1,577,143 Cr |
| Raw Material Consumed | ₹211 Cr | ₹278 Cr | ₹250 Cr | ₹175 Cr | ₹14,617,821 Cr |
| Opening Raw Materials | ₹29 Cr | ₹29 Cr | ₹20 Cr | ₹28 Cr | ₹1,354,466 Cr |
| Purchases Raw Materials | ₹204 Cr | ₹278 Cr | ₹259 Cr | ₹159 Cr | ₹14,612,418 Cr |
| Closing Raw Materials | ₹22 Cr | ₹29 Cr | ₹29 Cr | ₹12 Cr | ₹1,349,063 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹31 Cr | ₹31 Cr | ₹21 Cr | ₹18 Cr | ₹2,025,573 Cr |
| Electricity & Power | ₹31 Cr | ₹31 Cr | ₹21 Cr | ₹18 Cr | ₹2,025,573 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.01 Cr | ₹0.02 Cr | - | - | - |
| Employee Cost | ₹20 Cr | ₹24 Cr | ₹17 Cr | ₹15 Cr | ₹1,622,995 Cr |
| Salaries, Wages & Bonus | ₹20 Cr | ₹23 Cr | ₹17 Cr | ₹14 Cr | ₹1,559,373 Cr |
| Contributions to EPF & Pension Funds | ₹0.03 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.11 Cr | ₹12,260 Cr |
| Workmen and Staff Welfare Expenses | ₹0.07 Cr | ₹0.19 Cr | ₹0.10 Cr | ₹0.03 Cr | ₹10,206 Cr |
| Other Employees Cost | - | - | - | ₹0.06 Cr | ₹41,156 Cr |
| Other Manufacturing Expenses | ₹1.98 Cr | ₹1.52 Cr | ₹2.83 Cr | ₹46 Cr | ₹4,894,802 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | ₹0.15 Cr | ₹285 Cr |
| Repairs and Maintenance | ₹0.50 Cr | ₹0.55 Cr | ₹0.88 Cr | ₹0.74 Cr | ₹88,784 Cr |
| Packing Material Consumed | - | - | - | ₹43 Cr | ₹4,621,927 Cr |
| Other Mfg Exp | ₹1.48 Cr | ₹0.97 Cr | ₹1.95 Cr | ₹1.22 Cr | ₹183,807 Cr |
| General and Administration Expenses | ₹4.21 Cr | ₹4.21 Cr | ₹2.95 Cr | ₹3.83 Cr | ₹249,148 Cr |
| Rent , Rates & Taxes | ₹0.15 Cr | ₹0.43 Cr | ₹0.21 Cr | ₹1.00 Cr | ₹72,239 Cr |
| Insurance | ₹0.53 Cr | ₹0.18 Cr | ₹0.51 Cr | ₹0.43 Cr | ₹14,162 Cr |
| Printing and stationery | ₹0.12 Cr | ₹0.12 Cr | ₹0.14 Cr | ₹0.11 Cr | ₹12,922 Cr |
| Professional and legal fees | ₹0.52 Cr | ₹1.33 Cr | ₹0.36 Cr | ₹0.39 Cr | ₹30,199 Cr |
| Traveling and conveyance | ₹1.88 Cr | ₹1.35 Cr | ₹0.78 Cr | ₹0.75 Cr | ₹9,714 Cr |
| Other Administration | ₹1.01 Cr | ₹0.82 Cr | ₹0.95 Cr | ₹1.15 Cr | ₹109,912 Cr |
| Selling and Distribution Expenses | ₹8.08 Cr | ₹6.63 Cr | ₹5.60 Cr | ₹5.48 Cr | ₹771,633 Cr |
| Advertisement & Sales Promotion | ₹3.10 Cr | ₹2.84 Cr | ₹2.55 Cr | ₹3.98 Cr | ₹673,759 Cr |
| Sales Commissions & Incentives | ₹0.13 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.00 Cr | ₹100 Cr |
| Freight and Forwarding | ₹4.81 Cr | ₹3.69 Cr | ₹3.01 Cr | ₹1.49 Cr | ₹97,773 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.04 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
| Miscellaneous Expenses | ₹1.73 Cr | ₹2.52 Cr | ₹0.78 Cr | ₹0.54 Cr | ₹72,666 Cr |
| Bad debts /advances written off | - | - | - | ₹0.00 Cr | ₹793 Cr |
| Provision for doubtful debts | ₹0.01 Cr | ₹0.02 Cr | - | - | - |
| Losson disposal of fixed assets(net) | ₹1.08 Cr | ₹1.87 Cr | ₹0.18 Cr | - | ₹24,755 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.64 Cr | ₹0.63 Cr | ₹0.60 Cr | ₹0.54 Cr | ₹47,119 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹309 Cr | ₹297 Cr | ₹289 Cr | ₹209 Cr | ₹22,677,497 Cr |
| Operating Profit (Excl OI) | ₹43 Cr | ₹43 Cr | ₹37 Cr | ₹23 Cr | ₹3,215,425 Cr |
| Other Income | ₹2.80 Cr | ₹1.72 Cr | ₹3.17 Cr | ₹6.72 Cr | ₹125,590 Cr |
| Interest Received | ₹0.13 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹11,868 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | ₹4.22 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹2.66 Cr | ₹1.61 Cr | ₹3.09 Cr | ₹2.41 Cr | ₹113,722 Cr |
| Operating Profit | ₹46 Cr | ₹45 Cr | ₹41 Cr | ₹30 Cr | ₹3,341,014 Cr |
| Interest | ₹8.91 Cr | ₹7.53 Cr | ₹5.01 Cr | ₹6.36 Cr | ₹469,750 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹8.04 Cr | ₹5.93 Cr | ₹4.19 Cr | ₹5.38 Cr | ₹427,306 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.87 Cr | ₹1.61 Cr | ₹0.82 Cr | ₹0.98 Cr | ₹42,444 Cr |
| Other Interest | - | - | - | - | - |
| PBDT | ₹37 Cr | ₹37 Cr | ₹36 Cr | ₹23 Cr | ₹2,871,264 Cr |
| Depreciation | ₹9.17 Cr | ₹9.64 Cr | ₹11 Cr | ₹15 Cr | ₹1,586,305 Cr |
| Profit Before Taxation & Exceptional Items | ₹28 Cr | ₹28 Cr | ₹25 Cr | ₹8.32 Cr | ₹1,284,960 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹28 Cr | ₹28 Cr | ₹25 Cr | ₹8.32 Cr | ₹1,284,960 Cr |
| Provision for Tax | ₹7.37 Cr | ₹7.25 Cr | ₹6.37 Cr | ₹2.22 Cr | ₹304,012 Cr |
| Current Income Tax | ₹7.93 Cr | ₹8.18 Cr | ₹7.01 Cr | ₹2.00 Cr | ₹316,779 Cr |
| Deferred Tax | ₹-0.56 Cr | ₹-0.92 Cr | ₹-0.64 Cr | ₹0.21 Cr | ₹-12,767 Cr |
| Other taxes | ₹-0.01 Cr | ₹-0.01 Cr | - | ₹0.00 Cr | - |
| Profit After Tax | ₹21 Cr | ₹20 Cr | ₹18 Cr | ₹6.10 Cr | ₹980,948 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹62 Cr | ₹42 Cr | ₹23 Cr | ₹17 Cr | ₹739,044 Cr |
| Appropriations | ₹83 Cr | ₹62 Cr | ₹42 Cr | ₹23 Cr | ₹1,719,992 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹19.85 | ₹19.48 | ₹17.46 | ₹5.81 | ₹9.34 |
| Adjusted EPS | ₹19.85 | ₹19.48 | ₹17.46 | ₹5.81 | ₹9.34 |
Compare Income Statement of peers of SHEETAL COOL PRODUCTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHEETAL COOL PRODUCTS | ₹212.8 Cr | 1% | -11.4% | -33.5% | Stock Analytics | |
| NESTLE INDIA | ₹242,939.0 Cr | -0.7% | -1% | 11.7% | Stock Analytics | |
| VARUN BEVERAGES | ₹163,671.0 Cr | 7.8% | -2.8% | -23.9% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹139,995.0 Cr | 0.5% | -0.1% | 16.2% | Stock Analytics | |
| MARICO | ₹93,325.5 Cr | -2.5% | -0.6% | 15.7% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹40,244.0 Cr | 1.8% | -1.9% | -6.2% | Stock Analytics | |
SHEETAL COOL PRODUCTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHEETAL COOL PRODUCTS | 1% |
-11.4% |
-33.5% |
| SENSEX | 0.9% |
0.8% |
7.1% |
You may also like the below Video Courses