SHEETAL COOL PRODUCTS
|
SHEETAL COOL PRODUCTS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹321 Cr | ₹353 Cr | ₹340 Cr | ₹327 Cr | ₹242 Cr |
| Sales | ₹321 Cr | ₹353 Cr | ₹340 Cr | ₹327 Cr | ₹242 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | ₹0.11 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹321 Cr | ₹353 Cr | ₹340 Cr | ₹327 Cr | ₹232 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹20 Cr | ₹31 Cr | ₹-51 Cr | ₹-11 Cr | ₹-54 Cr |
| Raw Material Consumed | ₹196 Cr | ₹211 Cr | ₹278 Cr | ₹250 Cr | ₹175 Cr |
| Opening Raw Materials | ₹22 Cr | ₹29 Cr | ₹29 Cr | ₹20 Cr | ₹28 Cr |
| Purchases Raw Materials | ₹233 Cr | ₹204 Cr | ₹278 Cr | ₹259 Cr | ₹159 Cr |
| Closing Raw Materials | ₹60 Cr | ₹22 Cr | ₹29 Cr | ₹29 Cr | ₹12 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹30 Cr | ₹31 Cr | ₹31 Cr | ₹21 Cr | ₹18 Cr |
| Electricity & Power | ₹30 Cr | ₹31 Cr | ₹31 Cr | ₹21 Cr | ₹18 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.03 Cr | ₹0.01 Cr | ₹0.02 Cr | - | - |
| Employee Cost | ₹19 Cr | ₹20 Cr | ₹24 Cr | ₹17 Cr | ₹15 Cr |
| Salaries, Wages & Bonus | ₹19 Cr | ₹20 Cr | ₹23 Cr | ₹17 Cr | ₹14 Cr |
| Contributions to EPF & Pension Funds | ₹0.02 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.11 Cr |
| Workmen and Staff Welfare Expenses | ₹0.12 Cr | ₹0.07 Cr | ₹0.19 Cr | ₹0.10 Cr | ₹0.03 Cr |
| Other Employees Cost | - | - | - | - | ₹0.06 Cr |
| Other Manufacturing Expenses | ₹2.97 Cr | ₹1.98 Cr | ₹1.52 Cr | ₹2.83 Cr | ₹46 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | ₹0.15 Cr |
| Repairs and Maintenance | ₹0.65 Cr | ₹0.50 Cr | ₹0.55 Cr | ₹0.88 Cr | ₹0.74 Cr |
| Packing Material Consumed | - | - | - | - | ₹43 Cr |
| Other Mfg Exp | ₹2.32 Cr | ₹1.48 Cr | ₹0.97 Cr | ₹1.95 Cr | ₹1.22 Cr |
| General and Administration Expenses | ₹4.26 Cr | ₹4.21 Cr | ₹4.21 Cr | ₹2.95 Cr | ₹3.83 Cr |
| Rent , Rates & Taxes | ₹0.23 Cr | ₹0.15 Cr | ₹0.43 Cr | ₹0.21 Cr | ₹1.00 Cr |
| Insurance | ₹0.47 Cr | ₹0.53 Cr | ₹0.18 Cr | ₹0.51 Cr | ₹0.43 Cr |
| Printing and stationery | ₹0.10 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹0.14 Cr | ₹0.11 Cr |
| Professional and legal fees | ₹0.81 Cr | ₹0.52 Cr | ₹1.33 Cr | ₹0.36 Cr | ₹0.39 Cr |
| Traveling and conveyance | ₹1.88 Cr | ₹1.88 Cr | ₹1.35 Cr | ₹0.78 Cr | ₹0.75 Cr |
| Other Administration | ₹0.78 Cr | ₹1.01 Cr | ₹0.82 Cr | ₹0.95 Cr | ₹1.15 Cr |
| Selling and Distribution Expenses | ₹9.44 Cr | ₹8.08 Cr | ₹6.63 Cr | ₹5.60 Cr | ₹5.48 Cr |
| Advertisement & Sales Promotion | ₹3.65 Cr | ₹3.10 Cr | ₹2.84 Cr | ₹2.55 Cr | ₹3.98 Cr |
| Sales Commissions & Incentives | ₹0.29 Cr | ₹0.13 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.00 Cr |
| Freight and Forwarding | ₹5.18 Cr | ₹4.81 Cr | ₹3.69 Cr | ₹3.01 Cr | ₹1.49 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.31 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Miscellaneous Expenses | ₹3.69 Cr | ₹1.73 Cr | ₹2.52 Cr | ₹0.78 Cr | ₹0.54 Cr |
| Bad debts /advances written off | - | - | - | - | ₹0.00 Cr |
| Provision for doubtful debts | ₹0.26 Cr | ₹0.01 Cr | ₹0.02 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹2.43 Cr | ₹1.08 Cr | ₹1.87 Cr | ₹0.18 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.01 Cr | ₹0.64 Cr | ₹0.63 Cr | ₹0.60 Cr | ₹0.54 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹285 Cr | ₹309 Cr | ₹297 Cr | ₹289 Cr | ₹209 Cr |
| Operating Profit (Excl OI) | ₹36 Cr | ₹43 Cr | ₹43 Cr | ₹37 Cr | ₹23 Cr |
| Other Income | ₹0.77 Cr | ₹2.80 Cr | ₹1.72 Cr | ₹3.17 Cr | ₹6.72 Cr |
| Interest Received | ₹0.20 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | ₹4.22 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.57 Cr | ₹2.66 Cr | ₹1.61 Cr | ₹3.09 Cr | ₹2.41 Cr |
| Operating Profit | ₹37 Cr | ₹46 Cr | ₹45 Cr | ₹41 Cr | ₹30 Cr |
| Interest | ₹6.73 Cr | ₹8.91 Cr | ₹7.53 Cr | ₹5.01 Cr | ₹6.36 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹6.07 Cr | ₹8.03 Cr | ₹5.93 Cr | ₹4.19 Cr | ₹5.38 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.66 Cr | ₹0.87 Cr | ₹1.61 Cr | ₹0.82 Cr | ₹0.98 Cr |
| Other Interest | - | - | - | - | - |
| PBDT | ₹30 Cr | ₹37 Cr | ₹37 Cr | ₹36 Cr | ₹23 Cr |
| Depreciation | ₹7.94 Cr | ₹9.17 Cr | ₹9.64 Cr | ₹11 Cr | ₹15 Cr |
| Profit Before Taxation & Exceptional Items | ₹23 Cr | ₹28 Cr | ₹28 Cr | ₹25 Cr | ₹8.32 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹23 Cr | ₹28 Cr | ₹28 Cr | ₹25 Cr | ₹8.32 Cr |
| Provision for Tax | ₹5.93 Cr | ₹7.37 Cr | ₹7.25 Cr | ₹6.37 Cr | ₹2.22 Cr |
| Current Income Tax | ₹6.72 Cr | ₹7.93 Cr | ₹8.18 Cr | ₹7.01 Cr | ₹2.00 Cr |
| Deferred Tax | ₹-0.77 Cr | ₹-0.56 Cr | ₹-0.92 Cr | ₹-0.64 Cr | ₹0.21 Cr |
| Other taxes | ₹-0.02 Cr | ₹-0.01 Cr | ₹-0.01 Cr | - | ₹0.00 Cr |
| Profit After Tax | ₹17 Cr | ₹21 Cr | ₹20 Cr | ₹18 Cr | ₹6.10 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹83 Cr | ₹62 Cr | ₹42 Cr | ₹23 Cr | ₹17 Cr |
| Appropriations | ₹99 Cr | ₹83 Cr | ₹62 Cr | ₹42 Cr | ₹23 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹15.78 | ₹19.85 | ₹19.48 | ₹17.46 | ₹5.81 |
| Adjusted EPS | ₹15.78 | ₹19.85 | ₹19.48 | ₹17.46 | ₹5.81 |
Compare Income Statement of peers of SHEETAL COOL PRODUCTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHEETAL COOL PRODUCTS | ₹505.2 Cr | -7% | 5.1% | 49.3% | Stock Analytics | |
| VARUN BEVERAGES | ₹178,974.0 Cr | -2.3% | 2.9% | 13.1% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹125,003.0 Cr | -0.1% | -2.8% | -5.8% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹27,647.5 Cr | -0.9% | -11.3% | -38% | Stock Analytics | |
| HATSUN AGRO PRODUCT | ₹20,565.2 Cr | 1.6% | -1.4% | -6.3% | Stock Analytics | |
| BIKAJI FOODS INTERNATIONAL | ₹16,610.0 Cr | 0.4% | -2% | -11.6% | Stock Analytics | |
SHEETAL COOL PRODUCTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHEETAL COOL PRODUCTS | -7% |
5.1% |
49.3% |
| SENSEX | 1.7% |
2.1% |
-6% |
You may also like the below Video Courses