SHILCHAR TECHNOLOGIES
|
SHILCHAR TECHNOLOGIES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹623 Cr | ₹397 Cr | ₹280 Cr | ₹180 Cr | ₹118 Cr |
| Sales | ₹623 Cr | ₹397 Cr | ₹280 Cr | ₹180 Cr | ₹118 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹623 Cr | ₹397 Cr | ₹280 Cr | ₹180 Cr | ₹118 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-12 Cr | ₹-6.45 Cr | ₹9.51 Cr | ₹-5.09 Cr | ₹-4.78 Cr |
| Raw Material Consumed | ₹400 Cr | ₹256 Cr | ₹190 Cr | ₹145 Cr | ₹96 Cr |
| Opening Raw Materials | ₹46 Cr | ₹16 Cr | ₹15 Cr | ₹16 Cr | ₹15 Cr |
| Purchases Raw Materials | ₹421 Cr | ₹286 Cr | ₹191 Cr | ₹144 Cr | ₹97 Cr |
| Closing Raw Materials | ₹68 Cr | ₹46 Cr | ₹16 Cr | ₹15 Cr | ₹16 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.20 Cr | ₹1.05 Cr | ₹1.07 Cr | ₹0.94 Cr | ₹0.88 Cr |
| Electricity & Power | ₹1.20 Cr | ₹1.05 Cr | ₹1.07 Cr | ₹0.94 Cr | ₹0.88 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹20 Cr | ₹14 Cr | ₹12 Cr | ₹7.70 Cr | ₹6.67 Cr |
| Salaries, Wages & Bonus | ₹18 Cr | ₹13 Cr | ₹10 Cr | ₹6.63 Cr | ₹5.79 Cr |
| Contributions to EPF & Pension Funds | ₹0.87 Cr | ₹0.61 Cr | ₹0.58 Cr | ₹0.50 Cr | ₹0.38 Cr |
| Workmen and Staff Welfare Expenses | ₹1.23 Cr | ₹0.77 Cr | ₹0.77 Cr | ₹0.57 Cr | ₹0.51 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹16 Cr | ₹10 Cr | ₹7.48 Cr | ₹6.21 Cr | ₹5.20 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹10 Cr | ₹6.55 Cr | ₹4.79 Cr | ₹3.86 Cr | ₹3.35 Cr |
| Repairs and Maintenance | ₹1.36 Cr | ₹0.90 Cr | ₹0.53 Cr | ₹0.38 Cr | ₹0.36 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹4.09 Cr | ₹2.73 Cr | ₹2.16 Cr | ₹1.98 Cr | ₹1.49 Cr |
| General and Administration Expenses | ₹3.37 Cr | ₹2.50 Cr | ₹2.19 Cr | ₹1.10 Cr | ₹0.91 Cr |
| Rent , Rates & Taxes | - | - | - | - | - |
| Insurance | - | - | - | - | - |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹1.30 Cr | ₹0.80 Cr | ₹0.78 Cr | ₹0.72 Cr | ₹0.57 Cr |
| Traveling and conveyance | ₹1.96 Cr | ₹1.59 Cr | ₹1.32 Cr | ₹0.31 Cr | ₹0.27 Cr |
| Other Administration | ₹0.12 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.08 Cr |
| Selling and Distribution Expenses | ₹5.19 Cr | ₹3.25 Cr | ₹2.80 Cr | ₹2.77 Cr | ₹2.25 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹5.19 Cr | ₹3.25 Cr | ₹2.80 Cr | ₹2.77 Cr | ₹2.25 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹4.77 Cr | ₹2.52 Cr | ₹2.90 Cr | ₹1.94 Cr | ₹1.61 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.03 Cr | ₹0.21 Cr | ₹0.18 Cr | ₹0.23 Cr | ₹0.04 Cr |
| Losson disposal of fixed assets(net) | ₹0.55 Cr | ₹0.03 Cr | ₹0.15 Cr | - | ₹0.01 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.20 Cr | ₹2.28 Cr | ₹2.56 Cr | ₹1.71 Cr | ₹1.56 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹438 Cr | ₹284 Cr | ₹227 Cr | ₹161 Cr | ₹108 Cr |
| Operating Profit (Excl OI) | ₹185 Cr | ₹113 Cr | ₹53 Cr | ₹19 Cr | ₹9.50 Cr |
| Other Income | ₹16 Cr | ₹13 Cr | ₹8.08 Cr | ₹3.35 Cr | ₹2.41 Cr |
| Interest Received | ₹3.12 Cr | ₹2.73 Cr | ₹0.46 Cr | ₹0.25 Cr | ₹0.62 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.02 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.37 Cr | - | ₹0.07 Cr | ₹0.15 Cr | - |
| Foreign Exchange Gains | ₹3.98 Cr | ₹2.64 Cr | ₹2.81 Cr | ₹0.44 Cr | ₹0.62 Cr |
| Others | ₹9.00 Cr | ₹7.46 Cr | ₹4.72 Cr | ₹2.52 Cr | ₹1.18 Cr |
| Operating Profit | ₹201 Cr | ₹126 Cr | ₹61 Cr | ₹23 Cr | ₹12 Cr |
| Interest | ₹0.44 Cr | ₹0.21 Cr | ₹0.60 Cr | ₹1.07 Cr | ₹2.16 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.44 Cr | ₹0.21 Cr | ₹0.40 Cr | ₹0.72 Cr | ₹0.54 Cr |
| Other Interest | - | - | ₹0.20 Cr | ₹0.35 Cr | ₹1.62 Cr |
| PBDT | ₹201 Cr | ₹126 Cr | ₹61 Cr | ₹22 Cr | ₹9.74 Cr |
| Depreciation | ₹3.41 Cr | ₹2.60 Cr | ₹2.40 Cr | ₹2.58 Cr | ₹2.51 Cr |
| Profit Before Taxation & Exceptional Items | ₹197 Cr | ₹123 Cr | ₹58 Cr | ₹19 Cr | ₹7.23 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹197 Cr | ₹123 Cr | ₹58 Cr | ₹19 Cr | ₹7.23 Cr |
| Provision for Tax | ₹51 Cr | ₹31 Cr | ₹15 Cr | ₹5.08 Cr | ₹1.71 Cr |
| Current Income Tax | ₹51 Cr | ₹31 Cr | ₹15 Cr | ₹5.08 Cr | ₹1.57 Cr |
| Deferred Tax | ₹0.04 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.29 Cr | ₹0.14 Cr |
| Other taxes | ₹-0.04 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹-0.30 Cr | ₹-0.01 Cr |
| Profit After Tax | ₹147 Cr | ₹92 Cr | ₹43 Cr | ₹14 Cr | ₹5.52 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹200 Cr | ₹112 Cr | ₹70 Cr | ₹57 Cr | ₹52 Cr |
| Appropriations | ₹347 Cr | ₹204 Cr | ₹113 Cr | ₹71 Cr | ₹57 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹9.61 Cr | ₹3.74 Cr | ₹1.45 Cr | ₹0.61 Cr | ₹0.33 Cr |
| Equity Dividend % | ₹125.00 | ₹125.00 | ₹100.00 | ₹40.00 | ₹15.00 |
| Earnings Per Share | ₹192.55 | ₹120.48 | ₹113.08 | ₹36.82 | ₹14.48 |
| Adjusted EPS | ₹128.36 | ₹80.32 | ₹37.69 | ₹12.27 | ₹4.83 |
Compare Income Statement of peers of SHILCHAR TECHNOLOGIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHILCHAR TECHNOLOGIES | ₹4,882.7 Cr | -0.1% | -2.6% | -8.5% | Stock Analytics | |
| SIEMENS | ₹114,325.0 Cr | 4.8% | 2.8% | -51.6% | Stock Analytics | |
| CG POWER AND INDUSTRIAL SOLUTIONS | ₹114,031.0 Cr | -2.8% | -4.5% | 6.5% | Stock Analytics | |
| ABB INDIA | ₹107,688.0 Cr | 3.5% | -2.3% | -25.3% | Stock Analytics | |
| HAVELLS INDIA | ₹90,387.7 Cr | -1.7% | -3.4% | -9.1% | Stock Analytics | |
| SUZLON ENERGY | ₹77,526.2 Cr | -1.8% | 6.9% | 5.2% | Stock Analytics | |
SHILCHAR TECHNOLOGIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHILCHAR TECHNOLOGIES | -0.1% |
-2.6% |
-8.5% |
| SENSEX | 0.9% |
2.1% |
8.3% |
You may also like the below Video Courses