SHIVA CEMENT
|
SHIVA CEMENT Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹312 Cr | ₹350 Cr | ₹0.01 Cr | ₹3.47 Cr | ₹29 Cr |
| Sales | ₹312 Cr | ₹350 Cr | - | ₹3.47 Cr | ₹29 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.50 Cr | ₹0.08 Cr | ₹0.01 Cr | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹311 Cr | ₹347 Cr | ₹0.01 Cr | ₹3.47 Cr | ₹28 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-11 Cr | ₹-5.10 Cr | ₹0.16 Cr | ₹-7.16 Cr | ₹0.15 Cr |
| Raw Material Consumed | ₹93 Cr | ₹77 Cr | ₹0.32 Cr | ₹9.83 Cr | ₹8.35 Cr |
| Opening Raw Materials | ₹0.27 Cr | ₹0.83 Cr | ₹0.17 Cr | ₹0.35 Cr | ₹4.98 Cr |
| Purchases Raw Materials | ₹94 Cr | ₹76 Cr | ₹0.98 Cr | ₹9.99 Cr | ₹8.25 Cr |
| Closing Raw Materials | ₹0.74 Cr | ₹0.27 Cr | ₹0.83 Cr | ₹0.50 Cr | ₹4.88 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹130 Cr | ₹137 Cr | ₹2.13 Cr | ₹3.20 Cr | ₹16 Cr |
| Electricity & Power | ₹18 Cr | ₹16 Cr | ₹1.08 Cr | ₹1.98 Cr | ₹7.64 Cr |
| Oil, Fuel & Natural gas | ₹112 Cr | ₹121 Cr | ₹1.04 Cr | - | - |
| Coals etc | - | - | - | ₹1.22 Cr | ₹8.32 Cr |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹27 Cr | ₹16 Cr | ₹2.74 Cr | ₹2.75 Cr | ₹3.96 Cr |
| Salaries, Wages & Bonus | ₹24 Cr | ₹15 Cr | ₹1.78 Cr | ₹2.02 Cr | ₹2.38 Cr |
| Contributions to EPF & Pension Funds | ₹1.10 Cr | ₹0.76 Cr | ₹0.27 Cr | ₹0.28 Cr | ₹0.08 Cr |
| Workmen and Staff Welfare Expenses | ₹1.32 Cr | ₹0.91 Cr | ₹0.56 Cr | ₹0.27 Cr | ₹0.23 Cr |
| Other Employees Cost | ₹0.51 Cr | ₹0.27 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹1.26 Cr |
| Other Manufacturing Expenses | ₹65 Cr | ₹71 Cr | ₹0.43 Cr | ₹1.34 Cr | ₹4.00 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹13 Cr | ₹8.23 Cr | ₹0.23 Cr | ₹0.71 Cr | ₹1.48 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹52 Cr | ₹63 Cr | ₹0.20 Cr | ₹0.63 Cr | ₹2.51 Cr |
| General and Administration Expenses | ₹9.94 Cr | ₹7.87 Cr | ₹3.12 Cr | ₹2.75 Cr | ₹5.30 Cr |
| Rent , Rates & Taxes | ₹0.89 Cr | ₹0.54 Cr | ₹0.43 Cr | ₹0.47 Cr | ₹0.30 Cr |
| Insurance | ₹1.57 Cr | ₹1.13 Cr | ₹0.12 Cr | ₹0.14 Cr | ₹0.14 Cr |
| Printing and stationery | ₹0.44 Cr | ₹0.42 Cr | ₹0.12 Cr | ₹0.08 Cr | - |
| Professional and legal fees | ₹1.22 Cr | ₹1.11 Cr | ₹1.88 Cr | ₹1.78 Cr | ₹1.60 Cr |
| Traveling and conveyance | ₹2.14 Cr | ₹1.59 Cr | ₹0.35 Cr | ₹0.11 Cr | ₹0.09 Cr |
| Other Administration | ₹3.67 Cr | ₹3.08 Cr | ₹0.21 Cr | ₹0.16 Cr | ₹3.17 Cr |
| Selling and Distribution Expenses | ₹0.13 Cr | ₹0.24 Cr | ₹0.28 Cr | ₹0.12 Cr | ₹0.14 Cr |
| Advertisement & Sales Promotion | ₹0.10 Cr | ₹0.21 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.09 Cr |
| Sales Commissions & Incentives | ₹0.03 Cr | ₹0.03 Cr | - | - | - |
| Freight and Forwarding | - | - | - | - | ₹0.05 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | ₹0.24 Cr | ₹0.08 Cr | - |
| Miscellaneous Expenses | ₹8.33 Cr | ₹3.17 Cr | ₹31 Cr | ₹15 Cr | ₹1.45 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | ₹0.05 Cr |
| Losson disposal of fixed assets(net) | ₹5.14 Cr | - | ₹27 Cr | ₹13 Cr | ₹1.40 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.19 Cr | ₹3.17 Cr | ₹3.93 Cr | ₹1.69 Cr | - |
| Less: Expenses Capitalised | - | - | - | ₹1.99 Cr | ₹0.04 Cr |
| Total Expenditure | ₹323 Cr | ₹308 Cr | ₹40 Cr | ₹26 Cr | ₹39 Cr |
| Operating Profit (Excl OI) | ₹-11 Cr | ₹39 Cr | ₹-40 Cr | ₹-22 Cr | ₹-11 Cr |
| Other Income | ₹6.74 Cr | ₹2.41 Cr | ₹3.47 Cr | ₹3.81 Cr | ₹4.10 Cr |
| Interest Received | ₹4.25 Cr | ₹0.47 Cr | ₹0.30 Cr | ₹0.42 Cr | ₹0.52 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.05 Cr | - | - | ₹3.57 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | ₹0.24 Cr | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹2.49 Cr | ₹1.89 Cr | ₹3.17 Cr | ₹3.16 Cr | ₹0.01 Cr |
| Operating Profit | ₹-4.62 Cr | ₹41 Cr | ₹-37 Cr | ₹-19 Cr | ₹-6.71 Cr |
| Interest | ₹115 Cr | ₹101 Cr | ₹13 Cr | ₹8.79 Cr | ₹15 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹105 Cr | ₹88 Cr | ₹8.70 Cr | ₹7.97 Cr | ₹14 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.21 Cr | ₹6.70 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.26 Cr |
| Other Interest | ₹8.57 Cr | ₹6.47 Cr | ₹4.14 Cr | ₹0.81 Cr | ₹0.51 Cr |
| PBDT | ₹-120 Cr | ₹-60 Cr | ₹-50 Cr | ₹-27 Cr | ₹-22 Cr |
| Depreciation | ₹42 Cr | ₹31 Cr | ₹59 Cr | ₹7.06 Cr | ₹7.82 Cr |
| Profit Before Taxation & Exceptional Items | ₹-162 Cr | ₹-92 Cr | ₹-109 Cr | ₹-35 Cr | ₹-29 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹-162 Cr | ₹-92 Cr | ₹-109 Cr | ₹-35 Cr | ₹-29 Cr |
| Provision for Tax | ₹-20 Cr | ₹-23 Cr | ₹-28 Cr | ₹-9.00 Cr | ₹-7.51 Cr |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | ₹-24 Cr | ₹-23 Cr | ₹-28 Cr | ₹-9.00 Cr | ₹-7.51 Cr |
| Other taxes | ₹3.94 Cr | ₹0.05 Cr | ₹0.29 Cr | - | - |
| Profit After Tax | ₹-142 Cr | ₹-68 Cr | ₹-80 Cr | ₹-26 Cr | ₹-22 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-291 Cr | ₹-222 Cr | ₹-142 Cr | ₹-116 Cr | ₹-93 Cr |
| Appropriations | ₹-433 Cr | ₹-291 Cr | ₹-222 Cr | ₹-142 Cr | ₹-115 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.61 Cr | ₹0.12 Cr | ₹-0.03 Cr | ₹-0.07 Cr | ₹1.52 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-4.83 | ₹-3.50 | ₹-4.13 | ₹-1.31 | ₹-1.13 |
| Adjusted EPS | ₹-4.83 | ₹-3.27 | ₹-3.85 | ₹-1.22 | ₹-1.05 |
Compare Income Statement of peers of SHIVA CEMENT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHIVA CEMENT | ₹740.5 Cr | 1% | -13.1% | -39.8% | Stock Analytics | |
| ULTRATECH CEMENT | ₹349,596.0 Cr | 0.8% | -1.9% | 7.7% | Stock Analytics | |
| AMBUJA CEMENTS | ₹139,201.0 Cr | 0.1% | -1.3% | -1.4% | Stock Analytics | |
| SHREE CEMENT | ₹96,507.0 Cr | -1.3% | -8.7% | 9.4% | Stock Analytics | |
| JK CEMENT | ₹42,923.7 Cr | -0.1% | -15.2% | 35% | Stock Analytics | |
| ACC | ₹34,556.6 Cr | 0.1% | -1.4% | -20.1% | Stock Analytics | |
SHIVA CEMENT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHIVA CEMENT | 1% |
-13.1% |
-39.8% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses