Home > Income Statement > SHIVALIK BIMETAL CONTROLS

SHIVALIK BIMETAL CONTROLS
Income Statement

SHIVALIK BIMETAL CONTROLS is part of below Screeners ↓
Top Small Cap Stocks with Best Fundamentals
COMMUNITY POLL
for SHIVALIK BIMETAL CONTROLS
Please provide your vote to see the results

SHIVALIK BIMETAL CONTROLS Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹470 Cr₹324 Cr₹204 Cr₹187 Cr₹193 Cr
     Sales ₹470 Cr₹323 Cr₹203 Cr₹186 Cr₹193 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income ₹0.12 Cr₹0.55 Cr₹0.42 Cr₹0.85 Cr₹0.53 Cr
     Revenue from property development -----
     Other Operational Income -----
Less: Excise Duty -----
Net Sales ₹470 Cr₹324 Cr₹204 Cr₹187 Cr₹193 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-17 Cr₹-11 Cr₹-12 Cr₹9.36 Cr₹-13 Cr
Raw Material Consumed ₹263 Cr₹172 Cr₹113 Cr₹98 Cr₹109 Cr
     Opening Raw Materials ₹59 Cr₹33 Cr₹25 Cr₹33 Cr₹20 Cr
     Purchases Raw Materials ₹255 Cr₹198 Cr₹121 Cr₹89 Cr₹122 Cr
     Closing Raw Materials ₹52 Cr₹59 Cr₹33 Cr₹25 Cr₹33 Cr
     Other Direct Purchases / Brought in cost -----
     Other raw material cost -----
Power & Fuel Cost ₹4.52 Cr₹2.90 Cr₹2.16 Cr₹2.06 Cr₹2.04 Cr
     Electricity & Power ₹4.52 Cr₹2.90 Cr₹2.16 Cr₹2.06 Cr₹2.04 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹38 Cr₹27 Cr₹22 Cr₹20 Cr₹17 Cr
     Salaries, Wages & Bonus ₹33 Cr₹23 Cr₹19 Cr₹17 Cr₹14 Cr
     Contributions to EPF & Pension Funds ₹1.75 Cr₹1.42 Cr₹1.26 Cr₹1.27 Cr₹1.01 Cr
     Workmen and Staff Welfare Expenses ₹3.32 Cr₹1.99 Cr₹1.39 Cr₹1.22 Cr₹1.31 Cr
     Other Employees Cost ₹0.30 Cr₹0.23 Cr₹0.22 Cr₹0.20 Cr₹0.17 Cr
Other Manufacturing Expenses ₹26 Cr₹16 Cr₹14 Cr₹8.02 Cr₹8.76 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹5.89 Cr₹5.62 Cr₹6.41 Cr₹0.23 Cr₹0.19 Cr
     Repairs and Maintenance ₹5.69 Cr₹4.51 Cr₹4.13 Cr₹4.17 Cr₹4.63 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹14 Cr₹5.75 Cr₹3.73 Cr₹3.62 Cr₹3.94 Cr
General and Administration Expenses ₹18 Cr₹13 Cr₹8.28 Cr₹9.92 Cr₹13 Cr
     Rent , Rates & Taxes ₹2.14 Cr₹3.21 Cr₹0.74 Cr₹0.76 Cr₹1.48 Cr
     Insurance ₹0.66 Cr₹0.48 Cr₹0.40 Cr₹0.22 Cr₹0.24 Cr
     Printing and stationery ₹0.30 Cr₹0.20 Cr₹0.14 Cr₹0.18 Cr₹0.16 Cr
     Professional and legal fees ₹3.84 Cr₹1.81 Cr₹1.50 Cr₹1.97 Cr₹2.62 Cr
     Traveling and conveyance ₹2.03 Cr₹0.36 Cr₹0.17 Cr₹1.02 Cr₹1.08 Cr
     Other Administration ₹11 Cr₹7.02 Cr₹5.49 Cr₹6.79 Cr₹8.30 Cr
Selling and Distribution Expenses ₹29 Cr₹30 Cr₹18 Cr₹18 Cr₹20 Cr
     Advertisement & Sales Promotion ₹0.26 Cr₹0.23 Cr₹0.14 Cr₹0.29 Cr₹0.25 Cr
     Sales Commissions & Incentives ₹16 Cr₹15 Cr₹10 Cr₹10 Cr₹13 Cr
     Freight and Forwarding ₹12 Cr₹14 Cr₹8.23 Cr₹7.70 Cr₹6.83 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses -----
Miscellaneous Expenses ₹1.59 Cr₹1.27 Cr₹0.98 Cr₹1.07 Cr₹1.48 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts ₹0.00 Cr-₹0.03 Cr--
     Losson disposal of fixed assets(net) ₹0.02 Cr₹0.01 Cr₹0.00 Cr₹0.02 Cr₹0.05 Cr
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹1.57 Cr₹1.27 Cr₹0.95 Cr₹1.05 Cr₹1.43 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹361 Cr₹251 Cr₹168 Cr₹166 Cr₹158 Cr
Operating Profit (Excl OI) ₹109 Cr₹73 Cr₹36 Cr₹21 Cr₹36 Cr
Other Income ₹9.92 Cr₹5.45 Cr₹4.05 Cr₹4.41 Cr₹5.39 Cr
     Interest Received ₹0.54 Cr₹0.48 Cr₹0.23 Cr₹0.01 Cr₹0.01 Cr
     Dividend Received ₹0.00 Cr₹0.00 Cr---
     Profit on sale of Fixed Assets ₹0.13 Cr₹0.18 Cr₹0.12 Cr₹0.03 Cr-
     Profits on sale of Investments -----
     Provision Written Back ₹0.09 Cr₹0.26 Cr₹0.02 Cr₹0.09 Cr₹0.02 Cr
     Foreign Exchange Gains ₹4.38 Cr₹4.22 Cr₹2.64 Cr₹2.73 Cr₹3.47 Cr
     Others ₹4.77 Cr₹0.30 Cr₹1.04 Cr₹1.55 Cr₹1.89 Cr
Operating Profit ₹119 Cr₹79 Cr₹40 Cr₹25 Cr₹41 Cr
Interest ₹7.04 Cr₹2.76 Cr₹1.63 Cr₹2.94 Cr₹3.58 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹4.16 Cr₹1.91 Cr₹1.55 Cr₹2.14 Cr₹2.23 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹1.32 Cr₹0.93 Cr₹0.66 Cr₹0.82 Cr₹0.87 Cr
     Other Interest ₹1.56 Cr₹-0.08 Cr₹-0.58 Cr₹-0.02 Cr₹0.48 Cr
PBDT ₹112 Cr₹76 Cr₹39 Cr₹22 Cr₹37 Cr
Depreciation ₹11 Cr₹6.38 Cr₹5.90 Cr₹6.01 Cr₹4.85 Cr
Profit Before Taxation & Exceptional Items ₹101 Cr₹70 Cr₹33 Cr₹16 Cr₹33 Cr
Exceptional Income / Expenses ---₹0.26 Cr-
Profit Before Tax ₹102 Cr₹73 Cr₹34 Cr₹16 Cr₹33 Cr
Provision for Tax ₹23 Cr₹18 Cr₹8.84 Cr₹3.71 Cr₹9.83 Cr
     Current Income Tax ₹25 Cr₹18 Cr₹8.86 Cr₹4.62 Cr₹9.59 Cr
     Deferred Tax ₹-1.70 Cr₹0.50 Cr₹-0.21 Cr₹-0.92 Cr₹0.24 Cr
     Other taxes ₹-0.30 Cr₹-0.16 Cr₹0.19 Cr₹0.01 Cr-
Profit After Tax ₹79 Cr₹55 Cr₹25 Cr₹13 Cr₹23 Cr
Extra items -----
Minority Interest -----
Share of Associate ---₹0.69 Cr₹1.95 Cr
Other Consolidated Items -----
Consolidated Net Profit ₹79 Cr₹55 Cr₹25 Cr₹13 Cr₹25 Cr
Adjustments to PAT -----
Profit Balance B/F ₹184 Cr₹132 Cr₹108 Cr₹71 Cr₹49 Cr
Appropriations ₹263 Cr₹187 Cr₹133 Cr₹84 Cr₹74 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax ---₹0.24 Cr₹0.24 Cr
     Other Appropriation ₹5.76 Cr₹1.15 Cr-₹1.40 Cr₹1.43 Cr
Equity Dividend % ₹60.00₹50.00₹30.00₹15.00₹30.00
Earnings Per Share ₹13.73₹14.35₹6.64₹3.50₹6.41
Adjusted EPS ₹13.73₹9.57₹4.42₹2.34₹4.27

Compare Income Statement of peers of SHIVALIK BIMETAL CONTROLS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SHIVALIK BIMETAL CONTROLS ₹3,201.7 Cr -1.7% -4.4% 9.7% Stock Analytics
HINDUSTAN ZINC ₹222,928.0 Cr 13.7% 53.2% 45.5% Stock Analytics
VEDANTA ₹152,684.0 Cr 0% 27.1% 41.4% Stock Analytics
HINDALCO INDUSTRIES ₹140,597.0 Cr -2% 8.5% 38.9% Stock Analytics
HINDUSTAN COPPER ₹36,041.0 Cr -1.3% 12.4% 234.6% Stock Analytics
GRAVITA INDIA ₹6,282.5 Cr -2.1% -16.5% 60.6% Stock Analytics


SHIVALIK BIMETAL CONTROLS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SHIVALIK BIMETAL CONTROLS

-1.7%

-4.4%

9.7%

SENSEX

-1.6%

-2.1%

19%


You may also like the below Video Courses