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
Best 1M Momentum Small Cap Stocks
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 ₹3,322.1 Cr 0.2% 7.4% 16.5% Stock Analytics
HINDUSTAN ZINC ₹178,139.0 Cr 2.9% 42.4% 29.2% Stock Analytics
VEDANTA ₹147,443.0 Cr 4.2% 46.4% 38.4% Stock Analytics
HINDALCO INDUSTRIES ₹145,968.0 Cr 4.9% 18.7% 51.1% Stock Analytics
HINDUSTAN COPPER ₹37,796.1 Cr 3.1% 45.4% 283.8% Stock Analytics
GRAVITA INDIA ₹6,717.0 Cr -0.3% 10.1% 90.9% Stock Analytics


SHIVALIK BIMETAL CONTROLS Share Price vs Sensex

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

0.2%

7.4%

16.5%

SENSEX

0.9%

1.5%

23.6%


You may also like the below Video Courses