Home > Income Statement > SHIVALIK RASAYAN

SHIVALIK RASAYAN
Income Statement

COMMUNITY POLL
for SHIVALIK RASAYAN
Please provide your vote to see the results

SHIVALIK RASAYAN Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹234 Cr₹215 Cr₹198 Cr₹186 Cr₹171 Cr
     Sales ₹234 Cr₹207 Cr₹196 Cr₹186 Cr₹171 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹0.46 Cr₹7.78 Cr₹1.99 Cr--
Less: Excise Duty -----
Net Sales ₹234 Cr₹215 Cr₹198 Cr₹186 Cr₹171 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-18 Cr₹-7.81 Cr₹1.33 Cr₹-2.05 Cr₹0.71 Cr
Raw Material Consumed ₹133 Cr₹102 Cr₹106 Cr₹116 Cr₹110 Cr
     Opening Raw Materials ₹16 Cr₹4.51 Cr₹9.40 Cr₹11 Cr₹6.81 Cr
     Purchases Raw Materials ₹150 Cr₹113 Cr₹101 Cr₹114 Cr₹112 Cr
     Closing Raw Materials ₹33 Cr₹16 Cr₹4.51 Cr₹9.40 Cr₹11 Cr
     Other Direct Purchases / Brought in cost ----₹2.21 Cr
     Other raw material cost -----
Power & Fuel Cost ₹11 Cr₹11 Cr₹7.40 Cr₹7.02 Cr₹5.20 Cr
     Electricity & Power ₹11 Cr₹11 Cr₹7.23 Cr₹6.94 Cr₹5.13 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel ₹0.59 Cr₹0.48 Cr₹0.17 Cr₹0.08 Cr₹0.07 Cr
Employee Cost ₹33 Cr₹26 Cr₹18 Cr₹14 Cr₹12 Cr
     Salaries, Wages & Bonus ₹30 Cr₹23 Cr₹16 Cr₹11 Cr₹10 Cr
     Contributions to EPF & Pension Funds ₹2.04 Cr₹1.34 Cr₹1.11 Cr₹1.03 Cr₹0.81 Cr
     Workmen and Staff Welfare Expenses ₹0.93 Cr₹2.19 Cr₹1.38 Cr₹1.14 Cr₹1.00 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹16 Cr₹20 Cr₹15 Cr₹13 Cr₹9.99 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹3.97 Cr₹4.02 Cr₹3.37 Cr₹4.00 Cr₹3.09 Cr
     Repairs and Maintenance ₹2.42 Cr₹4.17 Cr₹3.16 Cr₹2.42 Cr₹1.49 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹10 Cr₹11 Cr₹8.51 Cr₹6.85 Cr₹5.41 Cr
General and Administration Expenses ₹11 Cr₹11 Cr₹8.00 Cr₹7.82 Cr₹6.31 Cr
     Rent , Rates & Taxes ₹0.72 Cr₹0.73 Cr₹0.48 Cr₹0.72 Cr₹1.41 Cr
     Insurance ₹0.49 Cr₹0.40 Cr₹0.39 Cr₹0.29 Cr₹0.28 Cr
     Printing and stationery ₹1.24 Cr₹0.79 Cr₹0.47 Cr₹0.50 Cr₹0.26 Cr
     Professional and legal fees ₹1.24 Cr₹3.11 Cr₹2.11 Cr₹1.63 Cr₹1.62 Cr
     Traveling and conveyance ₹1.35 Cr₹0.90 Cr₹0.44 Cr₹0.46 Cr₹0.58 Cr
     Other Administration ₹6.94 Cr₹6.02 Cr₹4.56 Cr₹4.69 Cr₹2.74 Cr
Selling and Distribution Expenses ₹2.81 Cr₹1.88 Cr₹1.58 Cr₹1.26 Cr₹1.43 Cr
     Advertisement & Sales Promotion ₹2.71 Cr₹1.85 Cr₹1.40 Cr₹0.87 Cr₹1.07 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding -----
     Handling and Clearing Charges -----
     Other Selling Expenses ₹0.10 Cr₹0.03 Cr₹0.19 Cr₹0.39 Cr₹0.36 Cr
Miscellaneous Expenses ₹1.94 Cr₹3.18 Cr₹2.15 Cr₹0.68 Cr₹0.46 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) ₹0.01 Cr₹0.00 Cr₹0.00 Cr₹0.06 Cr₹0.01 Cr
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹1.93 Cr₹3.18 Cr₹2.15 Cr₹0.62 Cr₹0.45 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹191 Cr₹167 Cr₹159 Cr₹157 Cr₹147 Cr
Operating Profit (Excl OI) ₹43 Cr₹47 Cr₹38 Cr₹29 Cr₹24 Cr
Other Income ₹4.67 Cr₹3.71 Cr₹1.13 Cr₹3.14 Cr₹7.99 Cr
     Interest Received ₹2.40 Cr₹1.61 Cr₹0.24 Cr₹1.00 Cr₹5.22 Cr
     Dividend Received ₹0.53 Cr₹0.51 Cr₹0.24 Cr₹0.48 Cr-
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments -----
     Provision Written Back -----
     Foreign Exchange Gains ₹1.48 Cr₹1.45 Cr₹0.47 Cr₹1.37 Cr₹2.42 Cr
     Others ₹0.27 Cr₹0.14 Cr₹0.18 Cr₹0.29 Cr₹0.35 Cr
Operating Profit ₹48 Cr₹51 Cr₹40 Cr₹32 Cr₹32 Cr
Interest ₹4.85 Cr₹3.06 Cr₹2.04 Cr₹1.87 Cr₹2.51 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹1.00 Cr₹0.88 Cr₹0.49 Cr₹0.79 Cr₹0.83 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.50 Cr₹0.57 Cr₹0.46 Cr₹0.39 Cr₹0.46 Cr
     Other Interest ₹3.34 Cr₹1.62 Cr₹1.09 Cr₹0.70 Cr₹1.23 Cr
PBDT ₹43 Cr₹48 Cr₹38 Cr₹30 Cr₹29 Cr
Depreciation ₹12 Cr₹11 Cr₹8.58 Cr₹3.51 Cr₹3.03 Cr
Profit Before Taxation & Exceptional Items ₹32 Cr₹37 Cr₹29 Cr₹27 Cr₹26 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹32 Cr₹37 Cr₹29 Cr₹27 Cr₹26 Cr
Provision for Tax ₹1.83 Cr₹2.70 Cr₹4.27 Cr₹4.65 Cr₹5.23 Cr
     Current Income Tax ₹6.25 Cr₹7.32 Cr₹6.26 Cr₹6.42 Cr₹7.36 Cr
     Deferred Tax ₹-1.87 Cr₹-1.27 Cr₹0.12 Cr₹-0.29 Cr₹-0.27 Cr
     Other taxes ₹-2.55 Cr₹-3.34 Cr₹-2.12 Cr₹-1.48 Cr₹-1.86 Cr
Profit After Tax ₹30 Cr₹34 Cr₹25 Cr₹22 Cr₹21 Cr
Extra items -----
Minority Interest -₹-8.66 Cr₹-7.06 Cr₹-8.04 Cr₹-7.33 Cr
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹30 Cr₹26 Cr₹18 Cr₹14 Cr₹14 Cr
Adjustments to PAT -----
Profit Balance B/F ₹90 Cr₹65 Cr₹48 Cr₹35 Cr₹24 Cr
Appropriations ₹119 Cr₹91 Cr₹65 Cr₹49 Cr₹38 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹1.14 Cr₹1.20 Cr₹0.33 Cr₹0.83 Cr₹2.97 Cr
Equity Dividend % ₹10.00₹10.00₹10.00₹5.00₹10.00
Earnings Per Share ₹20.59₹17.67₹12.77₹10.16₹9.88
Adjusted EPS ₹20.59₹17.67₹12.77₹10.16₹9.88

Compare Income Statement of peers of SHIVALIK RASAYAN

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SHIVALIK RASAYAN ₹902.9 Cr 5.7% -10.6% -9.9% Stock Analytics
PI INDUSTRIES ₹57,574.0 Cr 2.7% 3.3% 29% Stock Analytics
UPL ₹36,761.0 Cr 0.9% -4.8% -33.6% Stock Analytics
BAYER CROPSCIENCE ₹24,844.0 Cr 2.3% -13.6% 27.1% Stock Analytics
SUMITOMO CHEMICAL INDIA ₹19,539.1 Cr 1.5% -9.4% -15% Stock Analytics
BASF INDIA ₹15,692.1 Cr -1.7% -1.6% 36.1% Stock Analytics


SHIVALIK RASAYAN Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SHIVALIK RASAYAN

5.7%

-10.6%

-9.9%

SENSEX

-1.1%

-0.1%

22.7%


You may also like the below Video Courses