SHREE AJIT PULP & PAPER
|
SHREE AJIT PULP & PAPER Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹506 Cr | ₹295 Cr | ₹372 Cr | ₹418 Cr | ₹267 Cr |
| Sales | ₹502 Cr | ₹291 Cr | ₹368 Cr | ₹414 Cr | ₹264 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹3.15 Cr | ₹3.28 Cr | ₹3.52 Cr | ₹4.23 Cr | ₹2.52 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹506 Cr | ₹295 Cr | ₹372 Cr | ₹418 Cr | ₹267 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-2.20 Cr | ₹-2.63 Cr | ₹-2.03 Cr | ₹-3.02 Cr | ₹1.92 Cr |
| Raw Material Consumed | ₹314 Cr | ₹174 Cr | ₹237 Cr | ₹264 Cr | ₹145 Cr |
| Opening Raw Materials | ₹29 Cr | ₹37 Cr | ₹36 Cr | ₹21 Cr | ₹8.17 Cr |
| Purchases Raw Materials | ₹325 Cr | ₹165 Cr | ₹238 Cr | ₹278 Cr | ₹158 Cr |
| Closing Raw Materials | ₹40 Cr | ₹29 Cr | ₹37 Cr | ₹36 Cr | ₹21 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | ₹0.66 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹75 Cr | ₹52 Cr | ₹58 Cr | ₹51 Cr | ₹31 Cr |
| Electricity & Power | ₹75 Cr | ₹52 Cr | ₹58 Cr | ₹51 Cr | ₹31 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹22 Cr | ₹17 Cr | ₹16 Cr | ₹19 Cr | ₹17 Cr |
| Salaries, Wages & Bonus | ₹21 Cr | ₹16 Cr | ₹15 Cr | ₹18 Cr | ₹17 Cr |
| Contributions to EPF & Pension Funds | ₹1.02 Cr | ₹1.03 Cr | ₹0.63 Cr | ₹0.48 Cr | ₹0.26 Cr |
| Workmen and Staff Welfare Expenses | ₹0.22 Cr | ₹0.24 Cr | ₹0.21 Cr | ₹0.24 Cr | ₹0.16 Cr |
| Other Employees Cost | ₹0.25 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.77 Cr | ₹0.04 Cr |
| Other Manufacturing Expenses | ₹19 Cr | ₹15 Cr | ₹15 Cr | ₹20 Cr | ₹12 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹2.51 Cr | ₹1.96 Cr | ₹2.48 Cr | ₹3.89 Cr | ₹1.81 Cr |
| Packing Material Consumed | ₹5.04 Cr | ₹2.99 Cr | ₹3.71 Cr | ₹4.24 Cr | ₹2.58 Cr |
| Other Mfg Exp | ₹12 Cr | ₹9.61 Cr | ₹8.77 Cr | ₹12 Cr | ₹8.00 Cr |
| General and Administration Expenses | ₹7.60 Cr | ₹5.32 Cr | ₹4.07 Cr | ₹4.79 Cr | ₹3.54 Cr |
| Rent , Rates & Taxes | ₹0.58 Cr | ₹0.15 Cr | ₹0.11 Cr | ₹0.05 Cr | ₹0.29 Cr |
| Insurance | ₹1.43 Cr | ₹1.19 Cr | ₹0.97 Cr | ₹0.95 Cr | ₹0.70 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹3.86 Cr | ₹2.39 Cr | ₹1.85 Cr | ₹2.52 Cr | ₹1.62 Cr |
| Traveling and conveyance | ₹0.27 Cr | ₹0.40 Cr | ₹0.20 Cr | ₹0.06 Cr | ₹0.04 Cr |
| Other Administration | ₹1.46 Cr | ₹1.18 Cr | ₹0.94 Cr | ₹1.21 Cr | ₹0.90 Cr |
| Selling and Distribution Expenses | ₹14 Cr | ₹9.97 Cr | ₹11 Cr | ₹13 Cr | ₹8.07 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹3.14 Cr | ₹2.19 Cr | ₹2.07 Cr | ₹2.85 Cr | ₹2.07 Cr |
| Freight and Forwarding | ₹0.36 Cr | ₹0.30 Cr | ₹0.36 Cr | ₹0.29 Cr | ₹0.20 Cr |
| Handling and Clearing Charges | ₹4.68 Cr | ₹3.24 Cr | ₹2.74 Cr | ₹2.37 Cr | ₹2.15 Cr |
| Other Selling Expenses | ₹5.63 Cr | ₹4.23 Cr | ₹5.76 Cr | ₹7.83 Cr | ₹3.65 Cr |
| Miscellaneous Expenses | ₹4.61 Cr | ₹3.77 Cr | ₹3.28 Cr | ₹3.13 Cr | ₹2.16 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | ₹0.06 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.05 Cr | - | - |
| Losson foreign exchange fluctuations | ₹0.04 Cr | - | - | - | ₹0.08 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.58 Cr | ₹3.77 Cr | ₹3.23 Cr | ₹3.13 Cr | ₹2.02 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹455 Cr | ₹274 Cr | ₹343 Cr | ₹372 Cr | ₹221 Cr |
| Operating Profit (Excl OI) | ₹51 Cr | ₹21 Cr | ₹29 Cr | ₹46 Cr | ₹45 Cr |
| Other Income | ₹2.00 Cr | ₹6.68 Cr | ₹0.42 Cr | ₹0.96 Cr | ₹0.58 Cr |
| Interest Received | ₹0.44 Cr | ₹0.18 Cr | ₹0.07 Cr | ₹0.95 Cr | ₹0.58 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.96 Cr | - | - | - |
| Profits on sale of Investments | - | ₹5.21 Cr | - | - | - |
| Provision Written Back | ₹1.56 Cr | - | - | - | - |
| Foreign Exchange Gains | - | ₹0.13 Cr | ₹0.28 Cr | ₹0.01 Cr | - |
| Others | ₹0.00 Cr | ₹0.21 Cr | ₹0.07 Cr | - | - |
| Operating Profit | ₹53 Cr | ₹27 Cr | ₹30 Cr | ₹47 Cr | ₹46 Cr |
| Interest | ₹23 Cr | ₹7.40 Cr | ₹6.50 Cr | ₹4.54 Cr | ₹3.51 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹22 Cr | ₹6.25 Cr | ₹3.12 Cr | ₹2.67 Cr | ₹2.53 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.81 Cr | ₹1.11 Cr | ₹3.24 Cr | ₹1.69 Cr | ₹0.66 Cr |
| Other Interest | - | ₹0.03 Cr | ₹0.13 Cr | ₹0.18 Cr | ₹0.32 Cr |
| PBDT | ₹30 Cr | ₹20 Cr | ₹23 Cr | ₹42 Cr | ₹42 Cr |
| Depreciation | ₹16 Cr | ₹9.12 Cr | ₹7.21 Cr | ₹7.33 Cr | ₹7.50 Cr |
| Profit Before Taxation & Exceptional Items | ₹14 Cr | ₹11 Cr | ₹16 Cr | ₹35 Cr | ₹35 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹14 Cr | ₹11 Cr | ₹25 Cr | ₹32 Cr | ₹34 Cr |
| Provision for Tax | ₹4.68 Cr | ₹3.05 Cr | ₹4.57 Cr | ₹10 Cr | ₹10 Cr |
| Current Income Tax | ₹2.48 Cr | ₹2.05 Cr | ₹4.85 Cr | ₹10 Cr | ₹9.83 Cr |
| Deferred Tax | ₹4.14 Cr | ₹2.92 Cr | ₹-0.27 Cr | ₹-0.12 Cr | ₹0.46 Cr |
| Other taxes | ₹-1.94 Cr | ₹-1.92 Cr | - | - | ₹-0.05 Cr |
| Profit After Tax | ₹9.42 Cr | ₹8.25 Cr | ₹21 Cr | ₹22 Cr | ₹24 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹9.42 Cr | ₹8.25 Cr | ₹21 Cr | ₹22 Cr | ₹24 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹205 Cr | ₹202 Cr | ₹182 Cr | ₹161 Cr | ₹138 Cr |
| Appropriations | ₹214 Cr | ₹211 Cr | ₹203 Cr | ₹183 Cr | ₹162 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.01 Cr | ₹6.09 Cr | ₹0.50 Cr | ₹0.50 Cr | ₹0.44 Cr |
| Equity Dividend % | - | - | ₹10.00 | ₹10.00 | ₹10.00 |
| Earnings Per Share | ₹10.57 | ₹11.00 | ₹38.64 | ₹40.37 | ₹44.80 |
| Adjusted EPS | ₹10.57 | ₹11.00 | ₹26.14 | ₹27.30 | ₹30.30 |
Compare Income Statement of peers of SHREE AJIT PULP & PAPER
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHREE AJIT PULP & PAPER | ₹242.8 Cr | 9% | 7.7% | 16.6% | Stock Analytics | |
| JK PAPER | ₹6,448.3 Cr | -1.2% | -5.4% | -12.3% | Stock Analytics | |
| WEST COAST PAPER MILLS | ₹2,849.4 Cr | -3% | -7.5% | -21.8% | Stock Analytics | |
| SESHASAYEE PAPER AND BOARDS | ₹1,621.5 Cr | 3% | -0.6% | -17.8% | Stock Analytics | |
| ANDHRA PAPER | ₹1,395.9 Cr | -3.4% | -10% | -26.4% | Stock Analytics | |
| PUDUMJEE PAPER PRODUCTS | ₹1,008.4 Cr | -0.1% | -12.6% | -25.5% | Stock Analytics | |
SHREE AJIT PULP & PAPER Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHREE AJIT PULP & PAPER | 9% |
7.7% |
16.6% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses