SHREE CEMENT
|
SHREE CEMENT Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹15,511 Cr | ₹13,308 Cr | ₹11,255 Cr | ₹17,034 Cr | ₹12,868 Cr |
Sales | ₹13,463 Cr | ₹12,065 Cr | ₹10,426 Cr | ₹16,543 Cr | ₹12,083 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹6.21 Cr | ₹5.47 Cr | ₹4.80 Cr | ₹2.68 Cr | ₹1.87 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2,041 Cr | ₹1,238 Cr | ₹824 Cr | ₹488 Cr | ₹783 Cr |
Less: Excise Duty | ₹-5,010 Cr | ₹-4,544 Cr | ₹-3,754 Cr | ₹3,474 Cr | - |
Net Sales | ₹20,521 Cr | ₹17,852 Cr | ₹15,010 Cr | ₹13,560 Cr | ₹12,868 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-122 Cr | ₹-138 Cr | ₹-207 Cr | ₹34 Cr | ₹11 Cr |
Raw Material Consumed | ₹1,658 Cr | ₹1,508 Cr | ₹1,217 Cr | ₹1,020 Cr | ₹953 Cr |
Opening Raw Materials | ₹72 Cr | ₹72 Cr | ₹73 Cr | ₹66 Cr | ₹46 Cr |
Purchases Raw Materials | ₹1,679 Cr | ₹1,418 Cr | ₹1,129 Cr | ₹983 Cr | ₹943 Cr |
Closing Raw Materials | ₹103 Cr | ₹72 Cr | ₹72 Cr | ₹73 Cr | ₹66 Cr |
Other Direct Purchases / Brought in cost | ₹10 Cr | ₹90 Cr | ₹88 Cr | ₹44 Cr | ₹31 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹6,345 Cr | ₹6,081 Cr | ₹3,620 Cr | ₹2,398 Cr | ₹2,703 Cr |
Electricity & Power | ₹6,345 Cr | ₹6,081 Cr | ₹3,620 Cr | ₹2,398 Cr | ₹2,703 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹1,064 Cr | ₹978 Cr | ₹913 Cr | ₹869 Cr | ₹854 Cr |
Salaries, Wages & Bonus | ₹932 Cr | ₹855 Cr | ₹799 Cr | ₹763 Cr | ₹747 Cr |
Contributions to EPF & Pension Funds | ₹106 Cr | ₹101 Cr | ₹94 Cr | ₹89 Cr | ₹87 Cr |
Workmen and Staff Welfare Expenses | ₹26 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr | ₹20 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹2,050 Cr | ₹1,894 Cr | ₹1,703 Cr | ₹1,334 Cr | ₹1,303 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹583 Cr | ₹466 Cr | ₹393 Cr | ₹299 Cr | ₹324 Cr |
Packing Material Consumed | ₹539 Cr | ₹562 Cr | ₹564 Cr | ₹430 Cr | ₹355 Cr |
Other Mfg Exp | ₹928 Cr | ₹866 Cr | ₹746 Cr | ₹606 Cr | ₹624 Cr |
General and Administration Expenses | ₹184 Cr | ₹177 Cr | ₹83 Cr | ₹112 Cr | ₹81 Cr |
Rent , Rates & Taxes | ₹22 Cr | ₹32 Cr | ₹28 Cr | ₹59 Cr | ₹26 Cr |
Insurance | ₹23 Cr | ₹19 Cr | ₹16 Cr | ₹15 Cr | ₹9.28 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹73 Cr | ₹77 Cr | - | - | - |
Traveling and conveyance | ₹61 Cr | ₹44 Cr | ₹34 Cr | ₹32 Cr | ₹40 Cr |
Other Administration | ₹4.46 Cr | ₹4.94 Cr | ₹4.14 Cr | ₹5.70 Cr | ₹5.72 Cr |
Selling and Distribution Expenses | ₹4,607 Cr | ₹4,191 Cr | ₹3,695 Cr | ₹3,426 Cr | ₹2,942 Cr |
Advertisement & Sales Promotion | ₹457 Cr | ₹407 Cr | ₹396 Cr | ₹315 Cr | ₹279 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹4,151 Cr | ₹3,784 Cr | ₹3,299 Cr | ₹3,110 Cr | ₹2,662 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹242 Cr | ₹214 Cr | ₹280 Cr | ₹287 Cr | ₹266 Cr |
Bad debts /advances written off | ₹1.51 Cr | ₹0.58 Cr | ₹0.05 Cr | - | - |
Provision for doubtful debts | - | ₹0.18 Cr | ₹5.99 Cr | ₹21 Cr | ₹4.35 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | ₹0.26 Cr | ₹0.65 Cr |
Losson sale of non-trade current investments | ₹23 Cr | ₹4.78 Cr | - | - | ₹3.43 Cr |
Other Miscellaneous Expenses | ₹218 Cr | ₹209 Cr | ₹274 Cr | ₹266 Cr | ₹257 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹16,029 Cr | ₹14,904 Cr | ₹11,304 Cr | ₹9,480 Cr | ₹9,113 Cr |
Operating Profit (Excl OI) | ₹4,492 Cr | ₹2,948 Cr | ₹3,705 Cr | ₹4,079 Cr | ₹3,756 Cr |
Other Income | ₹623 Cr | ₹470 Cr | ₹549 Cr | ₹438 Cr | ₹278 Cr |
Interest Received | ₹271 Cr | ₹306 Cr | ₹316 Cr | ₹230 Cr | ₹176 Cr |
Dividend Received | ₹6.15 Cr | ₹6.14 Cr | ₹6.32 Cr | ₹9.16 Cr | ₹41 Cr |
Profit on sale of Fixed Assets | ₹9.92 Cr | ₹17 Cr | ₹5.46 Cr | ₹4.37 Cr | ₹4.03 Cr |
Profits on sale of Investments | - | - | ₹13 Cr | ₹24 Cr | - |
Provision Written Back | ₹1.14 Cr | - | - | - | ₹0.93 Cr |
Foreign Exchange Gains | ₹1.04 Cr | ₹6.25 Cr | ₹2.62 Cr | - | - |
Others | ₹334 Cr | ₹135 Cr | ₹205 Cr | ₹171 Cr | ₹56 Cr |
Operating Profit | ₹5,115 Cr | ₹3,419 Cr | ₹4,254 Cr | ₹4,518 Cr | ₹4,034 Cr |
Interest | ₹258 Cr | ₹263 Cr | ₹216 Cr | ₹251 Cr | ₹291 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.40 Cr | ₹3.29 Cr | ₹3.52 Cr | ₹2.33 Cr | ₹2.77 Cr |
Other Interest | ₹255 Cr | ₹260 Cr | ₹213 Cr | ₹249 Cr | ₹289 Cr |
PBDT | ₹4,857 Cr | ₹3,156 Cr | ₹4,038 Cr | ₹4,266 Cr | ₹3,742 Cr |
Depreciation | ₹1,897 Cr | ₹1,661 Cr | ₹1,146 Cr | ₹1,262 Cr | ₹1,808 Cr |
Profit Before Taxation & Exceptional Items | ₹2,959 Cr | ₹1,495 Cr | ₹2,892 Cr | ₹3,004 Cr | ₹1,934 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹2,959 Cr | ₹1,495 Cr | ₹2,892 Cr | ₹3,004 Cr | ₹1,934 Cr |
Provision for Tax | ₹563 Cr | ₹226 Cr | ₹555 Cr | ₹714 Cr | ₹390 Cr |
Current Income Tax | ₹512 Cr | ₹252 Cr | ₹548 Cr | ₹765 Cr | ₹530 Cr |
Deferred Tax | ₹51 Cr | ₹128 Cr | ₹112 Cr | ₹-41 Cr | ₹-135 Cr |
Other taxes | - | ₹-154 Cr | ₹-105 Cr | ₹-10 Cr | ₹-5.33 Cr |
Profit After Tax | ₹2,396 Cr | ₹1,269 Cr | ₹2,337 Cr | ₹2,290 Cr | ₹1,544 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.46 Cr | ₹1.56 Cr | ₹-4.67 Cr | ₹-3.72 Cr | ₹-8.21 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹2,396 Cr | ₹1,271 Cr | ₹2,332 Cr | ₹2,286 Cr | ₹1,536 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹8,716 Cr | ₹7,781 Cr | ₹6,323 Cr | ₹4,523 Cr | ₹3,908 Cr |
Appropriations | ₹11,112 Cr | ₹9,052 Cr | ₹8,655 Cr | ₹6,809 Cr | ₹5,444 Cr |
General Reserves | - | - | ₹500 Cr | ₹500 Cr | ₹300 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹82 Cr |
Other Appropriation | ₹1.57 Cr | ₹173 Cr | ₹211 Cr | ₹-14 Cr | ₹142 Cr |
Equity Dividend % | ₹1,050.00 | ₹1,000.00 | ₹900.00 | ₹600.00 | ₹1,100.00 |
Earnings Per Share | ₹664.00 | ₹352.19 | ₹646.32 | ₹633.56 | ₹425.68 |
Adjusted EPS | ₹664.00 | ₹352.19 | ₹646.32 | ₹633.56 | ₹425.68 |
Compare Income Statement of peers of SHREE CEMENT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHREE CEMENT | ₹95,672.9 Cr | 0.6% | 3% | 3.3% | Stock Analytics | |
ULTRATECH CEMENT | ₹341,704.0 Cr | -2.8% | 2.3% | 45.2% | Stock Analytics | |
AMBUJA CEMENTS | ₹155,620.0 Cr | -1.1% | -0% | 50.4% | Stock Analytics | |
ACC | ₹47,125.2 Cr | -0.5% | 5.1% | 25.6% | Stock Analytics | |
DALMIA BHARAT | ₹36,697.4 Cr | 1.8% | 1.8% | -16.5% | Stock Analytics | |
JK CEMENT | ₹35,699.5 Cr | -0.4% | -1.7% | 47% | Stock Analytics |
SHREE CEMENT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHREE CEMENT | 0.6% |
3% |
3.3% |
SENSEX | -0.8% |
2.3% |
27.8% |
You may also like the below Video Courses