SHRI KESHAV CEMENTS & INFRA
|
SHRI KESHAV CEMENTS & INFRA Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹130 Cr | ₹123 Cr | ₹114 Cr | ₹80 Cr | ₹68 Cr |
| Sales | ₹110 Cr | ₹102 Cr | ₹99 Cr | ₹72 Cr | ₹61 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹20 Cr | ₹22 Cr | ₹15 Cr | ₹8.31 Cr | ₹7.01 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹126 Cr | ₹123 Cr | ₹114 Cr | ₹80 Cr | ₹68 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.69 Cr | ₹-1.16 Cr | ₹3.96 Cr | ₹-2.83 Cr | ₹-0.88 Cr |
| Raw Material Consumed | ₹71 Cr | ₹71 Cr | ₹61 Cr | ₹44 Cr | ₹30 Cr |
| Opening Raw Materials | ₹20 Cr | ₹21 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
| Purchases Raw Materials | ₹62 Cr | ₹62 Cr | ₹61 Cr | ₹39 Cr | ₹22 Cr |
| Closing Raw Materials | ₹20 Cr | ₹20 Cr | ₹21 Cr | ₹13 Cr | ₹12 Cr |
| Other Direct Purchases / Brought in cost | ₹8.51 Cr | ₹7.84 Cr | ₹7.82 Cr | ₹6.51 Cr | ₹7.60 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹3.62 Cr | ₹3.09 Cr | ₹3.22 Cr | ₹2.59 Cr | ₹2.06 Cr |
| Electricity & Power | ₹4.23 Cr | ₹3.09 Cr | ₹3.22 Cr | ₹2.59 Cr | ₹2.06 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹-0.61 Cr | - | - | - | - |
| Employee Cost | ₹3.72 Cr | ₹4.08 Cr | ₹3.72 Cr | ₹3.31 Cr | ₹3.45 Cr |
| Salaries, Wages & Bonus | ₹3.87 Cr | ₹3.53 Cr | ₹3.26 Cr | ₹2.85 Cr | ₹2.97 Cr |
| Contributions to EPF & Pension Funds | ₹0.44 Cr | ₹0.41 Cr | ₹0.37 Cr | ₹0.35 Cr | ₹0.38 Cr |
| Workmen and Staff Welfare Expenses | ₹0.03 Cr | ₹0.04 Cr | - | - | - |
| Other Employees Cost | ₹-0.62 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.11 Cr |
| Other Manufacturing Expenses | ₹6.41 Cr | ₹7.90 Cr | ₹0.07 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹0.77 Cr | ₹0.31 Cr | ₹0.07 Cr | - | ₹0.00 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹5.64 Cr | ₹7.58 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| General and Administration Expenses | ₹2.78 Cr | ₹2.02 Cr | ₹1.73 Cr | ₹1.66 Cr | ₹1.34 Cr |
| Rent , Rates & Taxes | ₹0.89 Cr | ₹0.57 Cr | ₹0.37 Cr | ₹0.53 Cr | ₹0.42 Cr |
| Insurance | ₹0.34 Cr | ₹0.32 Cr | ₹0.33 Cr | ₹0.16 Cr | ₹0.06 Cr |
| Printing and stationery | ₹0.14 Cr | ₹0.04 Cr | - | - | - |
| Professional and legal fees | ₹0.45 Cr | ₹0.34 Cr | ₹0.10 Cr | ₹0.16 Cr | ₹0.10 Cr |
| Traveling and conveyance | ₹0.07 Cr | - | - | - | - |
| Other Administration | ₹0.89 Cr | ₹0.74 Cr | ₹0.93 Cr | ₹0.80 Cr | ₹0.76 Cr |
| Selling and Distribution Expenses | ₹0.52 Cr | ₹0.61 Cr | ₹4.85 Cr | ₹5.42 Cr | ₹5.04 Cr |
| Advertisement & Sales Promotion | ₹0.13 Cr | ₹0.10 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.04 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | ₹4.82 Cr | ₹5.40 Cr | ₹5.00 Cr |
| Handling and Clearing Charges | ₹0.40 Cr | ₹0.51 Cr | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹0.20 Cr | ₹0.26 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹0.21 Cr |
| Bad debts /advances written off | - | ₹0.00 Cr | - | - | - |
| Provision for doubtful debts | ₹0.00 Cr | ₹0.23 Cr | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.19 Cr | ₹0.03 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹0.21 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹88 Cr | ₹88 Cr | ₹78 Cr | ₹54 Cr | ₹41 Cr |
| Operating Profit (Excl OI) | ₹39 Cr | ₹35 Cr | ₹35 Cr | ₹26 Cr | ₹27 Cr |
| Other Income | ₹2.54 Cr | ₹2.13 Cr | ₹2.30 Cr | ₹0.30 Cr | ₹0.50 Cr |
| Interest Received | ₹1.37 Cr | ₹0.62 Cr | ₹0.18 Cr | ₹0.19 Cr | ₹0.11 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹1.18 Cr | ₹1.50 Cr | ₹2.13 Cr | ₹0.11 Cr | ₹0.39 Cr |
| Operating Profit | ₹41 Cr | ₹37 Cr | ₹38 Cr | ₹27 Cr | ₹27 Cr |
| Interest | ₹17 Cr | ₹19 Cr | ₹19 Cr | ₹16 Cr | ₹17 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹17 Cr | ₹18 Cr | ₹18 Cr | - | - |
| Intereston Fixed deposits | ₹0.30 Cr | - | - | - | - |
| Bank Charges etc | ₹0.03 Cr | ₹0.20 Cr | ₹0.63 Cr | ₹0.17 Cr | ₹0.06 Cr |
| Other Interest | ₹-0.85 Cr | ₹0.68 Cr | ₹0.40 Cr | ₹16 Cr | ₹17 Cr |
| PBDT | ₹25 Cr | ₹18 Cr | ₹19 Cr | ₹10 Cr | ₹9.65 Cr |
| Depreciation | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹16 Cr | ₹12 Cr |
| Profit Before Taxation & Exceptional Items | ₹13 Cr | ₹6.04 Cr | ₹7.46 Cr | ₹-5.75 Cr | ₹-1.87 Cr |
| Exceptional Income / Expenses | ₹-2.43 Cr | - | - | - | - |
| Profit Before Tax | ₹10 Cr | ₹6.04 Cr | ₹7.46 Cr | ₹-5.75 Cr | ₹-1.87 Cr |
| Provision for Tax | ₹1.00 Cr | ₹3.14 Cr | ₹-1.65 Cr | ₹2.68 Cr | ₹5.77 Cr |
| Current Income Tax | ₹1.77 Cr | ₹0.67 Cr | ₹1.24 Cr | - | - |
| Deferred Tax | ₹-1.19 Cr | ₹2.47 Cr | ₹-2.89 Cr | ₹2.68 Cr | ₹5.77 Cr |
| Other taxes | ₹0.41 Cr | - | - | - | - |
| Profit After Tax | ₹9.13 Cr | ₹2.91 Cr | ₹9.10 Cr | ₹-8.44 Cr | ₹-7.64 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-14 Cr | ₹-17 Cr | ₹-26 Cr | ₹-18 Cr | ₹-10 Cr |
| Appropriations | ₹-4.97 Cr | ₹-14 Cr | ₹-17 Cr | ₹-26 Cr | ₹-18 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹5.21 | ₹2.42 | ₹7.59 | ₹-7.03 | ₹-6.37 |
| Adjusted EPS | ₹5.21 | ₹2.42 | ₹7.59 | ₹-7.03 | ₹-6.37 |
Compare Income Statement of peers of SHRI KESHAV CEMENTS & INFRA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHRI KESHAV CEMENTS & INFRA | ₹420.1 Cr | 4.4% | -9.5% | 12.4% | Stock Analytics | |
| ULTRATECH CEMENT | ₹348,554.0 Cr | 0.1% | -3% | 5% | Stock Analytics | |
| AMBUJA CEMENTS | ₹137,829.0 Cr | -1.7% | -1.5% | -2.8% | Stock Analytics | |
| SHREE CEMENT | ₹97,331.2 Cr | -2.3% | -8.5% | 9.7% | Stock Analytics | |
| JK CEMENT | ₹42,713.9 Cr | -4.3% | -15.9% | 36.3% | Stock Analytics | |
| ACC | ₹34,647.7 Cr | 0.7% | -1.6% | -20.5% | Stock Analytics | |
SHRI KESHAV CEMENTS & INFRA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHRI KESHAV CEMENTS & INFRA | 4.4% |
-9.5% |
12.4% |
| SENSEX | -0.1% |
2.6% |
6.5% |
You may also like the below Video Courses