SICAGEN INDIA
|
SICAGEN INDIA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹892 Cr | ₹795 Cr | ₹895 Cr | ₹836 Cr | ₹542 Cr |
| Sales | ₹869 Cr | ₹777 Cr | ₹878 Cr | ₹818 Cr | ₹526 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹17 Cr | ₹13 Cr | ₹12 Cr | ₹10 Cr | ₹9.72 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹6.41 Cr | ₹5.64 Cr | ₹5.45 Cr | ₹7.54 Cr | ₹5.55 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹892 Cr | ₹795 Cr | ₹895 Cr | ₹836 Cr | ₹542 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹7.76 Cr | ₹5.92 Cr | ₹-31 Cr | ₹-1.05 Cr | ₹28 Cr |
| Raw Material Consumed | ₹782 Cr | ₹705 Cr | ₹841 Cr | ₹762 Cr | ₹449 Cr |
| Opening Raw Materials | ₹10 Cr | ₹19 Cr | ₹17 Cr | ₹20 Cr | ₹18 Cr |
| Purchases Raw Materials | ₹348 Cr | ₹307 Cr | ₹470 Cr | ₹415 Cr | ₹193 Cr |
| Closing Raw Materials | ₹15 Cr | ₹10 Cr | ₹19 Cr | ₹17 Cr | ₹18 Cr |
| Other Direct Purchases / Brought in cost | ₹439 Cr | ₹390 Cr | ₹372 Cr | ₹344 Cr | ₹257 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹4.91 Cr | ₹5.33 Cr | ₹6.03 Cr | ₹3.48 Cr | ₹2.93 Cr |
| Electricity & Power | ₹4.91 Cr | ₹5.33 Cr | ₹6.03 Cr | ₹3.48 Cr | ₹2.93 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹29 Cr | ₹25 Cr | ₹24 Cr | ₹24 Cr | ₹31 Cr |
| Salaries, Wages & Bonus | ₹24 Cr | ₹21 Cr | ₹20 Cr | ₹21 Cr | ₹28 Cr |
| Contributions to EPF & Pension Funds | ₹2.82 Cr | ₹2.53 Cr | ₹2.43 Cr | ₹2.25 Cr | ₹2.39 Cr |
| Workmen and Staff Welfare Expenses | ₹2.12 Cr | ₹1.19 Cr | ₹1.38 Cr | ₹0.81 Cr | ₹1.15 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹5.63 Cr | ₹4.40 Cr | ₹4.51 Cr | ₹3.76 Cr | ₹3.06 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹2.40 Cr | ₹2.08 Cr | ₹2.32 Cr | ₹1.96 Cr | ₹1.68 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹3.23 Cr | ₹2.32 Cr | ₹2.19 Cr | ₹1.80 Cr | ₹1.38 Cr |
| General and Administration Expenses | ₹13 Cr | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr |
| Rent , Rates & Taxes | ₹3.06 Cr | ₹3.20 Cr | ₹4.84 Cr | ₹2.75 Cr | ₹2.53 Cr |
| Insurance | ₹1.88 Cr | ₹2.43 Cr | ₹1.93 Cr | ₹1.49 Cr | ₹1.29 Cr |
| Printing and stationery | ₹0.22 Cr | ₹0.24 Cr | ₹0.20 Cr | ₹0.19 Cr | ₹0.17 Cr |
| Professional and legal fees | ₹0.78 Cr | ₹2.36 Cr | ₹1.55 Cr | ₹1.41 Cr | ₹1.41 Cr |
| Traveling and conveyance | ₹1.56 Cr | ₹1.43 Cr | ₹1.66 Cr | ₹1.04 Cr | ₹0.62 Cr |
| Other Administration | ₹5.08 Cr | ₹5.09 Cr | ₹5.16 Cr | ₹5.39 Cr | ₹5.32 Cr |
| Selling and Distribution Expenses | ₹7.36 Cr | ₹6.45 Cr | ₹6.11 Cr | ₹5.74 Cr | ₹4.42 Cr |
| Advertisement & Sales Promotion | ₹1.54 Cr | ₹1.39 Cr | ₹1.49 Cr | ₹1.09 Cr | ₹0.77 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹5.70 Cr | ₹4.87 Cr | ₹4.46 Cr | ₹4.30 Cr | ₹2.91 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.12 Cr | ₹0.19 Cr | ₹0.16 Cr | ₹0.35 Cr | ₹0.74 Cr |
| Miscellaneous Expenses | ₹7.40 Cr | ₹1.91 Cr | ₹3.43 Cr | ₹4.33 Cr | ₹2.93 Cr |
| Bad debts /advances written off | ₹0.73 Cr | ₹0.30 Cr | ₹0.29 Cr | ₹1.05 Cr | - |
| Provision for doubtful debts | ₹2.73 Cr | ₹0.59 Cr | ₹2.22 Cr | ₹1.42 Cr | ₹1.71 Cr |
| Losson disposal of fixed assets(net) | ₹0.75 Cr | ₹0.53 Cr | ₹0.02 Cr | ₹0.30 Cr | ₹0.32 Cr |
| Losson foreign exchange fluctuations | - | - | ₹0.03 Cr | ₹0.07 Cr | ₹0.58 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.19 Cr | ₹0.49 Cr | ₹0.87 Cr | ₹1.49 Cr | ₹0.32 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹856 Cr | ₹768 Cr | ₹869 Cr | ₹814 Cr | ₹533 Cr |
| Operating Profit (Excl OI) | ₹36 Cr | ₹27 Cr | ₹27 Cr | ₹22 Cr | ₹8.47 Cr |
| Other Income | ₹8.06 Cr | ₹7.10 Cr | ₹8.19 Cr | ₹8.60 Cr | ₹8.37 Cr |
| Interest Received | ₹5.86 Cr | ₹5.17 Cr | ₹4.65 Cr | ₹2.83 Cr | ₹2.59 Cr |
| Dividend Received | ₹0.97 Cr | ₹0.97 Cr | ₹0.31 Cr | - | ₹1.06 Cr |
| Profit on sale of Fixed Assets | ₹0.05 Cr | ₹0.01 Cr | ₹1.07 Cr | ₹2.53 Cr | ₹0.07 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹1.18 Cr | ₹0.95 Cr | ₹2.16 Cr | ₹3.24 Cr | ₹4.65 Cr |
| Operating Profit | ₹44 Cr | ₹34 Cr | ₹35 Cr | ₹31 Cr | ₹17 Cr |
| Interest | ₹11 Cr | ₹11 Cr | ₹8.88 Cr | ₹5.90 Cr | ₹5.46 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.60 Cr | ₹0.53 Cr | ₹0.62 Cr | ₹0.65 Cr | ₹0.48 Cr |
| Other Interest | ₹10 Cr | ₹10 Cr | ₹8.26 Cr | ₹5.25 Cr | ₹4.98 Cr |
| PBDT | ₹33 Cr | ₹24 Cr | ₹26 Cr | ₹25 Cr | ₹11 Cr |
| Depreciation | ₹11 Cr | ₹9.77 Cr | ₹11 Cr | ₹11 Cr | ₹9.94 Cr |
| Profit Before Taxation & Exceptional Items | ₹22 Cr | ₹14 Cr | ₹15 Cr | ₹14 Cr | ₹1.44 Cr |
| Exceptional Income / Expenses | ₹2.14 Cr | - | ₹6.36 Cr | ₹-8.71 Cr | - |
| Profit Before Tax | ₹24 Cr | ₹14 Cr | ₹22 Cr | ₹5.01 Cr | ₹1.44 Cr |
| Provision for Tax | ₹7.07 Cr | ₹3.32 Cr | ₹3.82 Cr | ₹5.62 Cr | ₹4.64 Cr |
| Current Income Tax | ₹6.63 Cr | ₹3.41 Cr | ₹2.90 Cr | ₹4.83 Cr | ₹4.71 Cr |
| Deferred Tax | ₹0.44 Cr | ₹-0.09 Cr | ₹0.92 Cr | ₹0.79 Cr | ₹-0.07 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹17 Cr | ₹11 Cr | ₹18 Cr | ₹-0.61 Cr | ₹-3.20 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹17 Cr | ₹11 Cr | ₹18 Cr | ₹-0.61 Cr | ₹-3.20 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-20 Cr | ₹-28 Cr | ₹-52 Cr | ₹-49 Cr | ₹-45 Cr |
| Appropriations | ₹-3.06 Cr | ₹-18 Cr | ₹-34 Cr | ₹-50 Cr | ₹-48 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.69 Cr | ₹2.37 Cr | ₹2.08 Cr | ₹2.24 Cr | ₹1.37 Cr |
| Equity Dividend % | ₹10.00 | ₹6.00 | ₹6.00 | ₹2.50 | ₹6.00 |
| Earnings Per Share | ₹4.32 | ₹2.66 | ₹4.50 | ₹-0.15 | ₹-0.81 |
| Adjusted EPS | ₹4.32 | ₹2.66 | ₹4.50 | ₹-0.15 | ₹-0.81 |
Compare Income Statement of peers of SICAGEN INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SICAGEN INDIA | ₹241.3 Cr | -0.2% | -1.9% | -26.8% | Stock Analytics | |
| ADANI ENTERPRISES | ₹290,490.0 Cr | 6.2% | 0% | -15.2% | Stock Analytics | |
| REDINGTON | ₹23,035.0 Cr | 2.4% | 7.8% | 55.1% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹9,979.1 Cr | -1.4% | -1.7% | 47.8% | Stock Analytics | |
| MMTC | ₹9,855.0 Cr | -0.7% | -2.8% | -14.8% | Stock Analytics | |
| HONASA CONSUMER | ₹9,504.1 Cr | 6.4% | 2.4% | -24.1% | Stock Analytics | |
SICAGEN INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SICAGEN INDIA | -0.2% |
-1.9% |
-26.8% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses