SICAGEN INDIA
|
SICAGEN INDIA Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹973 Cr | ₹891 Cr | ₹795 Cr | ₹895 Cr | ₹836 Cr |
| Sales | ₹949 Cr | ₹869 Cr | ₹777 Cr | ₹878 Cr | ₹818 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹16 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹10 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹8.72 Cr | ₹6.41 Cr | ₹5.64 Cr | ₹5.45 Cr | ₹7.54 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹973 Cr | ₹891 Cr | ₹795 Cr | ₹895 Cr | ₹836 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-19 Cr | ₹7.21 Cr | ₹5.92 Cr | ₹-31 Cr | ₹-1.05 Cr |
| Raw Material Consumed | ₹880 Cr | ₹783 Cr | ₹705 Cr | ₹841 Cr | ₹762 Cr |
| Opening Raw Materials | ₹14 Cr | ₹10 Cr | ₹19 Cr | ₹17 Cr | ₹20 Cr |
| Purchases Raw Materials | ₹458 Cr | ₹348 Cr | ₹307 Cr | ₹470 Cr | ₹415 Cr |
| Closing Raw Materials | ₹14 Cr | ₹14 Cr | ₹10 Cr | ₹19 Cr | ₹17 Cr |
| Other Direct Purchases / Brought in cost | ₹421 Cr | ₹439 Cr | ₹390 Cr | ₹372 Cr | ₹344 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹5.23 Cr | ₹4.91 Cr | ₹5.33 Cr | ₹6.03 Cr | ₹3.48 Cr |
| Electricity & Power | ₹5.23 Cr | ₹4.91 Cr | ₹5.33 Cr | ₹6.03 Cr | ₹3.48 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹30 Cr | ₹28 Cr | ₹25 Cr | ₹24 Cr | ₹24 Cr |
| Salaries, Wages & Bonus | ₹26 Cr | ₹23 Cr | ₹21 Cr | ₹20 Cr | ₹21 Cr |
| Contributions to EPF & Pension Funds | ₹3.12 Cr | ₹2.82 Cr | ₹2.53 Cr | ₹2.43 Cr | ₹2.25 Cr |
| Workmen and Staff Welfare Expenses | ₹1.81 Cr | ₹2.12 Cr | ₹1.19 Cr | ₹1.38 Cr | ₹0.81 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹7.07 Cr | ₹6.05 Cr | ₹4.40 Cr | ₹4.51 Cr | ₹3.76 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹3.06 Cr | ₹2.82 Cr | ₹2.08 Cr | ₹2.32 Cr | ₹1.96 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹4.01 Cr | ₹3.23 Cr | ₹2.32 Cr | ₹2.19 Cr | ₹1.80 Cr |
| General and Administration Expenses | ₹14 Cr | ₹12 Cr | ₹15 Cr | ₹15 Cr | ₹12 Cr |
| Rent , Rates & Taxes | ₹4.03 Cr | ₹3.06 Cr | ₹3.20 Cr | ₹4.84 Cr | ₹2.75 Cr |
| Insurance | ₹1.76 Cr | ₹1.88 Cr | ₹2.43 Cr | ₹1.93 Cr | ₹1.49 Cr |
| Printing and stationery | - | - | ₹0.24 Cr | ₹0.20 Cr | ₹0.19 Cr |
| Professional and legal fees | ₹0.69 Cr | ₹0.78 Cr | ₹2.36 Cr | ₹1.55 Cr | ₹1.41 Cr |
| Traveling and conveyance | ₹1.72 Cr | ₹1.56 Cr | ₹1.43 Cr | ₹1.66 Cr | ₹1.04 Cr |
| Other Administration | ₹5.34 Cr | ₹4.99 Cr | ₹5.09 Cr | ₹5.16 Cr | ₹5.39 Cr |
| Selling and Distribution Expenses | ₹7.97 Cr | ₹7.24 Cr | ₹6.45 Cr | ₹6.11 Cr | ₹5.74 Cr |
| Advertisement & Sales Promotion | ₹1.66 Cr | ₹1.54 Cr | ₹1.39 Cr | ₹1.49 Cr | ₹1.09 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹6.31 Cr | ₹5.70 Cr | ₹4.87 Cr | ₹4.46 Cr | ₹4.30 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | ₹0.19 Cr | ₹0.16 Cr | ₹0.35 Cr |
| Miscellaneous Expenses | ₹9.26 Cr | ₹8.35 Cr | ₹1.91 Cr | ₹3.43 Cr | ₹4.33 Cr |
| Bad debts /advances written off | ₹1.61 Cr | ₹0.73 Cr | ₹0.30 Cr | ₹0.29 Cr | ₹1.05 Cr |
| Provision for doubtful debts | ₹5.25 Cr | ₹2.73 Cr | ₹0.59 Cr | ₹2.22 Cr | ₹1.42 Cr |
| Losson disposal of fixed assets(net) | ₹0.62 Cr | ₹0.75 Cr | ₹0.53 Cr | ₹0.02 Cr | ₹0.30 Cr |
| Losson foreign exchange fluctuations | ₹0.07 Cr | - | - | ₹0.03 Cr | ₹0.07 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.71 Cr | ₹4.14 Cr | ₹0.49 Cr | ₹0.87 Cr | ₹1.49 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹934 Cr | ₹856 Cr | ₹768 Cr | ₹869 Cr | ₹814 Cr |
| Operating Profit (Excl OI) | ₹39 Cr | ₹35 Cr | ₹27 Cr | ₹27 Cr | ₹22 Cr |
| Other Income | ₹9.78 Cr | ₹8.53 Cr | ₹7.10 Cr | ₹8.19 Cr | ₹8.60 Cr |
| Interest Received | ₹5.95 Cr | ₹5.86 Cr | ₹5.17 Cr | ₹4.65 Cr | ₹2.83 Cr |
| Dividend Received | ₹1.29 Cr | ₹0.97 Cr | ₹0.97 Cr | ₹0.31 Cr | - |
| Profit on sale of Fixed Assets | ₹0.14 Cr | ₹0.05 Cr | ₹0.01 Cr | ₹1.07 Cr | ₹2.53 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹2.40 Cr | ₹1.65 Cr | ₹0.95 Cr | ₹2.16 Cr | ₹3.24 Cr |
| Operating Profit | ₹49 Cr | ₹44 Cr | ₹34 Cr | ₹35 Cr | ₹31 Cr |
| Interest | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹8.88 Cr | ₹5.90 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.27 Cr | ₹0.60 Cr | ₹0.53 Cr | ₹0.62 Cr | ₹0.65 Cr |
| Other Interest | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹8.26 Cr | ₹5.25 Cr |
| PBDT | ₹36 Cr | ₹33 Cr | ₹24 Cr | ₹26 Cr | ₹25 Cr |
| Depreciation | ₹11 Cr | ₹11 Cr | ₹9.77 Cr | ₹11 Cr | ₹11 Cr |
| Profit Before Taxation & Exceptional Items | ₹26 Cr | ₹22 Cr | ₹14 Cr | ₹15 Cr | ₹14 Cr |
| Exceptional Income / Expenses | ₹-0.31 Cr | ₹2.14 Cr | - | ₹6.36 Cr | ₹-8.71 Cr |
| Profit Before Tax | ₹25 Cr | ₹24 Cr | ₹14 Cr | ₹22 Cr | ₹5.01 Cr |
| Provision for Tax | ₹7.18 Cr | ₹7.07 Cr | ₹3.32 Cr | ₹3.82 Cr | ₹5.62 Cr |
| Current Income Tax | ₹7.15 Cr | ₹6.63 Cr | ₹3.41 Cr | ₹2.90 Cr | ₹4.83 Cr |
| Deferred Tax | ₹0.03 Cr | ₹0.44 Cr | ₹-0.09 Cr | ₹0.92 Cr | ₹0.79 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹18 Cr | ₹17 Cr | ₹11 Cr | ₹18 Cr | ₹-0.61 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹18 Cr | ₹17 Cr | ₹11 Cr | ₹18 Cr | ₹-0.61 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-4.75 Cr | ₹-20 Cr | ₹-28 Cr | ₹-52 Cr | ₹-49 Cr |
| Appropriations | ₹13 Cr | ₹-3.06 Cr | ₹-18 Cr | ₹-34 Cr | ₹-50 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.73 Cr | ₹1.69 Cr | ₹2.37 Cr | ₹2.08 Cr | ₹2.24 Cr |
| Equity Dividend % | ₹10.00 | ₹10.00 | ₹6.00 | ₹6.00 | ₹2.50 |
| Earnings Per Share | ₹4.57 | ₹4.32 | ₹2.66 | ₹4.50 | ₹-0.15 |
| Adjusted EPS | ₹4.57 | ₹4.32 | ₹2.66 | ₹4.50 | ₹-0.15 |
Compare Income Statement of peers of SICAGEN INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SICAGEN INDIA | ₹213.2 Cr | -1.5% | 7.7% | -29% | Stock Analytics | |
| ADANI ENTERPRISES | ₹395,422.0 Cr | -6% | -2.9% | 41.9% | Stock Analytics | |
| PREMIER ENERGIES | ₹46,303.1 Cr | -1.1% | NA | 1% | Stock Analytics | |
| AEGIS LOGISTICS | ₹44,419.1 Cr | -4.3% | -1.2% | 77.8% | Stock Analytics | |
| ADITYA INFOTECH | ₹42,223.8 Cr | 5.1% | 5.3% | 171% | Stock Analytics | |
| REDINGTON | ₹28,003.2 Cr | 1.7% | 11.4% | 50.3% | Stock Analytics | |
SICAGEN INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SICAGEN INDIA | -1.5% |
7.7% |
-29% |
| SENSEX | -0.5% |
-1.3% |
-5.4% |
You may also like the below Video Courses