SIKA INTERPLANT SYSTEMS
|
SIKA INTERPLANT SYSTEMS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹106 Cr | ₹60 Cr | ₹98 Cr | ₹80 Cr | ₹6,276,804 Cr |
| Sales | ₹105 Cr | ₹57 Cr | ₹98 Cr | ₹79 Cr | ₹6,214,088 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.57 Cr | ₹2.92 Cr | ₹0.24 Cr | ₹0.29 Cr | ₹62,716 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹106 Cr | ₹60 Cr | ₹98 Cr | ₹80 Cr | ₹6,276,804 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹3.29 Cr | ₹-3.83 Cr | ₹-1.33 Cr | ₹2.90 Cr | ₹-323,317 Cr |
| Raw Material Consumed | ₹68 Cr | ₹40 Cr | ₹67 Cr | ₹53 Cr | ₹4,712,895 Cr |
| Opening Raw Materials | ₹1.63 Cr | ₹2.45 Cr | ₹0.12 Cr | ₹0.75 Cr | ₹33,467 Cr |
| Purchases Raw Materials | ₹67 Cr | ₹39 Cr | ₹69 Cr | ₹52 Cr | ₹4,754,278 Cr |
| Closing Raw Materials | ₹0.29 Cr | ₹1.63 Cr | ₹2.45 Cr | ₹0.12 Cr | ₹74,849 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.17 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹13,405 Cr |
| Electricity & Power | ₹0.17 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹13,405 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹7.66 Cr | ₹7.06 Cr | ₹8.37 Cr | ₹5.36 Cr | ₹506,544 Cr |
| Salaries, Wages & Bonus | ₹7.21 Cr | ₹6.61 Cr | ₹7.94 Cr | ₹5.07 Cr | ₹456,405 Cr |
| Contributions to EPF & Pension Funds | ₹0.32 Cr | ₹0.32 Cr | ₹0.34 Cr | ₹0.21 Cr | ₹19,560 Cr |
| Workmen and Staff Welfare Expenses | ₹0.14 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹30,579 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹1.40 Cr | ₹1.77 Cr | ₹1.08 Cr | ₹0.61 Cr | ₹43,755 Cr |
| Sub-contracted / Out sourced services | ₹0.12 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.10 Cr | - |
| Processing Charges | ₹0.25 Cr | ₹0.52 Cr | ₹0.16 Cr | ₹0.04 Cr | ₹17,586 Cr |
| Repairs and Maintenance | ₹0.93 Cr | ₹1.08 Cr | ₹0.83 Cr | ₹0.43 Cr | ₹18,629 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.10 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹7,540 Cr |
| General and Administration Expenses | ₹4.27 Cr | ₹3.45 Cr | ₹2.82 Cr | ₹2.19 Cr | ₹312,535 Cr |
| Rent , Rates & Taxes | ₹0.21 Cr | ₹0.23 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹22,459 Cr |
| Insurance | ₹0.06 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.10 Cr | ₹10,589 Cr |
| Printing and stationery | ₹0.03 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹3,554 Cr |
| Professional and legal fees | ₹1.65 Cr | ₹1.35 Cr | ₹1.07 Cr | ₹1.14 Cr | ₹81,067 Cr |
| Traveling and conveyance | ₹1.86 Cr | ₹1.39 Cr | ₹1.05 Cr | ₹0.26 Cr | ₹128,669 Cr |
| Other Administration | ₹0.45 Cr | ₹0.38 Cr | ₹0.34 Cr | ₹0.40 Cr | ₹66,197 Cr |
| Selling and Distribution Expenses | ₹0.70 Cr | ₹0.41 Cr | ₹0.31 Cr | ₹0.26 Cr | ₹24,077 Cr |
| Advertisement & Sales Promotion | ₹0.37 Cr | ₹0.41 Cr | ₹0.30 Cr | ₹0.26 Cr | ₹20,867 Cr |
| Sales Commissions & Incentives | ₹0.33 Cr | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | ₹0.02 Cr | - | ₹3,210 Cr |
| Miscellaneous Expenses | ₹0.15 Cr | ₹0.36 Cr | ₹0.03 Cr | ₹0.17 Cr | ₹85,936 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.02 Cr | ₹0.29 Cr | - | - | ₹57,051 Cr |
| Losson sale of non-trade current investments | - | - | ₹0.01 Cr | ₹0.05 Cr | ₹21,685 Cr |
| Other Miscellaneous Expenses | ₹0.13 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.12 Cr | ₹7,200 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹86 Cr | ₹50 Cr | ₹78 Cr | ₹64 Cr | ₹5,375,831 Cr |
| Operating Profit (Excl OI) | ₹20 Cr | ₹10 Cr | ₹20 Cr | ₹15 Cr | ₹900,973 Cr |
| Other Income | ₹5.37 Cr | ₹3.03 Cr | ₹3.39 Cr | ₹2.53 Cr | ₹148,728 Cr |
| Interest Received | ₹2.06 Cr | ₹1.73 Cr | ₹1.76 Cr | ₹0.90 Cr | ₹17,824 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr | - |
| Profits on sale of Investments | ₹0.27 Cr | ₹0.29 Cr | ₹0.05 Cr | ₹0.30 Cr | ₹75,102 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.26 Cr | - | ₹0.37 Cr | ₹0.46 Cr | - |
| Others | ₹2.79 Cr | ₹0.96 Cr | ₹1.17 Cr | ₹0.82 Cr | ₹55,802 Cr |
| Operating Profit | ₹26 Cr | ₹13 Cr | ₹24 Cr | ₹18 Cr | ₹1,049,701 Cr |
| Interest | ₹0.75 Cr | ₹0.52 Cr | ₹0.62 Cr | ₹1.24 Cr | ₹50,346 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.66 Cr | ₹0.45 Cr | ₹0.55 Cr | ₹0.89 Cr | ₹40,590 Cr |
| Other Interest | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.36 Cr | ₹9,756 Cr |
| PBDT | ₹25 Cr | ₹13 Cr | ₹23 Cr | ₹17 Cr | ₹999,355 Cr |
| Depreciation | ₹0.87 Cr | ₹0.78 Cr | ₹0.84 Cr | ₹0.85 Cr | ₹84,843 Cr |
| Profit Before Taxation & Exceptional Items | ₹24 Cr | ₹12 Cr | ₹22 Cr | ₹16 Cr | ₹914,511 Cr |
| Exceptional Income / Expenses | ₹1.17 Cr | - | - | - | - |
| Profit Before Tax | ₹25 Cr | ₹12 Cr | ₹22 Cr | ₹16 Cr | ₹914,511 Cr |
| Provision for Tax | ₹6.01 Cr | ₹3.36 Cr | ₹5.72 Cr | ₹3.89 Cr | ₹214,376 Cr |
| Current Income Tax | ₹6.29 Cr | ₹3.12 Cr | ₹6.00 Cr | ₹4.20 Cr | ₹234,105 Cr |
| Deferred Tax | ₹-0.32 Cr | ₹0.28 Cr | ₹-0.28 Cr | ₹-0.14 Cr | ₹-8,054 Cr |
| Other taxes | ₹0.04 Cr | ₹-0.04 Cr | ₹0.00 Cr | ₹-0.17 Cr | ₹-11,674 Cr |
| Profit After Tax | ₹19 Cr | ₹8.79 Cr | ₹17 Cr | ₹12 Cr | ₹700,135 Cr |
| Extra items | - | - | - | ₹0.10 Cr | ₹-44,478 Cr |
| Minority Interest | ₹0.09 Cr | ₹0.10 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹5,670 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | ₹0.01 Cr | ₹0.15 Cr | ₹-1.14 Cr | - | - |
| Consolidated Net Profit | ₹19 Cr | ₹9.04 Cr | ₹15 Cr | ₹12 Cr | ₹661,327 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹57 Cr | ₹49 Cr | ₹36 Cr | ₹24 Cr | ₹1,795,437 Cr |
| Appropriations | ₹76 Cr | ₹58 Cr | ₹51 Cr | ₹36 Cr | ₹2,456,764 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.70 Cr | ₹1.70 Cr | ₹1.70 Cr | ₹0.47 Cr | ₹40,894 Cr |
| Equity Dividend % | ₹100.00 | ₹40.00 | ₹40.00 | ₹40.00 | ₹11.00 |
| Earnings Per Share | ₹45.90 | ₹21.33 | ₹36.45 | ₹28.04 | ₹16.65 |
| Adjusted EPS | ₹9.18 | ₹4.27 | ₹7.29 | ₹5.61 | ₹3.33 |
Compare Income Statement of peers of SIKA INTERPLANT SYSTEMS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SIKA INTERPLANT SYSTEMS | ₹2,234.8 Cr | -10.2% | -15.4% | 112.4% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹99,412.9 Cr | 6.9% | 19.4% | 16.1% | Stock Analytics | |
| THERMAX | ₹37,760.6 Cr | -2.8% | -0.5% | -37.4% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹21,657.5 Cr | 1.3% | 4.3% | -15.5% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,032.0 Cr | 0.1% | 1.5% | -20.3% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹13,544.0 Cr | -8.4% | -12.5% | -17.1% | Stock Analytics | |
SIKA INTERPLANT SYSTEMS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SIKA INTERPLANT SYSTEMS | -10.2% |
-15.4% |
112.4% |
| SENSEX | -0.1% |
2.6% |
6.5% |
You may also like the below Video Courses