SIR SHADI LAL ENTERPRISES
|
SIR SHADI LAL ENTERPRISES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹268 Cr | ₹462 Cr | ₹552 Cr | ₹470 Cr | ₹549 Cr |
| Sales | ₹265 Cr | ₹461 Cr | ₹542 Cr | ₹469 Cr | ₹515 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹3.25 Cr | ₹1.10 Cr | ₹10 Cr | ₹1.35 Cr | ₹35 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹268 Cr | ₹462 Cr | ₹552 Cr | ₹470 Cr | ₹549 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-91 Cr | ₹21 Cr | ₹69 Cr | ₹14 Cr | ₹26 Cr |
| Raw Material Consumed | ₹299 Cr | ₹364 Cr | ₹414 Cr | ₹385 Cr | ₹442 Cr |
| Opening Raw Materials | ₹2.07 Cr | ₹2.82 Cr | ₹0.58 Cr | ₹0.94 Cr | ₹1.14 Cr |
| Purchases Raw Materials | ₹297 Cr | ₹364 Cr | ₹416 Cr | ₹385 Cr | ₹442 Cr |
| Closing Raw Materials | ₹0.36 Cr | ₹2.07 Cr | ₹2.82 Cr | ₹0.58 Cr | ₹0.94 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.39 Cr | ₹4.85 Cr | ₹8.46 Cr | ₹4.54 Cr | ₹4.56 Cr |
| Electricity & Power | ₹2.39 Cr | ₹4.85 Cr | ₹8.46 Cr | ₹4.54 Cr | ₹4.56 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹27 Cr | ₹30 Cr | ₹38 Cr | ₹31 Cr | ₹32 Cr |
| Salaries, Wages & Bonus | ₹24 Cr | ₹26 Cr | ₹33 Cr | ₹26 Cr | ₹27 Cr |
| Contributions to EPF & Pension Funds | ₹3.07 Cr | ₹4.58 Cr | ₹3.01 Cr | ₹2.21 Cr | ₹2.30 Cr |
| Workmen and Staff Welfare Expenses | ₹0.17 Cr | ₹0.16 Cr | ₹0.32 Cr | ₹0.25 Cr | ₹0.18 Cr |
| Other Employees Cost | - | - | ₹2.19 Cr | ₹1.78 Cr | ₹3.08 Cr |
| Other Manufacturing Expenses | ₹22 Cr | ₹25 Cr | ₹22 Cr | ₹23 Cr | ₹25 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.20 Cr | ₹0.53 Cr | ₹0.25 Cr | ₹0.88 Cr | - |
| Repairs and Maintenance | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹12 Cr |
| Packing Material Consumed | ₹3.18 Cr | ₹4.16 Cr | ₹5.09 Cr | ₹5.92 Cr | ₹6.54 Cr |
| Other Mfg Exp | ₹4.58 Cr | ₹7.54 Cr | ₹5.98 Cr | ₹5.54 Cr | ₹6.46 Cr |
| General and Administration Expenses | ₹6.61 Cr | ₹5.29 Cr | ₹5.42 Cr | ₹5.74 Cr | ₹5.64 Cr |
| Rent , Rates & Taxes | ₹1.42 Cr | ₹1.94 Cr | ₹1.08 Cr | ₹1.28 Cr | ₹2.15 Cr |
| Insurance | ₹0.38 Cr | ₹0.36 Cr | ₹0.27 Cr | ₹0.45 Cr | ₹0.48 Cr |
| Printing and stationery | - | - | ₹0.15 Cr | ₹0.11 Cr | ₹0.13 Cr |
| Professional and legal fees | ₹1.43 Cr | ₹2.04 Cr | ₹2.31 Cr | ₹1.24 Cr | ₹0.72 Cr |
| Traveling and conveyance | ₹0.72 Cr | ₹0.79 Cr | ₹0.91 Cr | ₹0.88 Cr | ₹0.72 Cr |
| Other Administration | ₹2.67 Cr | ₹0.15 Cr | ₹0.70 Cr | ₹1.79 Cr | ₹1.44 Cr |
| Selling and Distribution Expenses | ₹1.53 Cr | ₹4.22 Cr | ₹4.11 Cr | ₹3.60 Cr | ₹9.10 Cr |
| Advertisement & Sales Promotion | - | - | ₹0.09 Cr | ₹0.14 Cr | ₹0.13 Cr |
| Sales Commissions & Incentives | ₹0.55 Cr | ₹1.30 Cr | ₹1.36 Cr | ₹1.42 Cr | ₹1.38 Cr |
| Freight and Forwarding | ₹0.98 Cr | ₹2.92 Cr | ₹2.67 Cr | ₹2.00 Cr | ₹7.56 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | ₹0.04 Cr | ₹0.03 Cr |
| Miscellaneous Expenses | ₹3.04 Cr | ₹2.42 Cr | ₹0.33 Cr | ₹2.05 Cr | ₹0.92 Cr |
| Bad debts /advances written off | ₹0.52 Cr | ₹1.07 Cr | ₹0.25 Cr | ₹1.05 Cr | ₹0.49 Cr |
| Provision for doubtful debts | - | ₹0.23 Cr | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.04 Cr | - | ₹0.04 Cr | ₹0.65 Cr | ₹0.43 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.48 Cr | ₹1.11 Cr | ₹0.03 Cr | ₹0.35 Cr | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹271 Cr | ₹457 Cr | ₹562 Cr | ₹468 Cr | ₹546 Cr |
| Operating Profit (Excl OI) | ₹-2.81 Cr | ₹4.75 Cr | ₹-10 Cr | ₹2.05 Cr | ₹2.87 Cr |
| Other Income | ₹7.32 Cr | ₹4.10 Cr | ₹0.58 Cr | ₹0.31 Cr | ₹2.15 Cr |
| Interest Received | ₹0.16 Cr | ₹0.12 Cr | ₹0.40 Cr | ₹0.15 Cr | ₹1.87 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.01 Cr | ₹0.09 Cr | ₹0.02 Cr | ₹0.14 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹5.91 Cr | ₹0.14 Cr | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹1.24 Cr | ₹3.75 Cr | ₹0.16 Cr | ₹0.02 Cr | ₹0.28 Cr |
| Operating Profit | ₹4.50 Cr | ₹8.85 Cr | ₹-9.43 Cr | ₹2.36 Cr | ₹5.03 Cr |
| Interest | ₹13 Cr | ₹8.06 Cr | ₹9.10 Cr | ₹12 Cr | ₹15 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹11 Cr | ₹7.87 Cr | ₹0.64 Cr | ₹2.50 Cr | ₹3.86 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | ₹0.15 Cr | ₹0.16 Cr | ₹0.19 Cr |
| Other Interest | ₹1.53 Cr | ₹0.19 Cr | ₹8.30 Cr | ₹8.86 Cr | ₹11 Cr |
| PBDT | ₹-8.28 Cr | ₹0.80 Cr | ₹-19 Cr | ₹-9.16 Cr | ₹-10 Cr |
| Depreciation | ₹10 Cr | ₹9.99 Cr | ₹11 Cr | ₹7.37 Cr | ₹6.32 Cr |
| Profit Before Taxation & Exceptional Items | ₹-19 Cr | ₹-9.19 Cr | ₹-30 Cr | ₹-17 Cr | ₹-17 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹-19 Cr | ₹-9.19 Cr | ₹-30 Cr | ₹-17 Cr | ₹-17 Cr |
| Provision for Tax | ₹26 Cr | - | - | - | ₹-2.22 Cr |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | ₹26 Cr | - | - | - | - |
| Other taxes | - | - | - | - | ₹-2.22 Cr |
| Profit After Tax | ₹-45 Cr | ₹-9.19 Cr | ₹-30 Cr | ₹-17 Cr | ₹-14 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-170 Cr | ₹-161 Cr | ₹-131 Cr | ₹-115 Cr | ₹-101 Cr |
| Appropriations | ₹-215 Cr | ₹-170 Cr | ₹-160 Cr | ₹-132 Cr | ₹-115 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.67 Cr | ₹-0.43 Cr | ₹0.94 Cr | ₹-0.96 Cr | ₹-0.19 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-84.95 | ₹-17.50 | ₹-56.42 | ₹-31.48 | ₹-27.22 |
| Adjusted EPS | ₹-84.95 | ₹-17.50 | ₹-56.42 | ₹-31.48 | ₹-27.22 |
Compare Income Statement of peers of SIR SHADI LAL ENTERPRISES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SIR SHADI LAL ENTERPRISES | ₹144.1 Cr | 8.6% | 13.9% | -10.5% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,824.3 Cr | 6.7% | 3.4% | 15.4% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹8,741.4 Cr | 0.3% | -3% | -16% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹8,475.7 Cr | 7% | 12.3% | -12.4% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹5,500.0 Cr | 1% | -4.9% | -35.9% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,514.2 Cr | -0.1% | 0.4% | 2.2% | Stock Analytics | |
SIR SHADI LAL ENTERPRISES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SIR SHADI LAL ENTERPRISES | 8.6% |
13.9% |
-10.5% |
| SENSEX | -0.3% |
-1.1% |
7.8% |
You may also like the below Video Courses