SIRCA PAINTS INDIA
|
SIRCA PAINTS INDIA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹374 Cr | ₹312 Cr | ₹268 Cr | ₹200 Cr | ₹143 Cr |
| Sales | ₹374 Cr | ₹312 Cr | ₹268 Cr | ₹200 Cr | ₹143 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹374 Cr | ₹312 Cr | ₹268 Cr | ₹200 Cr | ₹143 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-11 Cr | ₹6.97 Cr | ₹-28 Cr | ₹-5.06 Cr | ₹-9.24 Cr |
| Raw Material Consumed | ₹211 Cr | ₹162 Cr | ₹175 Cr | ₹122 Cr | ₹93 Cr |
| Opening Raw Materials | ₹13 Cr | ₹11 Cr | ₹7.72 Cr | ₹8.04 Cr | ₹3.68 Cr |
| Purchases Raw Materials | ₹111 Cr | ₹102 Cr | ₹80 Cr | ₹43 Cr | ₹25 Cr |
| Closing Raw Materials | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹7.72 Cr | ₹8.04 Cr |
| Other Direct Purchases / Brought in cost | ₹101 Cr | ₹62 Cr | ₹98 Cr | ₹79 Cr | ₹73 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.28 Cr | ₹0.90 Cr | ₹0.61 Cr | ₹0.57 Cr | ₹0.46 Cr |
| Electricity & Power | ₹1.28 Cr | ₹0.90 Cr | ₹0.61 Cr | ₹0.57 Cr | ₹0.46 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹41 Cr | ₹30 Cr | ₹23 Cr | ₹18 Cr | ₹15 Cr |
| Salaries, Wages & Bonus | ₹38 Cr | ₹28 Cr | ₹21 Cr | ₹16 Cr | ₹13 Cr |
| Contributions to EPF & Pension Funds | ₹1.94 Cr | ₹1.54 Cr | ₹1.21 Cr | ₹1.08 Cr | ₹0.92 Cr |
| Workmen and Staff Welfare Expenses | ₹0.56 Cr | ₹0.51 Cr | ₹0.35 Cr | ₹0.20 Cr | ₹0.23 Cr |
| Other Employees Cost | ₹0.78 Cr | ₹0.58 Cr | ₹0.36 Cr | ₹0.59 Cr | ₹0.27 Cr |
| Other Manufacturing Expenses | ₹20 Cr | ₹12 Cr | ₹8.73 Cr | ₹6.86 Cr | ₹5.58 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹1.82 Cr | ₹1.25 Cr | ₹0.89 Cr | ₹0.70 Cr | ₹0.88 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹19 Cr | ₹11 Cr | ₹7.84 Cr | ₹6.16 Cr | ₹4.70 Cr |
| General and Administration Expenses | ₹18 Cr | ₹13 Cr | ₹10 Cr | ₹7.36 Cr | ₹5.74 Cr |
| Rent , Rates & Taxes | ₹3.66 Cr | ₹2.64 Cr | ₹2.40 Cr | ₹1.90 Cr | ₹1.80 Cr |
| Insurance | ₹0.70 Cr | ₹0.60 Cr | ₹0.49 Cr | ₹0.64 Cr | ₹0.32 Cr |
| Printing and stationery | ₹0.20 Cr | ₹0.16 Cr | ₹0.13 Cr | ₹0.06 Cr | ₹0.07 Cr |
| Professional and legal fees | ₹2.73 Cr | ₹1.61 Cr | ₹0.73 Cr | ₹0.45 Cr | ₹0.53 Cr |
| Traveling and conveyance | ₹7.23 Cr | ₹5.08 Cr | ₹4.05 Cr | ₹2.30 Cr | ₹1.36 Cr |
| Other Administration | ₹3.90 Cr | ₹2.99 Cr | ₹2.57 Cr | ₹2.01 Cr | ₹1.66 Cr |
| Selling and Distribution Expenses | ₹22 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹7.20 Cr |
| Advertisement & Sales Promotion | ₹17 Cr | ₹14 Cr | ₹6.68 Cr | ₹3.62 Cr | ₹2.20 Cr |
| Sales Commissions & Incentives | ₹2.44 Cr | ₹1.53 Cr | ₹1.99 Cr | ₹1.95 Cr | ₹1.54 Cr |
| Freight and Forwarding | ₹0.75 Cr | ₹0.39 Cr | ₹0.68 Cr | ₹0.73 Cr | ₹0.73 Cr |
| Handling and Clearing Charges | ₹0.06 Cr | ₹0.03 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.10 Cr |
| Other Selling Expenses | ₹1.81 Cr | ₹0.55 Cr | ₹3.81 Cr | ₹4.12 Cr | ₹2.63 Cr |
| Miscellaneous Expenses | ₹3.75 Cr | ₹1.72 Cr | ₹2.90 Cr | ₹1.93 Cr | ₹13 Cr |
| Bad debts /advances written off | ₹0.12 Cr | ₹0.27 Cr | ₹0.20 Cr | - | - |
| Provision for doubtful debts | ₹0.30 Cr | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.11 Cr | - | - | ₹0.45 Cr | - |
| Losson foreign exchange fluctuations | ₹0.29 Cr | ₹0.13 Cr | ₹1.46 Cr | ₹0.60 Cr | ₹0.82 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.92 Cr | ₹1.32 Cr | ₹1.23 Cr | ₹0.88 Cr | ₹12 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹307 Cr | ₹243 Cr | ₹206 Cr | ₹162 Cr | ₹131 Cr |
| Operating Profit (Excl OI) | ₹67 Cr | ₹69 Cr | ₹62 Cr | ₹38 Cr | ₹12 Cr |
| Other Income | ₹5.21 Cr | ₹6.36 Cr | ₹4.84 Cr | ₹4.40 Cr | ₹14 Cr |
| Interest Received | ₹3.30 Cr | ₹4.66 Cr | ₹3.32 Cr | ₹2.45 Cr | ₹2.67 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.18 Cr | ₹0.01 Cr | - | ₹0.23 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹1.41 Cr | ₹1.27 Cr | ₹1.45 Cr | ₹1.45 Cr | ₹1.58 Cr |
| Others | ₹0.49 Cr | ₹0.25 Cr | ₹0.07 Cr | ₹0.50 Cr | ₹9.66 Cr |
| Operating Profit | ₹73 Cr | ₹75 Cr | ₹67 Cr | ₹42 Cr | ₹26 Cr |
| Interest | ₹0.17 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.10 Cr | ₹0.18 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.15 Cr | - | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.06 Cr | ₹0.10 Cr |
| Other Interest | ₹0.00 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.02 Cr | ₹0.08 Cr |
| PBDT | ₹72 Cr | ₹75 Cr | ₹67 Cr | ₹42 Cr | ₹26 Cr |
| Depreciation | ₹6.95 Cr | ₹5.95 Cr | ₹4.41 Cr | ₹4.13 Cr | ₹3.66 Cr |
| Profit Before Taxation & Exceptional Items | ₹65 Cr | ₹69 Cr | ₹62 Cr | ₹38 Cr | ₹23 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹65 Cr | ₹69 Cr | ₹62 Cr | ₹38 Cr | ₹23 Cr |
| Provision for Tax | ₹16 Cr | ₹18 Cr | ₹16 Cr | ₹10 Cr | ₹5.97 Cr |
| Current Income Tax | ₹16 Cr | ₹18 Cr | ₹16 Cr | ₹9.60 Cr | ₹6.15 Cr |
| Deferred Tax | ₹0.02 Cr | ₹-0.09 Cr | ₹0.01 Cr | ₹0.63 Cr | ₹-0.18 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹49 Cr | ₹51 Cr | ₹46 Cr | ₹28 Cr | ₹17 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹49 Cr | ₹51 Cr | ₹46 Cr | ₹28 Cr | ₹17 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹170 Cr | ₹154 Cr | ₹114 Cr | ₹90 Cr | ₹73 Cr |
| Appropriations | ₹219 Cr | ₹206 Cr | ₹160 Cr | ₹118 Cr | ₹90 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹8.22 Cr | ₹36 Cr | ₹5.64 Cr | ₹4.38 Cr | ₹-0.29 Cr |
| Equity Dividend % | ₹15.00 | ₹15.00 | ₹15.00 | ₹20.00 | ₹15.00 |
| Earnings Per Share | ₹8.95 | ₹9.38 | ₹16.82 | ₹10.12 | ₹6.05 |
| Adjusted EPS | ₹8.95 | ₹9.38 | ₹8.41 | ₹5.06 | ₹3.03 |
Compare Income Statement of peers of SIRCA PAINTS INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SIRCA PAINTS INDIA | ₹2,935.4 Cr | -3.5% | 2.7% | 56.5% | Stock Analytics | |
| ADANI ENTERPRISES | ₹310,082.0 Cr | -1.6% | -2.9% | -11.4% | Stock Analytics | |
| REDINGTON | ₹22,757.4 Cr | 0.2% | 9.7% | 47% | Stock Analytics | |
| HONASA CONSUMER | ₹9,445.5 Cr | 0.7% | 5.8% | 8.7% | Stock Analytics | |
| MMTC | ₹9,036.0 Cr | -6.8% | -10.7% | -16.7% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹8,818.9 Cr | -8.8% | -16.2% | 42.9% | Stock Analytics | |
SIRCA PAINTS INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SIRCA PAINTS INDIA | -3.5% |
2.7% |
56.5% |
| SENSEX | -0.1% |
0.6% |
9.8% |
You may also like the below Video Courses