SKIPPER
|
SKIPPER Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,318 Cr | ₹2,001 Cr | ₹1,724 Cr | ₹1,594 Cr | ₹1,404 Cr |
| Sales | ₹2,574 Cr | ₹1,932 Cr | ₹1,654 Cr | ₹1,417 Cr | ₹1,286 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹598 Cr | ₹50 Cr | ₹58 Cr | ₹166 Cr | ₹112 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹145 Cr | ₹18 Cr | ₹11 Cr | ₹10 Cr | ₹6.02 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,282 Cr | ₹1,980 Cr | ₹1,707 Cr | ₹1,582 Cr | ₹1,391 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-161 Cr | ₹-88 Cr | ₹-56 Cr | ₹-49 Cr | ₹44 Cr |
| Raw Material Consumed | ₹1,829 Cr | ₹1,355 Cr | ₹1,201 Cr | ₹1,078 Cr | ₹845 Cr |
| Opening Raw Materials | ₹373 Cr | ₹337 Cr | ₹209 Cr | ₹157 Cr | ₹162 Cr |
| Purchases Raw Materials | ₹1,902 Cr | ₹1,392 Cr | ₹1,329 Cr | ₹1,129 Cr | ₹840 Cr |
| Closing Raw Materials | ₹446 Cr | ₹373 Cr | ₹337 Cr | ₹209 Cr | ₹157 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹81 Cr | ₹75 Cr | ₹52 Cr | ₹41 Cr | ₹46 Cr |
| Electricity & Power | ₹81 Cr | ₹75 Cr | ₹52 Cr | ₹41 Cr | ₹46 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹127 Cr | ₹97 Cr | ₹87 Cr | ₹76 Cr | ₹75 Cr |
| Salaries, Wages & Bonus | ₹115 Cr | ₹89 Cr | ₹79 Cr | ₹69 Cr | ₹69 Cr |
| Contributions to EPF & Pension Funds | ₹8.23 Cr | ₹6.65 Cr | ₹6.22 Cr | ₹5.55 Cr | ₹4.97 Cr |
| Workmen and Staff Welfare Expenses | ₹3.08 Cr | ₹1.74 Cr | ₹2.06 Cr | ₹1.66 Cr | ₹1.13 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹876 Cr | ₹170 Cr | ₹157 Cr | ₹209 Cr | ₹158 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹475 Cr | ₹77 Cr | ₹83 Cr | ₹127 Cr | ₹81 Cr |
| Repairs and Maintenance | ₹38 Cr | ₹27 Cr | ₹18 Cr | ₹12 Cr | ₹8.05 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹363 Cr | ₹66 Cr | ₹57 Cr | ₹70 Cr | ₹69 Cr |
| General and Administration Expenses | ₹57 Cr | ₹37 Cr | ₹41 Cr | ₹42 Cr | ₹30 Cr |
| Rent , Rates & Taxes | ₹10 Cr | ₹7.46 Cr | ₹9.44 Cr | ₹11 Cr | ₹5.41 Cr |
| Insurance | ₹5.40 Cr | ₹1.44 Cr | ₹2.08 Cr | ₹2.64 Cr | ₹2.38 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹14 Cr | ₹8.97 Cr | ₹6.11 Cr | ₹9.12 Cr | ₹2.82 Cr |
| Traveling and conveyance | ₹21 Cr | ₹13 Cr | ₹8.85 Cr | ₹7.75 Cr | ₹11 Cr |
| Other Administration | ₹5.89 Cr | ₹5.33 Cr | ₹15 Cr | ₹11 Cr | ₹8.76 Cr |
| Selling and Distribution Expenses | ₹130 Cr | ₹89 Cr | ₹60 Cr | ₹38 Cr | ₹20 Cr |
| Advertisement & Sales Promotion | ₹27 Cr | ₹20 Cr | ₹19 Cr | ₹14 Cr | ₹6.19 Cr |
| Sales Commissions & Incentives | ₹3.13 Cr | ₹1.96 Cr | ₹1.95 Cr | ₹5.04 Cr | ₹1.35 Cr |
| Freight and Forwarding | ₹100 Cr | ₹68 Cr | ₹39 Cr | ₹19 Cr | ₹12 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹31 Cr | ₹64 Cr | ₹15 Cr | ₹29 Cr | ₹34 Cr |
| Bad debts /advances written off | ₹12 Cr | ₹9.16 Cr | ₹0.25 Cr | ₹0.23 Cr | ₹0.20 Cr |
| Provision for doubtful debts | ₹0.21 Cr | - | ₹0.83 Cr | ₹0.18 Cr | ₹0.84 Cr |
| Losson disposal of fixed assets(net) | ₹0.26 Cr | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹2.58 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹19 Cr | ₹55 Cr | ₹14 Cr | ₹28 Cr | ₹31 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,970 Cr | ₹1,800 Cr | ₹1,558 Cr | ₹1,464 Cr | ₹1,251 Cr |
| Operating Profit (Excl OI) | ₹313 Cr | ₹181 Cr | ₹149 Cr | ₹117 Cr | ₹140 Cr |
| Other Income | ₹17 Cr | ₹18 Cr | ₹23 Cr | ₹32 Cr | ₹1.97 Cr |
| Interest Received | ₹7.49 Cr | ₹3.47 Cr | ₹2.64 Cr | ₹2.01 Cr | ₹0.76 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.26 Cr | ₹0.24 Cr | ₹1.22 Cr | ₹1.00 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | ₹0.96 Cr | - | - | - |
| Foreign Exchange Gains | ₹7.59 Cr | ₹12 Cr | ₹9.73 Cr | ₹8.85 Cr | - |
| Others | ₹1.45 Cr | ₹1.58 Cr | ₹10 Cr | ₹20 Cr | ₹0.22 Cr |
| Operating Profit | ₹329 Cr | ₹199 Cr | ₹172 Cr | ₹149 Cr | ₹142 Cr |
| Interest | ₹155 Cr | ₹105 Cr | ₹94 Cr | ₹74 Cr | ₹85 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹24 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹6.48 Cr |
| Other Interest | ₹131 Cr | ₹89 Cr | ₹81 Cr | ₹62 Cr | ₹79 Cr |
| PBDT | ₹174 Cr | ₹94 Cr | ₹79 Cr | ₹75 Cr | ₹56 Cr |
| Depreciation | ₹53 Cr | ₹47 Cr | ₹48 Cr | ₹45 Cr | ₹38 Cr |
| Profit Before Taxation & Exceptional Items | ₹122 Cr | ₹47 Cr | ₹30 Cr | ₹30 Cr | ₹18 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹128 Cr | ₹50 Cr | ₹27 Cr | ₹30 Cr | ₹18 Cr |
| Provision for Tax | ₹47 Cr | ₹14 Cr | ₹1.74 Cr | ₹9.04 Cr | ₹-23 Cr |
| Current Income Tax | ₹20 Cr | ₹8.27 Cr | ₹6.35 Cr | ₹6.31 Cr | ₹4.19 Cr |
| Deferred Tax | ₹21 Cr | ₹6.10 Cr | ₹12 Cr | ₹9.66 Cr | ₹-23 Cr |
| Other taxes | ₹5.70 Cr | - | ₹-16 Cr | ₹-6.93 Cr | ₹-4.19 Cr |
| Profit After Tax | ₹82 Cr | ₹36 Cr | ₹25 Cr | ₹21 Cr | ₹41 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | ₹0.35 Cr | ₹-0.24 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹82 Cr | ₹36 Cr | ₹25 Cr | ₹21 Cr | ₹41 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹595 Cr | ₹560 Cr | ₹536 Cr | ₹516 Cr | ₹477 Cr |
| Appropriations | ₹677 Cr | ₹596 Cr | ₹561 Cr | ₹537 Cr | ₹518 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.76 Cr | ₹0.87 Cr | ₹0.86 Cr | ₹0.88 Cr | ₹2.58 Cr |
| Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Earnings Per Share | ₹7.95 | ₹3.46 | ₹2.45 | ₹2.09 | ₹4.02 |
| Adjusted EPS | ₹7.95 | ₹3.38 | ₹2.39 | ₹2.04 | ₹3.92 |
Compare Income Statement of peers of SKIPPER
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SKIPPER | ₹5,923.3 Cr | 1.4% | 1.9% | 0.1% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹92,709.9 Cr | 13.2% | 11.7% | 13.7% | Stock Analytics | |
| THERMAX | ₹38,367.7 Cr | -2.8% | 1.7% | -38.9% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,658.4 Cr | -3.7% | 1.4% | -13.7% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,011.4 Cr | 2.7% | 3.2% | -21% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹14,868.5 Cr | -1% | -3.1% | 9.2% | Stock Analytics | |
SKIPPER Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SKIPPER | 1.4% |
1.9% |
0.1% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses