Home > Income Statement > SMRUTHI ORGANICS

SMRUTHI ORGANICS
Income Statement

SMRUTHI ORGANICS is part of below Screeners ↓
Top Small Cap Stocks with Best Fundamentals
COMMUNITY POLL
for SMRUTHI ORGANICS
Please provide your vote to see the results

SMRUTHI ORGANICS Last 5 Year Income Statement History

[Standalone]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹134 Cr₹12,650,079 Cr₹131 Cr₹137 Cr₹98 Cr
     Sales ₹133 Cr₹12,428,920 Cr₹129 Cr₹135 Cr₹97 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹0.46 Cr₹221,159 Cr₹1.83 Cr₹2.02 Cr₹1.38 Cr
Less: Excise Duty ----₹0.60 Cr
Net Sales ₹133 Cr₹12,650,079 Cr₹131 Cr₹137 Cr₹97 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-2.08 Cr₹278,226 Cr₹5.39 Cr₹-2.80 Cr₹2.27 Cr
Raw Material Consumed ₹82 Cr₹6,367,637 Cr₹78 Cr₹93 Cr₹59 Cr
     Opening Raw Materials ₹8.79 Cr₹489,415 Cr₹5.38 Cr₹6.69 Cr₹2.58 Cr
     Purchases Raw Materials ₹82 Cr₹6,756,838 Cr₹78 Cr₹92 Cr₹63 Cr
     Closing Raw Materials ₹8.53 Cr₹878,616 Cr₹4.89 Cr₹5.38 Cr₹6.66 Cr
     Other Direct Purchases / Brought in cost ₹0.34 Cr----
     Other raw material cost -----
Power & Fuel Cost ₹8.80 Cr₹886,459 Cr₹11 Cr₹10 Cr₹9.67 Cr
     Electricity & Power ₹8.80 Cr₹886,459 Cr₹11 Cr₹10 Cr₹9.67 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹14 Cr₹1,179,129 Cr₹14 Cr₹13 Cr₹9.27 Cr
     Salaries, Wages & Bonus ₹13 Cr₹1,078,868 Cr₹13 Cr₹12 Cr₹8.60 Cr
     Contributions to EPF & Pension Funds ₹0.79 Cr₹72,424 Cr₹0.67 Cr₹0.60 Cr₹0.48 Cr
     Workmen and Staff Welfare Expenses ₹0.30 Cr₹27,837 Cr₹0.40 Cr₹0.36 Cr₹0.19 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹7.23 Cr₹298,703 Cr₹3.07 Cr₹2.73 Cr₹1.67 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹4.03 Cr----
     Repairs and Maintenance -----
     Packing Material Consumed -----
     Other Mfg Exp ₹3.20 Cr₹298,703 Cr₹3.07 Cr₹2.73 Cr₹1.67 Cr
General and Administration Expenses ₹1.41 Cr₹700,782 Cr₹3.41 Cr₹2.39 Cr₹3.66 Cr
     Rent , Rates & Taxes -----
     Insurance -----
     Printing and stationery -----
     Professional and legal fees -----
     Traveling and conveyance ₹1.40 Cr₹88,547 Cr₹1.04 Cr₹0.95 Cr₹0.57 Cr
     Other Administration ₹1.41 Cr₹700,782 Cr₹3.41 Cr₹2.39 Cr₹3.66 Cr
Selling and Distribution Expenses ₹1.11 Cr₹85,840 Cr₹1.02 Cr₹1.33 Cr₹1.07 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses -----
Miscellaneous Expenses ₹2.60 Cr-₹0.65 Cr₹0.54 Cr₹7.97 Cr
     Bad debts /advances written off ----₹7.97 Cr
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) -----
     Losson foreign exchange fluctuations ₹0.28 Cr-₹0.65 Cr₹0.54 Cr-
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹2.32 Cr----
Less: Expenses Capitalised -----
Total Expenditure ₹115 Cr₹9,796,775 Cr₹116 Cr₹121 Cr₹94 Cr
Operating Profit (Excl OI) ₹18 Cr₹2,853,303 Cr₹15 Cr₹17 Cr₹3.26 Cr
Other Income ₹0.58 Cr₹56,127 Cr₹4.42 Cr₹0.88 Cr₹0.21 Cr
     Interest Received ₹0.58 Cr₹49,449 Cr₹0.26 Cr₹0.31 Cr₹0.17 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments -----
     Provision Written Back -----
     Foreign Exchange Gains -₹6,678 Cr-₹0.52 Cr-
     Others --₹4.16 Cr₹0.05 Cr₹0.04 Cr
Operating Profit ₹19 Cr₹2,909,430 Cr₹20 Cr₹17 Cr₹3.47 Cr
Interest ₹0.98 Cr₹109,337 Cr₹3.18 Cr₹3.58 Cr₹4.09 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ----₹0.13 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.51 Cr₹44,318 Cr₹0.64 Cr₹0.78 Cr₹0.60 Cr
     Other Interest ₹0.48 Cr₹65,019 Cr₹2.54 Cr₹2.81 Cr₹3.36 Cr
PBDT ₹18 Cr₹2,800,093 Cr₹16 Cr₹14 Cr₹-0.62 Cr
Depreciation ₹4.26 Cr₹394,591 Cr₹4.39 Cr₹4.14 Cr₹4.07 Cr
Profit Before Taxation & Exceptional Items ₹14 Cr₹2,405,503 Cr₹12 Cr₹9.76 Cr₹-4.68 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹14 Cr₹2,405,503 Cr₹12 Cr₹9.76 Cr₹-4.68 Cr
Provision for Tax ₹3.39 Cr₹694,759 Cr₹3.64 Cr₹2.90 Cr₹-1.47 Cr
     Current Income Tax ₹3.56 Cr₹415,802 Cr₹2.11 Cr₹0.20 Cr-
     Deferred Tax ₹-0.17 Cr₹14,225 Cr₹0.67 Cr₹2.69 Cr₹-1.47 Cr
     Other taxes -₹264,732 Cr₹0.87 Cr-₹-1.47 Cr
Profit After Tax ₹10 Cr₹1,710,744 Cr₹8.45 Cr₹6.86 Cr₹-3.21 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹10 Cr₹1,710,744 Cr₹8.45 Cr₹6.86 Cr₹-3.21 Cr
Adjustments to PAT -----
Profit Balance B/F ₹48 Cr₹3,321,392 Cr₹27 Cr₹20 Cr₹23 Cr
Appropriations ₹58 Cr₹5,032,135 Cr₹36 Cr₹27 Cr₹20 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax --₹0.24 Cr--
     Other Appropriation ₹3.71 Cr₹251,001 Cr₹0.98 Cr₹-0.46 Cr-
Equity Dividend % ₹30.00₹30.00₹30.00₹20.00-
Earnings Per Share ₹9.07₹14.95₹22.14₹17.98₹-8.42
Adjusted EPS ₹9.07₹14.95₹7.38₹5.99₹-2.81

Compare Income Statement of peers of SMRUTHI ORGANICS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SMRUTHI ORGANICS ₹181.3 Cr -3.7% -12.1% 15.7% Stock Analytics
SUN PHARMACEUTICAL INDUSTRIES ₹364,015.0 Cr 3% 2.3% 68.2% Stock Analytics
CIPLA ₹108,809.0 Cr 2.5% 0.4% 71.7% Stock Analytics
DR REDDYS LABORATORIES ₹99,408.7 Cr -0.2% -4.9% 40.3% Stock Analytics
DIVIS LABORATORIES ₹98,684.0 Cr -1.6% -7% 23.8% Stock Analytics
ZYDUS LIFESCIENCES ₹94,213.7 Cr 5% 10.4% 109.1% Stock Analytics


SMRUTHI ORGANICS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SMRUTHI ORGANICS

-3.7%

-12.1%

15.7%

SENSEX

-2.9%

-0.4%

20%


You may also like the below Video Courses