SMRUTHI ORGANICS
|
SMRUTHI ORGANICS Last 5 Year Income Statement History
[Standalone]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹127 Cr | ₹132 Cr | ₹142 Cr | ₹134 Cr | ₹12,650,079 Cr |
| Sales | ₹126 Cr | ₹132 Cr | ₹141 Cr | ₹133 Cr | ₹12,428,920 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.26 Cr | ₹0.75 Cr | ₹0.41 Cr | ₹0.46 Cr | ₹221,159 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹126 Cr | ₹128 Cr | ₹141 Cr | ₹133 Cr | ₹12,650,079 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.61 Cr | ₹-2.66 Cr | ₹-4.42 Cr | ₹-2.08 Cr | ₹278,226 Cr |
| Raw Material Consumed | ₹68 Cr | ₹75 Cr | ₹96 Cr | ₹82 Cr | ₹6,367,637 Cr |
| Opening Raw Materials | ₹12 Cr | ₹8.94 Cr | ₹9.30 Cr | ₹9.47 Cr | ₹489,415 Cr |
| Purchases Raw Materials | ₹67 Cr | ₹78 Cr | ₹95 Cr | ₹82 Cr | ₹6,756,838 Cr |
| Closing Raw Materials | ₹11 Cr | ₹12 Cr | ₹8.94 Cr | ₹9.30 Cr | ₹878,616 Cr |
| Other Direct Purchases / Brought in cost | ₹0.14 Cr | ₹0.10 Cr | ₹0.20 Cr | ₹0.34 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹12 Cr | ₹10 Cr | ₹9.44 Cr | ₹8.80 Cr | ₹886,459 Cr |
| Electricity & Power | ₹12 Cr | ₹10 Cr | ₹9.44 Cr | ₹8.80 Cr | ₹886,459 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹14 Cr | ₹1,179,129 Cr |
| Salaries, Wages & Bonus | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹13 Cr | ₹1,078,868 Cr |
| Contributions to EPF & Pension Funds | ₹0.92 Cr | ₹0.91 Cr | ₹0.85 Cr | ₹0.79 Cr | ₹72,424 Cr |
| Workmen and Staff Welfare Expenses | ₹0.48 Cr | ₹0.43 Cr | ₹0.39 Cr | ₹0.30 Cr | ₹27,837 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹10 Cr | ₹9.29 Cr | ₹8.48 Cr | ₹7.23 Cr | ₹298,703 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹5.92 Cr | ₹5.03 Cr | ₹4.89 Cr | ₹4.03 Cr | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹4.15 Cr | ₹4.25 Cr | ₹3.59 Cr | ₹3.20 Cr | ₹298,703 Cr |
| General and Administration Expenses | ₹1.79 Cr | ₹2.11 Cr | ₹2.03 Cr | ₹1.41 Cr | ₹700,782 Cr |
| Rent , Rates & Taxes | - | - | - | - | - |
| Insurance | - | - | - | - | - |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | ₹1.73 Cr | ₹2.05 Cr | ₹1.98 Cr | ₹1.40 Cr | ₹88,547 Cr |
| Other Administration | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹612,235 Cr |
| Selling and Distribution Expenses | ₹2.71 Cr | ₹2.18 Cr | ₹1.31 Cr | ₹1.11 Cr | ₹85,840 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹2.71 Cr | ₹2.18 Cr | ₹1.31 Cr | ₹1.11 Cr | ₹85,840 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹1.77 Cr | ₹2.57 Cr | ₹2.71 Cr | ₹2.60 Cr | - |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹0.19 Cr | ₹0.13 Cr | ₹0.28 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.77 Cr | ₹2.38 Cr | ₹2.58 Cr | ₹2.32 Cr | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹114 Cr | ₹116 Cr | ₹131 Cr | ₹115 Cr | ₹9,796,775 Cr |
| Operating Profit (Excl OI) | ₹12 Cr | ₹12 Cr | ₹9.78 Cr | ₹18 Cr | ₹2,853,303 Cr |
| Other Income | ₹0.11 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.58 Cr | ₹56,127 Cr |
| Interest Received | ₹0.07 Cr | ₹0.07 Cr | ₹0.09 Cr | ₹0.58 Cr | ₹49,449 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.02 Cr | - | - | - | ₹6,678 Cr |
| Others | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr | - | - |
| Operating Profit | ₹12 Cr | ₹12 Cr | ₹9.89 Cr | ₹19 Cr | ₹2,909,430 Cr |
| Interest | ₹1.87 Cr | ₹1.41 Cr | ₹0.82 Cr | ₹0.98 Cr | ₹109,337 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.84 Cr | ₹0.25 Cr | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.37 Cr | ₹0.40 Cr | ₹0.44 Cr | ₹0.51 Cr | ₹44,318 Cr |
| Other Interest | ₹0.66 Cr | ₹0.77 Cr | ₹0.38 Cr | ₹0.48 Cr | ₹65,019 Cr |
| PBDT | ₹10 Cr | ₹11 Cr | ₹9.07 Cr | ₹18 Cr | ₹2,800,093 Cr |
| Depreciation | ₹5.50 Cr | ₹5.65 Cr | ₹4.57 Cr | ₹4.26 Cr | ₹394,591 Cr |
| Profit Before Taxation & Exceptional Items | ₹4.90 Cr | ₹4.97 Cr | ₹4.49 Cr | ₹14 Cr | ₹2,405,503 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹4.90 Cr | ₹4.97 Cr | ₹4.49 Cr | ₹14 Cr | ₹2,405,503 Cr |
| Provision for Tax | ₹1.34 Cr | ₹1.38 Cr | ₹0.36 Cr | ₹3.39 Cr | ₹694,759 Cr |
| Current Income Tax | ₹1.30 Cr | ₹1.58 Cr | ₹1.64 Cr | ₹3.56 Cr | ₹415,802 Cr |
| Deferred Tax | ₹-0.03 Cr | ₹-0.23 Cr | ₹-1.10 Cr | ₹-0.17 Cr | ₹14,225 Cr |
| Other taxes | ₹0.08 Cr | ₹0.03 Cr | ₹-0.18 Cr | - | ₹264,732 Cr |
| Profit After Tax | ₹3.56 Cr | ₹3.59 Cr | ₹4.13 Cr | ₹10 Cr | ₹1,710,744 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹56 Cr | ₹55 Cr | ₹54 Cr | ₹48 Cr | ₹3,321,392 Cr |
| Appropriations | ₹60 Cr | ₹59 Cr | ₹59 Cr | ₹58 Cr | ₹5,032,135 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.72 Cr | ₹2.29 Cr | ₹3.43 Cr | ₹3.71 Cr | ₹251,001 Cr |
| Equity Dividend % | ₹15.00 | ₹15.00 | ₹20.00 | ₹30.00 | ₹30.00 |
| Earnings Per Share | ₹3.11 | ₹3.14 | ₹3.61 | ₹9.07 | ₹14.95 |
| Adjusted EPS | ₹3.11 | ₹3.14 | ₹3.61 | ₹9.07 | ₹14.95 |
Compare Income Statement of peers of SMRUTHI ORGANICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SMRUTHI ORGANICS | ₹140.7 Cr | -3.6% | 7.2% | -10.4% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹450,211.0 Cr | -3% | -4.1% | 16.7% | Stock Analytics | |
| DIVIS LABORATORIES | ₹228,303.0 Cr | 0.6% | 17.5% | 41.9% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹189,233.0 Cr | 1.7% | -0.6% | 35.5% | Stock Analytics | |
| CIPLA | ₹115,672.0 Cr | -2% | -0.7% | -4.9% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹98,533.5 Cr | -1.5% | -3.5% | -2.2% | Stock Analytics | |
SMRUTHI ORGANICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SMRUTHI ORGANICS | -3.6% |
7.2% |
-10.4% |
| SENSEX | -1.2% |
-1.2% |
-3.3% |
You may also like the below Video Courses