SMRUTHI ORGANICS
|
SMRUTHI ORGANICS Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
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