Home > Income Statement > SMRUTHI ORGANICS

SMRUTHI ORGANICS
Income Statement

SMRUTHI ORGANICS is part of below Screeners ↓
Top Small Cap Stocks with Best Fundamentals
Best Quarterly Growth Small Cap Stocks
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for SMRUTHI ORGANICS
Please provide your vote to see the results

SMRUTHI ORGANICS Last 5 Year Income Statement History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Gross Sales ₹127 Cr₹132 Cr₹142 Cr₹134 Cr₹127 Cr
     Sales ₹126 Cr₹132 Cr₹141 Cr₹133 Cr₹124 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₹2.21 Cr
Less: Excise Duty -----
Net Sales ₹126 Cr₹128 Cr₹141 Cr₹133 Cr₹127 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹0.61 Cr₹-2.66 Cr₹-4.42 Cr₹-2.08 Cr₹2.78 Cr
Raw Material Consumed ₹68 Cr₹75 Cr₹96 Cr₹82 Cr₹64 Cr
     Opening Raw Materials ₹12 Cr₹8.94 Cr₹9.30 Cr₹9.47 Cr₹4.89 Cr
     Purchases Raw Materials ₹67 Cr₹78 Cr₹95 Cr₹82 Cr₹68 Cr
     Closing Raw Materials ₹11 Cr₹12 Cr₹8.94 Cr₹9.30 Cr₹8.79 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₹8.87 Cr
     Electricity & Power ₹12 Cr₹10 Cr₹9.44 Cr₹8.80 Cr₹8.87 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹17 Cr₹17 Cr₹16 Cr₹14 Cr₹12 Cr
     Salaries, Wages & Bonus ₹16 Cr₹16 Cr₹15 Cr₹13 Cr₹11 Cr
     Contributions to EPF & Pension Funds ₹0.92 Cr₹0.91 Cr₹0.85 Cr₹0.79 Cr₹0.72 Cr
     Workmen and Staff Welfare Expenses ₹0.48 Cr₹0.43 Cr₹0.39 Cr₹0.30 Cr₹0.28 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹10 Cr₹9.29 Cr₹8.48 Cr₹7.23 Cr₹2.99 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₹2.99 Cr
General and Administration Expenses ₹1.79 Cr₹2.11 Cr₹2.03 Cr₹1.41 Cr₹7.01 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₹0.89 Cr
     Other Administration ₹0.06 Cr₹0.06 Cr₹0.05 Cr₹0.02 Cr₹6.12 Cr
Selling and Distribution Expenses ₹2.71 Cr₹2.18 Cr₹1.31 Cr₹1.11 Cr₹0.86 Cr
     Advertisement & Sales Promotion -----
     Sales Commissions & Incentives ₹2.71 Cr₹2.18 Cr₹1.31 Cr₹1.11 Cr₹0.86 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₹98 Cr
Operating Profit (Excl OI) ₹12 Cr₹12 Cr₹9.78 Cr₹18 Cr₹29 Cr
Other Income ₹0.11 Cr₹0.08 Cr₹0.11 Cr₹0.58 Cr₹0.56 Cr
     Interest Received ₹0.07 Cr₹0.07 Cr₹0.09 Cr₹0.58 Cr₹0.49 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments -----
     Provision Written Back -----
     Foreign Exchange Gains ₹0.02 Cr---₹0.07 Cr
     Others ₹0.02 Cr₹0.01 Cr₹0.02 Cr--
Operating Profit ₹12 Cr₹12 Cr₹9.89 Cr₹19 Cr₹29 Cr
Interest ₹1.87 Cr₹1.41 Cr₹0.82 Cr₹0.98 Cr₹1.09 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₹0.44 Cr
     Other Interest ₹0.66 Cr₹0.77 Cr₹0.38 Cr₹0.48 Cr₹0.65 Cr
PBDT ₹10 Cr₹11 Cr₹9.07 Cr₹18 Cr₹28 Cr
Depreciation ₹5.50 Cr₹5.65 Cr₹4.57 Cr₹4.26 Cr₹3.95 Cr
Profit Before Taxation & Exceptional Items ₹4.90 Cr₹4.97 Cr₹4.49 Cr₹14 Cr₹24 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹4.90 Cr₹4.97 Cr₹4.49 Cr₹14 Cr₹24 Cr
Provision for Tax ₹1.34 Cr₹1.38 Cr₹0.36 Cr₹3.39 Cr₹6.95 Cr
     Current Income Tax ₹1.30 Cr₹1.58 Cr₹1.64 Cr₹3.56 Cr₹4.16 Cr
     Deferred Tax ₹-0.03 Cr₹-0.23 Cr₹-1.10 Cr₹-0.17 Cr₹0.14 Cr
     Other taxes ₹0.08 Cr₹0.03 Cr₹-0.18 Cr-₹2.65 Cr
Profit After Tax ₹3.56 Cr₹3.59 Cr₹4.13 Cr₹10 Cr₹17 Cr
Extra items -----
Adjustments to PAT -----
Profit Balance B/F ₹56 Cr₹55 Cr₹54 Cr₹48 Cr₹33 Cr
Appropriations ₹60 Cr₹59 Cr₹59 Cr₹58 Cr₹50 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹1.72 Cr₹2.29 Cr₹3.43 Cr₹3.71 Cr₹2.51 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 ₹148.5 Cr 4.4% 4.6% -15.2% Stock Analytics
SUN PHARMACEUTICAL INDUSTRIES ₹393,731.0 Cr -4.3% -3% -0.7% Stock Analytics
DIVIS LABORATORIES ₹172,373.0 Cr -3.3% -7.4% 34.1% Stock Analytics
CIPLA ₹122,411.0 Cr -4.4% -0.5% 0.7% Stock Analytics
TORRENT PHARMACEUTICALS ₹122,285.0 Cr 1.4% 10.1% 17.9% Stock Analytics
DR REDDYS LABORATORIES ₹102,270.0 Cr -5.2% -5.7% -5.9% Stock Analytics


SMRUTHI ORGANICS Share Price vs Sensex

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

4.4%

4.6%

-15.2%

SENSEX

0.2%

-2.7%

-0.9%


You may also like the below Video Courses