SOLAR INDUSTRIES INDIA
|
SOLAR INDUSTRIES INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹6,923 Cr | ₹3,985 Cr | ₹2,550 Cr | ₹2,277 Cr | ₹2,500 Cr |
Sales | ₹6,770 Cr | ₹3,866 Cr | ₹2,476 Cr | ₹2,205 Cr | ₹2,427 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹153 Cr | ₹119 Cr | ₹74 Cr | ₹72 Cr | ₹72 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹6,923 Cr | ₹3,948 Cr | ₹2,516 Cr | ₹2,237 Cr | ₹2,462 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-37 Cr | ₹-40 Cr | ₹-38 Cr | ₹-42 Cr | ₹10 Cr |
Raw Material Consumed | ₹4,380 Cr | ₹2,367 Cr | ₹1,384 Cr | ₹1,257 Cr | ₹1,391 Cr |
Opening Raw Materials | ₹461 Cr | ₹241 Cr | ₹163 Cr | ₹169 Cr | ₹109 Cr |
Purchases Raw Materials | ₹4,146 Cr | ₹2,522 Cr | ₹1,263 Cr | ₹1,098 Cr | ₹1,313 Cr |
Closing Raw Materials | ₹788 Cr | ₹461 Cr | ₹241 Cr | ₹163 Cr | ₹169 Cr |
Other Direct Purchases / Brought in cost | ₹560 Cr | ₹66 Cr | ₹199 Cr | ₹153 Cr | ₹137 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹62 Cr | ₹43 Cr | ₹32 Cr | ₹31 Cr | ₹29 Cr |
Electricity & Power | ₹62 Cr | ₹43 Cr | ₹32 Cr | ₹31 Cr | ₹29 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹331 Cr | ₹267 Cr | ₹222 Cr | ₹196 Cr | ₹174 Cr |
Salaries, Wages & Bonus | ₹308 Cr | ₹247 Cr | ₹208 Cr | ₹184 Cr | ₹162 Cr |
Contributions to EPF & Pension Funds | ₹15 Cr | ₹13 Cr | ₹8.83 Cr | ₹8.95 Cr | ₹7.68 Cr |
Workmen and Staff Welfare Expenses | ₹7.94 Cr | ₹7.17 Cr | ₹5.48 Cr | ₹3.49 Cr | ₹4.05 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹133 Cr | ₹107 Cr | ₹77 Cr | ₹81 Cr | ₹75 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹42 Cr | ₹30 Cr | ₹22 Cr | ₹22 Cr | ₹21 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹91 Cr | ₹77 Cr | ₹54 Cr | ₹59 Cr | ₹54 Cr |
General and Administration Expenses | ₹109 Cr | ₹106 Cr | ₹71 Cr | ₹66 Cr | ₹60 Cr |
Rent , Rates & Taxes | ₹7.43 Cr | ₹7.49 Cr | ₹8.09 Cr | ₹5.66 Cr | ₹3.76 Cr |
Insurance | ₹18 Cr | ₹15 Cr | ₹9.92 Cr | - | - |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹27 Cr | ₹32 Cr | ₹23 Cr | ₹19 Cr | ₹16 Cr |
Traveling and conveyance | ₹19 Cr | ₹15 Cr | ₹11 Cr | ₹17 Cr | ₹19 Cr |
Other Administration | ₹38 Cr | ₹36 Cr | ₹19 Cr | ₹24 Cr | ₹22 Cr |
Selling and Distribution Expenses | ₹368 Cr | ₹225 Cr | ₹156 Cr | ₹139 Cr | ₹138 Cr |
Advertisement & Sales Promotion | ₹91 Cr | ₹36 Cr | ₹23 Cr | ₹29 Cr | ₹22 Cr |
Sales Commissions & Incentives | ₹42 Cr | ₹29 Cr | ₹15 Cr | ₹14 Cr | ₹17 Cr |
Freight and Forwarding | ₹234 Cr | ₹160 Cr | ₹118 Cr | ₹96 Cr | ₹99 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹289 Cr | ₹138 Cr | ₹97 Cr | ₹75 Cr | ₹83 Cr |
Bad debts /advances written off | ₹27 Cr | ₹1.19 Cr | ₹0.28 Cr | ₹1.17 Cr | ₹7.34 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹0.86 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹80 Cr | ₹46 Cr | - | ₹0.05 Cr | ₹12 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹182 Cr | ₹90 Cr | ₹97 Cr | ₹74 Cr | ₹63 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹5,634 Cr | ₹3,213 Cr | ₹2,001 Cr | ₹1,803 Cr | ₹1,960 Cr |
Operating Profit (Excl OI) | ₹1,289 Cr | ₹735 Cr | ₹515 Cr | ₹434 Cr | ₹502 Cr |
Other Income | ₹32 Cr | ₹32 Cr | ₹21 Cr | ₹41 Cr | ₹15 Cr |
Interest Received | ₹18 Cr | ₹13 Cr | ₹2.73 Cr | ₹3.64 Cr | ₹3.99 Cr |
Dividend Received | - | - | ₹0.08 Cr | - | ₹0.16 Cr |
Profit on sale of Fixed Assets | ₹3.18 Cr | - | ₹0.65 Cr | ₹0.11 Cr | ₹0.22 Cr |
Profits on sale of Investments | ₹1.73 Cr | ₹0.41 Cr | ₹0.58 Cr | ₹0.94 Cr | - |
Provision Written Back | ₹0.49 Cr | ₹13 Cr | - | ₹1.08 Cr | - |
Foreign Exchange Gains | - | - | ₹9.01 Cr | ₹33 Cr | ₹0.46 Cr |
Others | ₹7.66 Cr | ₹6.49 Cr | ₹8.37 Cr | ₹2.27 Cr | ₹9.89 Cr |
Operating Profit | ₹1,320 Cr | ₹767 Cr | ₹536 Cr | ₹475 Cr | ₹517 Cr |
Interest | ₹90 Cr | ₹50 Cr | ₹45 Cr | ₹55 Cr | ₹50 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹83 Cr | ₹44 Cr | ₹37 Cr | ₹48 Cr | ₹41 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹6.99 Cr | ₹6.37 Cr | ₹8.05 Cr | ₹7.34 Cr | ₹8.97 Cr |
PBDT | ₹1,230 Cr | ₹717 Cr | ₹491 Cr | ₹420 Cr | ₹467 Cr |
Depreciation | ₹128 Cr | ₹109 Cr | ₹94 Cr | ₹85 Cr | ₹59 Cr |
Profit Before Taxation & Exceptional Items | ₹1,102 Cr | ₹607 Cr | ₹397 Cr | ₹336 Cr | ₹408 Cr |
Exceptional Income / Expenses | - | - | - | - | ₹-6.05 Cr |
Profit Before Tax | ₹1,102 Cr | ₹607 Cr | ₹397 Cr | ₹336 Cr | ₹402 Cr |
Provision for Tax | ₹290 Cr | ₹152 Cr | ₹109 Cr | ₹57 Cr | ₹125 Cr |
Current Income Tax | ₹313 Cr | ₹163 Cr | ₹128 Cr | ₹95 Cr | ₹130 Cr |
Deferred Tax | ₹-24 Cr | ₹-12 Cr | ₹-17 Cr | ₹-38 Cr | ₹0.08 Cr |
Other taxes | ₹1.20 Cr | ₹0.35 Cr | ₹-1.18 Cr | ₹0.04 Cr | ₹-5.48 Cr |
Profit After Tax | ₹811 Cr | ₹455 Cr | ₹288 Cr | ₹279 Cr | ₹277 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-54 Cr | ₹-14 Cr | ₹-12 Cr | ₹-11 Cr | ₹-15 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹757 Cr | ₹441 Cr | ₹276 Cr | ₹267 Cr | ₹262 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,092 Cr | ₹820 Cr | ₹684 Cr | ₹574 Cr | ₹471 Cr |
Appropriations | ₹1,849 Cr | ₹1,262 Cr | ₹961 Cr | ₹841 Cr | ₹732 Cr |
General Reserves | ₹120 Cr | ₹104 Cr | ₹75 Cr | ₹80 Cr | ₹92 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹48 Cr | ₹63 Cr | ₹65 Cr | ₹77 Cr | ₹66 Cr |
Equity Dividend % | ₹400.00 | ₹375.00 | ₹300.00 | ₹300.00 | ₹350.00 |
Earnings Per Share | ₹83.67 | ₹48.76 | ₹30.54 | ₹29.55 | ₹28.91 |
Adjusted EPS | ₹83.67 | ₹48.76 | ₹30.54 | ₹29.55 | ₹28.91 |
Compare Income Statement of peers of SOLAR INDUSTRIES INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SOLAR INDUSTRIES INDIA | ₹102,608.9 Cr | 5.5% | 3.5% | 119.1% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹158,227.0 Cr | -1.4% | -4.4% | 29.5% | Stock Analytics | |
SRF | ₹69,591.7 Cr | 1.7% | -5.4% | 6.4% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹51,482.9 Cr | 17.2% | 16.2% | 64.8% | Stock Analytics | |
DEEPAK NITRITE | ₹38,579.4 Cr | 2.3% | -3% | 34% | Stock Analytics | |
TATA CHEMICALS | ₹30,169.5 Cr | 10% | 14.9% | 14.7% | Stock Analytics |
SOLAR INDUSTRIES INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SOLAR INDUSTRIES INDIA | 5.5% |
3.5% |
119.1% |
SENSEX | -0.4% |
-0.7% |
23.3% |
You may also like the below Video Courses