Home > Income Statement > SOUTH INDIA PAPER MILLS

SOUTH INDIA PAPER MILLS
Income Statement

COMMUNITY POLL
for SOUTH INDIA PAPER MILLS
Please provide your vote to see the results

SOUTH INDIA PAPER MILLS Last 5 Year Income Statement History

[Standalone]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹305 Cr₹227 Cr₹218 Cr₹242 Cr₹135 Cr
     Sales ₹302 Cr₹218 Cr₹212 Cr₹234 Cr₹128 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹3.29 Cr₹9.26 Cr₹5.39 Cr₹8.27 Cr₹6.52 Cr
Less: Excise Duty ----₹0.01 Cr
Net Sales ₹305 Cr₹227 Cr₹218 Cr₹242 Cr₹135 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-1.87 Cr₹1.22 Cr₹-0.55 Cr₹0.94 Cr₹-1.03 Cr
Raw Material Consumed ₹158 Cr₹99 Cr₹94 Cr₹110 Cr₹66 Cr
     Opening Raw Materials ₹16 Cr₹16 Cr₹19 Cr₹18 Cr₹15 Cr
     Purchases Raw Materials ₹161 Cr₹99 Cr₹91 Cr₹112 Cr₹69 Cr
     Closing Raw Materials ₹19 Cr₹16 Cr₹16 Cr₹19 Cr₹18 Cr
     Other Direct Purchases / Brought in cost ----₹0.33 Cr
     Other raw material cost -----
Power & Fuel Cost ₹50 Cr₹34 Cr₹35 Cr₹44 Cr₹25 Cr
     Electricity & Power ₹2.48 Cr₹1.69 Cr₹1.39 Cr₹1.51 Cr₹0.87 Cr
     Oil, Fuel & Natural gas ₹48 Cr₹32 Cr₹34 Cr₹42 Cr₹24 Cr
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹27 Cr₹26 Cr₹24 Cr₹21 Cr₹14 Cr
     Salaries, Wages & Bonus ₹24 Cr₹22 Cr₹21 Cr₹18 Cr₹12 Cr
     Contributions to EPF & Pension Funds ₹0.92 Cr₹0.89 Cr₹0.91 Cr₹0.88 Cr₹0.68 Cr
     Workmen and Staff Welfare Expenses ₹0.36 Cr₹0.52 Cr₹0.58 Cr₹0.69 Cr₹0.43 Cr
     Other Employees Cost ₹2.05 Cr₹1.92 Cr₹1.64 Cr₹1.46 Cr₹1.14 Cr
Other Manufacturing Expenses ₹15 Cr₹15 Cr₹16 Cr₹12 Cr₹7.50 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹9.58 Cr₹10 Cr₹11 Cr₹7.80 Cr₹4.89 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹5.84 Cr₹4.79 Cr₹5.53 Cr₹4.54 Cr₹2.61 Cr
General and Administration Expenses ₹7.36 Cr₹6.05 Cr₹5.89 Cr₹6.21 Cr₹4.57 Cr
     Rent , Rates & Taxes ₹0.58 Cr₹0.18 Cr₹0.18 Cr₹0.29 Cr₹0.35 Cr
     Insurance ₹0.74 Cr₹0.68 Cr₹0.51 Cr₹0.63 Cr₹0.59 Cr
     Printing and stationery ₹0.07 Cr₹0.07 Cr₹0.08 Cr₹0.06 Cr₹0.05 Cr
     Professional and legal fees ₹0.30 Cr₹0.30 Cr₹0.25 Cr--
     Traveling and conveyance ₹0.12 Cr₹0.05 Cr₹0.28 Cr₹0.48 Cr₹0.26 Cr
     Other Administration ₹5.67 Cr₹4.83 Cr₹4.88 Cr₹5.24 Cr₹3.58 Cr
Selling and Distribution Expenses ₹10 Cr₹7.55 Cr₹7.65 Cr₹9.25 Cr₹4.35 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹3.26 Cr₹1.31 Cr₹1.59 Cr₹2.68 Cr₹0.56 Cr
Miscellaneous Expenses ₹1.15 Cr₹1.08 Cr₹1.09 Cr₹2.04 Cr₹1.84 Cr
     Bad debts /advances written off -₹0.14 Cr₹0.07 Cr--
     Provision for doubtful debts ₹0.07 Cr₹0.16 Cr---
     Losson disposal of fixed assets(net) -----
     Losson foreign exchange fluctuations ₹0.10 Cr-₹0.04 Cr₹0.51 Cr₹0.61 Cr
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹0.97 Cr₹0.78 Cr₹0.98 Cr₹1.53 Cr₹1.23 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹268 Cr₹189 Cr₹183 Cr₹206 Cr₹122 Cr
Operating Profit (Excl OI) ₹37 Cr₹37 Cr₹35 Cr₹37 Cr₹12 Cr
Other Income ₹0.96 Cr₹0.79 Cr₹0.83 Cr₹0.80 Cr₹2.14 Cr
     Interest Received ₹0.45 Cr₹0.43 Cr₹0.76 Cr₹0.50 Cr₹0.40 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets --₹0.01 Cr₹0.01 Cr₹1.54 Cr
     Profits on sale of Investments -----
     Provision Written Back -----
     Foreign Exchange Gains ₹0.51 Cr₹0.36 Cr₹0.07 Cr₹0.29 Cr₹0.20 Cr
     Others ---₹0.00 Cr₹0.00 Cr
Operating Profit ₹38 Cr₹38 Cr₹35 Cr₹37 Cr₹15 Cr
Interest ₹6.09 Cr₹4.57 Cr₹4.29 Cr₹4.71 Cr₹5.00 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹2.16 Cr₹4.21 Cr₹3.64 Cr₹3.83 Cr₹3.34 Cr
     Intereston Fixed deposits ₹0.13 Cr₹0.13 Cr₹0.14 Cr₹0.14 Cr₹0.13 Cr
     Bank Charges etc ₹0.37 Cr₹0.23 Cr₹0.52 Cr₹0.41 Cr₹0.31 Cr
     Other Interest ₹3.43 Cr--₹0.32 Cr₹1.22 Cr
PBDT ₹32 Cr₹34 Cr₹31 Cr₹33 Cr₹9.59 Cr
Depreciation ₹9.44 Cr₹10 Cr₹9.77 Cr₹9.50 Cr₹8.79 Cr
Profit Before Taxation & Exceptional Items ₹23 Cr₹24 Cr₹21 Cr₹23 Cr₹0.81 Cr
Exceptional Income / Expenses ₹2.73 Cr₹3.06 Cr---
Profit Before Tax ₹26 Cr₹27 Cr₹21 Cr₹23 Cr₹0.81 Cr
Provision for Tax ₹3.98 Cr₹7.58 Cr₹5.39 Cr₹4.85 Cr₹-0.15 Cr
     Current Income Tax ₹5.59 Cr₹4.83 Cr₹3.72 Cr₹5.03 Cr₹0.16 Cr
     Deferred Tax ₹-1.60 Cr₹-1.01 Cr₹-1.11 Cr₹-0.19 Cr₹-0.31 Cr
     Other taxes ₹-0.01 Cr₹3.75 Cr₹2.78 Cr₹0.01 Cr-
Profit After Tax ₹22 Cr₹19 Cr₹16 Cr₹18 Cr₹0.95 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹22 Cr₹19 Cr₹16 Cr₹18 Cr₹0.95 Cr
Adjustments to PAT -----
Profit Balance B/F ₹162 Cr₹145 Cr₹132 Cr₹116 Cr₹117 Cr
Appropriations ₹184 Cr₹164 Cr₹148 Cr₹134 Cr₹118 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹1.50 Cr₹2.25 Cr₹2.71 Cr₹1.81 Cr₹2.71 Cr
Equity Dividend % ₹10.00₹10.00₹15.00₹15.00₹10.00
Earnings Per Share ₹14.44₹12.70₹10.63₹12.25₹0.64
Adjusted EPS ₹14.44₹12.70₹10.63₹12.25₹0.64

Compare Income Statement of peers of SOUTH INDIA PAPER MILLS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SOUTH INDIA PAPER MILLS ₹143.4 Cr 3.9% 5.6% -33.1% Stock Analytics
JK PAPER ₹6,335.7 Cr 6.7% 13.7% -0.6% Stock Analytics
WEST COAST PAPER MILLS ₹4,141.3 Cr 3.7% 4.6% 15.8% Stock Analytics
SESHASAYEE PAPER AND BOARDS ₹2,067.7 Cr 4.2% 5.7% 26.1% Stock Analytics
ANDHRA PAPER ₹1,981.9 Cr 1.8% -0.8% 8.8% Stock Analytics
TAMIL NADU NEWSPRINT & PAPERS ₹1,863.5 Cr 5.9% 6.4% 14.8% Stock Analytics


SOUTH INDIA PAPER MILLS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SOUTH INDIA PAPER MILLS

3.9%

5.6%

-33.1%

SENSEX

1.3%

2.6%

24%


You may also like the below Video Courses