SOUTH INDIA PAPER MILLS
|
SOUTH INDIA PAPER MILLS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹312 Cr | ₹288 Cr | ₹305 Cr | ₹227 Cr | ₹218 Cr |
| Sales | ₹311 Cr | ₹287 Cr | ₹302 Cr | ₹218 Cr | ₹212 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.82 Cr | ₹0.81 Cr | ₹3.29 Cr | ₹9.26 Cr | ₹5.39 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹312 Cr | ₹288 Cr | ₹305 Cr | ₹227 Cr | ₹218 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.85 Cr | ₹-2.87 Cr | ₹-1.87 Cr | ₹1.22 Cr | ₹-0.55 Cr |
| Raw Material Consumed | ₹172 Cr | ₹167 Cr | ₹158 Cr | ₹99 Cr | ₹94 Cr |
| Opening Raw Materials | ₹18 Cr | ₹19 Cr | ₹16 Cr | ₹16 Cr | ₹19 Cr |
| Purchases Raw Materials | ₹169 Cr | ₹166 Cr | ₹161 Cr | ₹99 Cr | ₹91 Cr |
| Closing Raw Materials | ₹15 Cr | ₹18 Cr | ₹19 Cr | ₹16 Cr | ₹16 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹59 Cr | ₹68 Cr | ₹50 Cr | ₹34 Cr | ₹35 Cr |
| Electricity & Power | ₹11 Cr | ₹6.86 Cr | ₹2.48 Cr | ₹1.69 Cr | ₹1.39 Cr |
| Oil, Fuel & Natural gas | ₹48 Cr | ₹61 Cr | ₹48 Cr | ₹32 Cr | ₹34 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹29 Cr | ₹28 Cr | ₹27 Cr | ₹26 Cr | ₹24 Cr |
| Salaries, Wages & Bonus | ₹26 Cr | ₹25 Cr | ₹24 Cr | ₹22 Cr | ₹21 Cr |
| Contributions to EPF & Pension Funds | ₹1.01 Cr | ₹0.93 Cr | ₹0.92 Cr | ₹0.89 Cr | ₹0.91 Cr |
| Workmen and Staff Welfare Expenses | ₹0.40 Cr | ₹0.50 Cr | ₹0.36 Cr | ₹0.52 Cr | ₹0.58 Cr |
| Other Employees Cost | ₹1.72 Cr | ₹1.59 Cr | ₹2.05 Cr | ₹1.92 Cr | ₹1.64 Cr |
| Other Manufacturing Expenses | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹15 Cr | ₹16 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹8.44 Cr | ₹8.40 Cr | ₹9.58 Cr | ₹10 Cr | ₹11 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹6.03 Cr | ₹5.83 Cr | ₹5.84 Cr | ₹4.79 Cr | ₹5.53 Cr |
| General and Administration Expenses | ₹8.24 Cr | ₹7.84 Cr | ₹7.36 Cr | ₹6.05 Cr | ₹5.89 Cr |
| Rent , Rates & Taxes | ₹0.66 Cr | ₹1.10 Cr | ₹0.58 Cr | ₹0.18 Cr | ₹0.18 Cr |
| Insurance | ₹0.93 Cr | ₹1.06 Cr | ₹0.74 Cr | ₹0.68 Cr | ₹0.51 Cr |
| Printing and stationery | ₹0.09 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.08 Cr |
| Professional and legal fees | ₹0.40 Cr | ₹0.28 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.25 Cr |
| Traveling and conveyance | ₹0.30 Cr | ₹0.20 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.28 Cr |
| Other Administration | ₹5.87 Cr | ₹5.14 Cr | ₹5.55 Cr | ₹4.77 Cr | ₹4.60 Cr |
| Selling and Distribution Expenses | ₹12 Cr | ₹9.72 Cr | ₹10 Cr | ₹7.55 Cr | ₹7.65 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹3.00 Cr | ₹2.67 Cr | ₹2.75 Cr | ₹2.36 Cr | ₹2.50 Cr |
| Freight and Forwarding | ₹6.86 Cr | ₹5.16 Cr | ₹4.46 Cr | ₹3.88 Cr | ₹3.56 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹1.72 Cr | ₹1.89 Cr | ₹3.26 Cr | ₹1.31 Cr | ₹1.59 Cr |
| Miscellaneous Expenses | ₹0.53 Cr | ₹2.40 Cr | ₹1.15 Cr | ₹1.08 Cr | ₹1.09 Cr |
| Bad debts /advances written off | - | - | - | ₹0.14 Cr | ₹0.07 Cr |
| Provision for doubtful debts | - | ₹0.11 Cr | ₹0.07 Cr | ₹0.16 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹1.28 Cr | ₹0.10 Cr | - | ₹0.04 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.53 Cr | ₹1.01 Cr | ₹0.97 Cr | ₹0.78 Cr | ₹0.98 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹295 Cr | ₹294 Cr | ₹268 Cr | ₹189 Cr | ₹183 Cr |
| Operating Profit (Excl OI) | ₹17 Cr | ₹-6.02 Cr | ₹37 Cr | ₹37 Cr | ₹35 Cr |
| Other Income | ₹1.84 Cr | ₹1.21 Cr | ₹0.96 Cr | ₹0.79 Cr | ₹0.83 Cr |
| Interest Received | ₹0.33 Cr | ₹0.41 Cr | ₹0.45 Cr | ₹0.43 Cr | ₹0.76 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.62 Cr | - | - | - | ₹0.01 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.25 Cr | - | - | - | - |
| Foreign Exchange Gains | ₹0.27 Cr | ₹0.02 Cr | ₹0.51 Cr | ₹0.36 Cr | ₹0.07 Cr |
| Others | ₹0.36 Cr | ₹0.79 Cr | - | - | - |
| Operating Profit | ₹19 Cr | ₹-4.81 Cr | ₹38 Cr | ₹38 Cr | ₹35 Cr |
| Interest | ₹19 Cr | ₹16 Cr | ₹6.09 Cr | ₹4.57 Cr | ₹4.29 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹14 Cr | ₹12 Cr | ₹2.16 Cr | ₹4.21 Cr | ₹3.64 Cr |
| Intereston Fixed deposits | ₹0.14 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.14 Cr |
| Bank Charges etc | ₹1.03 Cr | ₹0.70 Cr | ₹0.37 Cr | ₹0.23 Cr | ₹0.52 Cr |
| Other Interest | ₹3.46 Cr | ₹4.05 Cr | ₹3.43 Cr | - | - |
| PBDT | ₹0.32 Cr | ₹-21 Cr | ₹32 Cr | ₹34 Cr | ₹31 Cr |
| Depreciation | ₹18 Cr | ₹16 Cr | ₹9.44 Cr | ₹10 Cr | ₹9.77 Cr |
| Profit Before Taxation & Exceptional Items | ₹-18 Cr | ₹-37 Cr | ₹23 Cr | ₹24 Cr | ₹21 Cr |
| Exceptional Income / Expenses | ₹-0.30 Cr | ₹13 Cr | ₹2.73 Cr | ₹3.06 Cr | - |
| Profit Before Tax | ₹-18 Cr | ₹-24 Cr | ₹26 Cr | ₹27 Cr | ₹21 Cr |
| Provision for Tax | ₹-4.44 Cr | ₹-7.35 Cr | ₹3.98 Cr | ₹7.58 Cr | ₹5.39 Cr |
| Current Income Tax | - | - | ₹5.59 Cr | ₹4.83 Cr | ₹3.72 Cr |
| Deferred Tax | ₹-4.45 Cr | ₹-7.52 Cr | ₹-1.60 Cr | ₹-1.01 Cr | ₹-1.11 Cr |
| Other taxes | ₹0.00 Cr | ₹0.17 Cr | ₹-0.01 Cr | ₹3.75 Cr | ₹2.78 Cr |
| Profit After Tax | ₹-13 Cr | ₹-17 Cr | ₹22 Cr | ₹19 Cr | ₹16 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹164 Cr | ₹182 Cr | ₹162 Cr | ₹145 Cr | ₹132 Cr |
| Appropriations | ₹151 Cr | ₹166 Cr | ₹184 Cr | ₹164 Cr | ₹148 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹1.50 Cr | ₹1.50 Cr | ₹2.25 Cr | ₹2.71 Cr |
| Equity Dividend % | - | - | ₹10.00 | ₹10.00 | ₹15.00 |
| Earnings Per Share | ₹-7.16 | ₹-8.89 | ₹14.44 | ₹12.70 | ₹10.63 |
| Adjusted EPS | ₹-7.16 | ₹-8.89 | ₹14.44 | ₹12.70 | ₹10.63 |
Compare Income Statement of peers of SOUTH INDIA PAPER MILLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SOUTH INDIA PAPER MILLS | ₹170.2 Cr | 0.6% | 5.2% | -20.8% | Stock Analytics | |
| JK PAPER | ₹6,068.0 Cr | 0.3% | -3.5% | -14.9% | Stock Analytics | |
| WEST COAST PAPER MILLS | ₹2,771.4 Cr | -0.3% | -1.3% | -23.9% | Stock Analytics | |
| SESHASAYEE PAPER AND BOARDS | ₹1,513.6 Cr | 2.2% | -0% | -22.6% | Stock Analytics | |
| ANDHRA PAPER | ₹1,340.1 Cr | 1.4% | 0.6% | -29% | Stock Analytics | |
| PUDUMJEE PAPER PRODUCTS | ₹927.7 Cr | 4.4% | -1.9% | -44.9% | Stock Analytics | |
SOUTH INDIA PAPER MILLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SOUTH INDIA PAPER MILLS | 0.6% |
5.2% |
-20.8% |
| SENSEX | 0.9% |
0.7% |
9.6% |
You may also like the below Video Courses