SP APPARELS
|
SP APPARELS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,395 Cr | ₹1,087 Cr | ₹1,081 Cr | ₹859 Cr | ₹652 Cr |
| Sales | ₹1,296 Cr | ₹1,006 Cr | ₹994 Cr | ₹777 Cr | ₹601 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹3.40 Cr | ₹4.96 Cr | ₹17 Cr | ₹26 Cr | ₹20 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹95 Cr | ₹76 Cr | ₹70 Cr | ₹57 Cr | ₹31 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,395 Cr | ₹1,087 Cr | ₹1,081 Cr | ₹859 Cr | ₹652 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-6.43 Cr | ₹30 Cr | ₹-2.50 Cr | ₹-89 Cr | ₹-2.52 Cr |
| Raw Material Consumed | ₹585 Cr | ₹421 Cr | ₹488 Cr | ₹443 Cr | ₹272 Cr |
| Opening Raw Materials | ₹49 Cr | ₹48 Cr | ₹90 Cr | ₹67 Cr | ₹52 Cr |
| Purchases Raw Materials | ₹543 Cr | ₹324 Cr | ₹315 Cr | ₹321 Cr | ₹194 Cr |
| Closing Raw Materials | ₹107 Cr | ₹49 Cr | ₹48 Cr | ₹90 Cr | ₹67 Cr |
| Other Direct Purchases / Brought in cost | ₹100 Cr | ₹98 Cr | ₹131 Cr | ₹145 Cr | ₹94 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹49 Cr | ₹42 Cr | ₹35 Cr | ₹34 Cr | ₹28 Cr |
| Electricity & Power | ₹49 Cr | ₹42 Cr | ₹35 Cr | ₹34 Cr | ₹28 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹346 Cr | ₹261 Cr | ₹239 Cr | ₹190 Cr | ₹149 Cr |
| Salaries, Wages & Bonus | ₹280 Cr | ₹207 Cr | ₹191 Cr | ₹155 Cr | ₹125 Cr |
| Contributions to EPF & Pension Funds | ₹25 Cr | ₹22 Cr | ₹19 Cr | ₹12 Cr | ₹8.92 Cr |
| Workmen and Staff Welfare Expenses | ₹41 Cr | ₹31 Cr | ₹28 Cr | ₹23 Cr | ₹15 Cr |
| Other Employees Cost | ₹0.37 Cr | - | - | - | - |
| Other Manufacturing Expenses | ₹150 Cr | ₹108 Cr | ₹114 Cr | ₹96 Cr | ₹72 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹15 Cr | ₹13 Cr | ₹9.76 Cr | ₹7.64 Cr | ₹5.77 Cr |
| Repairs and Maintenance | ₹21 Cr | ₹19 Cr | ₹22 Cr | ₹15 Cr | ₹9.32 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹114 Cr | ₹76 Cr | ₹82 Cr | ₹73 Cr | ₹56 Cr |
| General and Administration Expenses | ₹34 Cr | ₹28 Cr | ₹29 Cr | ₹18 Cr | ₹13 Cr |
| Rent , Rates & Taxes | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹8.91 Cr | ₹6.74 Cr |
| Insurance | ₹2.08 Cr | ₹1.48 Cr | ₹1.97 Cr | ₹1.66 Cr | ₹1.62 Cr |
| Printing and stationery | ₹1.89 Cr | ₹1.29 Cr | ₹1.30 Cr | ₹1.16 Cr | ₹0.84 Cr |
| Professional and legal fees | ₹4.80 Cr | ₹4.66 Cr | ₹6.09 Cr | ₹2.79 Cr | ₹1.81 Cr |
| Traveling and conveyance | ₹7.75 Cr | ₹5.47 Cr | ₹5.41 Cr | ₹2.95 Cr | ₹1.95 Cr |
| Other Administration | ₹1.72 Cr | ₹0.85 Cr | ₹0.75 Cr | ₹0.61 Cr | ₹0.53 Cr |
| Selling and Distribution Expenses | ₹34 Cr | ₹21 Cr | ₹14 Cr | ₹15 Cr | ₹9.67 Cr |
| Advertisement & Sales Promotion | ₹4.25 Cr | ₹3.27 Cr | ₹2.23 Cr | ₹1.24 Cr | ₹1.11 Cr |
| Sales Commissions & Incentives | ₹1.22 Cr | ₹1.18 Cr | ₹0.31 Cr | ₹0.66 Cr | ₹0.31 Cr |
| Freight and Forwarding | ₹28 Cr | ₹17 Cr | ₹11 Cr | ₹12 Cr | ₹7.75 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | ₹0.48 Cr | ₹0.50 Cr |
| Miscellaneous Expenses | ₹16 Cr | ₹21 Cr | ₹19 Cr | ₹7.21 Cr | ₹8.69 Cr |
| Bad debts /advances written off | ₹0.43 Cr | ₹0.85 Cr | ₹0.60 Cr | ₹0.61 Cr | ₹3.71 Cr |
| Provision for doubtful debts | - | - | - | ₹0.44 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.28 Cr | ₹0.30 Cr | ₹0.49 Cr | ₹0.40 Cr | ₹0.23 Cr |
| Losson foreign exchange fluctuations | ₹0.96 Cr | ₹10 Cr | - | ₹0.83 Cr | ₹1.17 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹14 Cr | ₹9.67 Cr | ₹18 Cr | ₹4.93 Cr | ₹3.58 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,207 Cr | ₹932 Cr | ₹936 Cr | ₹714 Cr | ₹550 Cr |
| Operating Profit (Excl OI) | ₹188 Cr | ₹155 Cr | ₹145 Cr | ₹145 Cr | ₹102 Cr |
| Other Income | ₹12 Cr | ₹21 Cr | ₹20 Cr | ₹17 Cr | ₹3.41 Cr |
| Interest Received | ₹3.00 Cr | ₹4.19 Cr | ₹2.32 Cr | ₹1.03 Cr | ₹1.02 Cr |
| Dividend Received | - | ₹0.06 Cr | ₹0.03 Cr | ₹0.33 Cr | ₹0.13 Cr |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | ₹0.91 Cr | ₹10 Cr | ₹0.67 Cr | ₹0.27 Cr | - |
| Provision Written Back | - | ₹2.66 Cr | - | ₹6.72 Cr | ₹1.98 Cr |
| Foreign Exchange Gains | ₹7.29 Cr | ₹1.54 Cr | ₹17 Cr | ₹8.75 Cr | ₹0.07 Cr |
| Others | ₹1.00 Cr | ₹1.62 Cr | ₹0.14 Cr | ₹0.10 Cr | ₹0.22 Cr |
| Operating Profit | ₹200 Cr | ₹176 Cr | ₹166 Cr | ₹162 Cr | ₹106 Cr |
| Interest | ₹33 Cr | ₹20 Cr | ₹19 Cr | ₹13 Cr | ₹14 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹20 Cr | ₹11 Cr | ₹9.38 Cr | ₹7.16 Cr | ₹7.93 Cr |
| Intereston Fixed deposits | ₹0.14 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.11 Cr |
| Bank Charges etc | ₹9.95 Cr | ₹6.42 Cr | ₹5.43 Cr | ₹2.56 Cr | ₹2.24 Cr |
| Other Interest | ₹3.61 Cr | ₹2.50 Cr | ₹3.70 Cr | ₹3.03 Cr | ₹4.05 Cr |
| PBDT | ₹167 Cr | ₹155 Cr | ₹147 Cr | ₹149 Cr | ₹91 Cr |
| Depreciation | ₹43 Cr | ₹38 Cr | ₹36 Cr | ₹35 Cr | ₹32 Cr |
| Profit Before Taxation & Exceptional Items | ₹123 Cr | ₹118 Cr | ₹111 Cr | ₹115 Cr | ₹59 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹123 Cr | ₹118 Cr | ₹111 Cr | ₹115 Cr | ₹59 Cr |
| Provision for Tax | ₹28 Cr | ₹28 Cr | ₹28 Cr | ₹30 Cr | ₹16 Cr |
| Current Income Tax | ₹36 Cr | ₹31 Cr | ₹30 Cr | ₹29 Cr | ₹17 Cr |
| Deferred Tax | ₹-10 Cr | ₹-2.28 Cr | ₹-1.72 Cr | ₹2.72 Cr | ₹-1.24 Cr |
| Other taxes | ₹2.36 Cr | ₹-0.68 Cr | ₹-0.26 Cr | ₹-1.77 Cr | ₹0.46 Cr |
| Profit After Tax | ₹95 Cr | ₹90 Cr | ₹83 Cr | ₹85 Cr | ₹43 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.05 Cr | ₹-0.06 Cr | ₹-0.03 Cr | ₹0.08 Cr | ₹0.03 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹95 Cr | ₹90 Cr | ₹82 Cr | ₹85 Cr | ₹43 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹506 Cr | ₹424 Cr | ₹347 Cr | ₹268 Cr | ₹225 Cr |
| Appropriations | ₹601 Cr | ₹513 Cr | ₹430 Cr | ₹353 Cr | ₹268 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹7.52 Cr | ₹5.17 Cr | ₹5.78 Cr | - |
| Equity Dividend % | ₹20.00 | - | ₹30.00 | - | ₹22.50 |
| Earnings Per Share | ₹37.88 | ₹35.69 | ₹32.87 | ₹32.99 | ₹16.82 |
| Adjusted EPS | ₹37.88 | ₹35.69 | ₹32.87 | ₹32.99 | ₹16.82 |
Compare Income Statement of peers of SP APPARELS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SP APPARELS | ₹1,777.7 Cr | 2.3% | -2.7% | -17.2% | Stock Analytics | |
| PAGE INDUSTRIES | ₹45,761.9 Cr | 0% | -4.1% | -6.9% | Stock Analytics | |
| KPR MILL | ₹35,697.4 Cr | 0.7% | -6.7% | 17.4% | Stock Analytics | |
| VEDANT FASHIONS | ₹16,708.2 Cr | -0.5% | -4.6% | -47.7% | Stock Analytics | |
| SWAN ENERGY | ₹13,564.8 Cr | 1.4% | -10.3% | -17.4% | Stock Analytics | |
| VARDHMAN TEXTILES | ₹12,807.0 Cr | 9.4% | 6% | -4.3% | Stock Analytics | |
SP APPARELS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SP APPARELS | 2.3% |
-2.7% |
-17.2% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses