STAR PAPER MILLS
|
STAR PAPER MILLS Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹515 Cr | ₹348 Cr | ₹247 Cr | ₹341 Cr | ₹378 Cr |
Sales | ₹505 Cr | ₹343 Cr | ₹243 Cr | ₹337 Cr | ₹372 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹9.96 Cr | ₹5.75 Cr | ₹3.39 Cr | ₹3.45 Cr | ₹6.16 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹493 Cr | ₹331 Cr | ₹233 Cr | ₹341 Cr | ₹378 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-25 Cr | ₹-1.24 Cr | ₹6.71 Cr | ₹-9.57 Cr | ₹0.62 Cr |
Raw Material Consumed | ₹159 Cr | ₹101 Cr | ₹63 Cr | ₹104 Cr | ₹92 Cr |
Opening Raw Materials | ₹46 Cr | ₹49 Cr | ₹39 Cr | ₹24 Cr | ₹18 Cr |
Purchases Raw Materials | ₹152 Cr | ₹98 Cr | ₹73 Cr | ₹119 Cr | ₹97 Cr |
Closing Raw Materials | ₹39 Cr | ₹46 Cr | ₹49 Cr | ₹39 Cr | ₹24 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹116 Cr | ₹73 Cr | ₹51 Cr | ₹85 Cr | ₹110 Cr |
Electricity & Power | ₹116 Cr | ₹73 Cr | ₹51 Cr | ₹85 Cr | ₹110 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹27 Cr | ₹25 Cr | ₹23 Cr | ₹28 Cr | ₹28 Cr |
Salaries, Wages & Bonus | ₹24 Cr | ₹22 Cr | ₹20 Cr | ₹24 Cr | ₹24 Cr |
Contributions to EPF & Pension Funds | ₹1.68 Cr | ₹1.83 Cr | ₹1.56 Cr | ₹2.12 Cr | ₹2.44 Cr |
Workmen and Staff Welfare Expenses | ₹1.22 Cr | ₹1.33 Cr | ₹1.33 Cr | ₹1.34 Cr | ₹1.42 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹104 Cr | ₹76 Cr | ₹46 Cr | ₹62 Cr | ₹70 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹8.94 Cr | ₹6.69 Cr | ₹4.84 Cr | ₹6.20 Cr | - |
Repairs and Maintenance | ₹18 Cr | ₹12 Cr | ₹7.09 Cr | ₹9.66 Cr | ₹13 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹76 Cr | ₹57 Cr | ₹34 Cr | ₹47 Cr | ₹57 Cr |
General and Administration Expenses | ₹14 Cr | ₹11 Cr | ₹8.32 Cr | ₹7.08 Cr | ₹5.24 Cr |
Rent , Rates & Taxes | ₹4.35 Cr | ₹2.03 Cr | ₹1.53 Cr | ₹1.58 Cr | ₹2.73 Cr |
Insurance | ₹1.13 Cr | ₹1.24 Cr | ₹0.99 Cr | ₹0.14 Cr | ₹0.06 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹6.29 Cr | ₹5.62 Cr | ₹4.24 Cr | ₹3.40 Cr | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹2.56 Cr | ₹1.86 Cr | ₹1.57 Cr | ₹1.96 Cr | ₹2.45 Cr |
Selling and Distribution Expenses | ₹2.59 Cr | ₹1.64 Cr | ₹4.15 Cr | ₹2.41 Cr | ₹1.53 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹2.59 Cr | ₹1.64 Cr | ₹4.15 Cr | ₹2.41 Cr | ₹1.53 Cr |
Miscellaneous Expenses | ₹16 Cr | ₹12 Cr | ₹11 Cr | ₹14 Cr | ₹21 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | ₹0.04 Cr |
Losson disposal of fixed assets(net) | ₹0.61 Cr | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.03 Cr | ₹0.00 Cr | - | ₹0.03 Cr | ₹0.05 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹14 Cr | ₹21 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹413 Cr | ₹299 Cr | ₹212 Cr | ₹293 Cr | ₹328 Cr |
Operating Profit (Excl OI) | ₹80 Cr | ₹32 Cr | ₹21 Cr | ₹48 Cr | ₹49 Cr |
Other Income | ₹22 Cr | ₹18 Cr | ₹9.49 Cr | ₹6.91 Cr | ₹7.28 Cr |
Interest Received | ₹6.46 Cr | ₹1.40 Cr | ₹0.87 Cr | ₹1.12 Cr | ₹2.13 Cr |
Dividend Received | - | - | - | - | ₹0.07 Cr |
Profit on sale of Fixed Assets | - | ₹0.09 Cr | ₹0.00 Cr | - | ₹0.08 Cr |
Profits on sale of Investments | ₹1.73 Cr | - | ₹0.30 Cr | ₹4.77 Cr | ₹3.01 Cr |
Provision Written Back | ₹6.03 Cr | ₹10 Cr | ₹1.69 Cr | ₹0.07 Cr | - |
Foreign Exchange Gains | - | - | ₹0.00 Cr | - | - |
Others | ₹7.49 Cr | ₹6.23 Cr | ₹6.63 Cr | ₹0.96 Cr | ₹1.99 Cr |
Operating Profit | ₹101 Cr | ₹50 Cr | ₹31 Cr | ₹55 Cr | ₹57 Cr |
Interest | ₹0.56 Cr | ₹0.47 Cr | ₹0.58 Cr | ₹0.65 Cr | ₹0.65 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | ₹0.53 Cr | ₹0.43 Cr | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹0.03 Cr | ₹0.05 Cr | ₹0.58 Cr | ₹0.65 Cr | ₹0.65 Cr |
PBDT | ₹101 Cr | ₹50 Cr | ₹30 Cr | ₹54 Cr | ₹56 Cr |
Depreciation | ₹5.28 Cr | ₹5.36 Cr | ₹5.23 Cr | ₹5.16 Cr | ₹4.39 Cr |
Profit Before Taxation & Exceptional Items | ₹96 Cr | ₹44 Cr | ₹25 Cr | ₹49 Cr | ₹52 Cr |
Exceptional Income / Expenses | ₹-12 Cr | - | - | - | - |
Profit Before Tax | ₹83 Cr | ₹44 Cr | ₹25 Cr | ₹49 Cr | ₹52 Cr |
Provision for Tax | ₹18 Cr | ₹7.55 Cr | ₹7.37 Cr | ₹12 Cr | ₹-1.66 Cr |
Current Income Tax | ₹21 Cr | ₹10 Cr | ₹6.18 Cr | ₹14 Cr | ₹17 Cr |
Deferred Tax | ₹-3.66 Cr | ₹-2.75 Cr | ₹1.18 Cr | ₹-2.27 Cr | ₹-19 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹66 Cr | ₹37 Cr | ₹18 Cr | ₹37 Cr | ₹53 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹66 Cr | ₹37 Cr | ₹18 Cr | ₹37 Cr | ₹53 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹475 Cr | ₹442 Cr | ₹430 Cr | ₹400 Cr | ₹352 Cr |
Appropriations | ₹541 Cr | ₹479 Cr | ₹447 Cr | ₹438 Cr | ₹405 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹5.26 Cr | ₹3.72 Cr | ₹4.86 Cr | ₹8.04 Cr | ₹4.70 Cr |
Equity Dividend % | ₹50.00 | ₹35.00 | ₹25.00 | ₹25.00 | ₹25.00 |
Earnings Per Share | ₹42.08 | ₹23.48 | ₹11.22 | ₹23.88 | ₹34.08 |
Adjusted EPS | ₹42.08 | ₹23.48 | ₹11.22 | ₹23.88 | ₹34.08 |
Compare Income Statement of peers of STAR PAPER MILLS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
STAR PAPER MILLS | ₹368.4 Cr | 1.5% | -10.7% | 43.1% | Stock Analytics | |
JK PAPER | ₹5,996.0 Cr | -3.7% | -14.3% | -14% | Stock Analytics | |
WEST COAST PAPER MILLS | ₹4,003.9 Cr | -1.5% | -10.9% | 14.3% | Stock Analytics | |
SESHASAYEE PAPER AND BOARDS | ₹1,963.9 Cr | -3.7% | -12.3% | 27% | Stock Analytics | |
ANDHRA PAPER | ₹1,941.2 Cr | -1.8% | -10.7% | 21.1% | Stock Analytics | |
TAMIL NADU NEWSPRINT & PAPERS | ₹1,779.1 Cr | 0.5% | -6.3% | 19.3% | Stock Analytics |
STAR PAPER MILLS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
STAR PAPER MILLS | 1.5% |
-10.7% |
43.1% |
SENSEX | -2.9% |
-0.4% |
20% |
You may also like the below Video Courses