STERLING TOOLS
|
STERLING TOOLS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹981 Cr | ₹787 Cr | ₹522 Cr | ₹365 Cr | ₹364 Cr |
Sales | ₹971 Cr | ₹778 Cr | ₹513 Cr | ₹358 Cr | ₹360 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.57 Cr | ₹0.26 Cr | ₹0.37 Cr | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹9.07 Cr | ₹9.11 Cr | ₹9.28 Cr | ₹7.20 Cr | ₹4.20 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹932 Cr | ₹772 Cr | ₹510 Cr | ₹355 Cr | ₹364 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-7.26 Cr | ₹-12 Cr | ₹-10 Cr | ₹-15 Cr | ₹14 Cr |
Raw Material Consumed | ₹500 Cr | ₹400 Cr | ₹234 Cr | ₹137 Cr | ₹123 Cr |
Opening Raw Materials | ₹74 Cr | ₹47 Cr | ₹52 Cr | ₹20 Cr | ₹28 Cr |
Purchases Raw Materials | ₹503 Cr | ₹427 Cr | ₹229 Cr | ₹170 Cr | ₹115 Cr |
Closing Raw Materials | ₹78 Cr | ₹74 Cr | ₹47 Cr | ₹52 Cr | ₹20 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹48 Cr | ₹47 Cr | ₹39 Cr | ₹31 Cr | ₹28 Cr |
Electricity & Power | ₹48 Cr | ₹47 Cr | ₹39 Cr | ₹31 Cr | ₹28 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹65 Cr | ₹52 Cr | ₹45 Cr | ₹38 Cr | ₹36 Cr |
Salaries, Wages & Bonus | ₹56 Cr | ₹46 Cr | ₹40 Cr | ₹33 Cr | ₹33 Cr |
Contributions to EPF & Pension Funds | ₹4.62 Cr | ₹3.98 Cr | ₹3.49 Cr | ₹3.35 Cr | ₹2.91 Cr |
Workmen and Staff Welfare Expenses | ₹2.31 Cr | ₹1.64 Cr | ₹1.01 Cr | ₹1.10 Cr | ₹0.90 Cr |
Other Employees Cost | ₹2.00 Cr | - | - | - | - |
Other Manufacturing Expenses | ₹158 Cr | ₹136 Cr | ₹100 Cr | ₹75 Cr | ₹71 Cr |
Sub-contracted / Out sourced services | - | - | ₹17 Cr | - | - |
Processing Charges | ₹72 Cr | ₹51 Cr | ₹17 Cr | ₹28 Cr | ₹25 Cr |
Repairs and Maintenance | ₹19 Cr | ₹23 Cr | ₹17 Cr | ₹11 Cr | ₹13 Cr |
Packing Material Consumed | ₹9.47 Cr | ₹10 Cr | ₹9.21 Cr | ₹6.31 Cr | ₹4.92 Cr |
Other Mfg Exp | ₹58 Cr | ₹52 Cr | ₹40 Cr | ₹29 Cr | ₹28 Cr |
General and Administration Expenses | ₹19 Cr | ₹14 Cr | ₹10 Cr | ₹8.05 Cr | ₹9.35 Cr |
Rent , Rates & Taxes | ₹2.05 Cr | ₹1.34 Cr | ₹1.08 Cr | ₹0.70 Cr | ₹0.68 Cr |
Insurance | ₹2.45 Cr | ₹2.06 Cr | ₹1.83 Cr | ₹1.33 Cr | ₹0.96 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹7.03 Cr | ₹5.21 Cr | ₹4.32 Cr | ₹3.75 Cr | ₹4.06 Cr |
Traveling and conveyance | ₹4.75 Cr | ₹3.32 Cr | ₹1.46 Cr | ₹0.50 Cr | ₹2.12 Cr |
Other Administration | ₹2.41 Cr | ₹2.52 Cr | ₹1.80 Cr | ₹1.77 Cr | ₹1.53 Cr |
Selling and Distribution Expenses | ₹21 Cr | ₹20 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr |
Advertisement & Sales Promotion | ₹0.80 Cr | ₹0.86 Cr | ₹0.71 Cr | ₹1.15 Cr | ₹1.65 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹21 Cr | ₹19 Cr | ₹15 Cr | ₹12 Cr | ₹10 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹20 Cr | ₹16 Cr | ₹9.26 Cr | ₹7.67 Cr | ₹8.99 Cr |
Bad debts /advances written off | ₹0.05 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.13 Cr | ₹0.01 Cr |
Provision for doubtful debts | ₹0.18 Cr | ₹0.08 Cr | ₹1.03 Cr | ₹0.32 Cr | - |
Losson disposal of fixed assets(net) | - | - | ₹0.04 Cr | ₹0.90 Cr | - |
Losson foreign exchange fluctuations | - | ₹0.67 Cr | ₹0.41 Cr | ₹0.12 Cr | - |
Losson sale of non-trade current investments | - | ₹0.04 Cr | - | - | - |
Other Miscellaneous Expenses | ₹20 Cr | ₹15 Cr | ₹7.78 Cr | ₹6.20 Cr | ₹8.97 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹824 Cr | ₹674 Cr | ₹443 Cr | ₹294 Cr | ₹303 Cr |
Operating Profit (Excl OI) | ₹108 Cr | ₹98 Cr | ₹67 Cr | ₹62 Cr | ₹61 Cr |
Other Income | ₹6.54 Cr | ₹2.90 Cr | ₹3.03 Cr | ₹3.03 Cr | ₹6.24 Cr |
Interest Received | ₹4.61 Cr | ₹1.43 Cr | ₹1.37 Cr | ₹2.42 Cr | ₹0.35 Cr |
Dividend Received | - | ₹0.00 Cr | ₹0.01 Cr | - | ₹1.31 Cr |
Profit on sale of Fixed Assets | ₹0.30 Cr | ₹0.34 Cr | - | - | ₹0.04 Cr |
Profits on sale of Investments | - | ₹0.26 Cr | ₹0.62 Cr | - | - |
Provision Written Back | ₹0.09 Cr | ₹0.01 Cr | ₹0.08 Cr | ₹0.16 Cr | ₹0.45 Cr |
Foreign Exchange Gains | ₹0.59 Cr | - | - | - | ₹1.05 Cr |
Others | ₹0.95 Cr | ₹0.87 Cr | ₹0.96 Cr | ₹0.45 Cr | ₹3.04 Cr |
Operating Profit | ₹114 Cr | ₹100 Cr | ₹70 Cr | ₹65 Cr | ₹67 Cr |
Interest | ₹9.46 Cr | ₹8.84 Cr | ₹6.87 Cr | ₹7.60 Cr | ₹6.26 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.55 Cr | ₹0.44 Cr | ₹0.39 Cr | ₹0.16 Cr | ₹0.07 Cr |
Other Interest | ₹8.92 Cr | ₹8.39 Cr | ₹6.48 Cr | ₹7.44 Cr | ₹6.19 Cr |
PBDT | ₹105 Cr | ₹92 Cr | ₹63 Cr | ₹57 Cr | ₹61 Cr |
Depreciation | ₹33 Cr | ₹32 Cr | ₹27 Cr | ₹26 Cr | ₹24 Cr |
Profit Before Taxation & Exceptional Items | ₹72 Cr | ₹60 Cr | ₹35 Cr | ₹31 Cr | ₹37 Cr |
Exceptional Income / Expenses | ₹0.40 Cr | ₹3.44 Cr | - | - | - |
Profit Before Tax | ₹72 Cr | ₹63 Cr | ₹35 Cr | ₹30 Cr | ₹37 Cr |
Provision for Tax | ₹17 Cr | ₹15 Cr | ₹9.23 Cr | ₹6.83 Cr | ₹5.50 Cr |
Current Income Tax | ₹20 Cr | ₹16 Cr | ₹11 Cr | ₹9.61 Cr | ₹5.97 Cr |
Deferred Tax | ₹-2.76 Cr | ₹-0.45 Cr | ₹-1.21 Cr | ₹-0.92 Cr | ₹-0.47 Cr |
Other taxes | - | - | ₹-0.45 Cr | ₹-1.86 Cr | - |
Profit After Tax | ₹55 Cr | ₹48 Cr | ₹26 Cr | ₹24 Cr | ₹31 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr |
Share of Associate | - | - | - | - | ₹-0.60 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹55 Cr | ₹48 Cr | ₹26 Cr | ₹24 Cr | ₹31 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹310 Cr | ₹266 Cr | ₹244 Cr | ₹220 Cr | ₹198 Cr |
Appropriations | ₹365 Cr | ₹314 Cr | ₹269 Cr | ₹243 Cr | ₹229 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹1.48 Cr |
Other Appropriation | ₹7.85 Cr | ₹3.75 Cr | ₹3.65 Cr | ₹-0.40 Cr | ₹-0.10 Cr |
Equity Dividend % | ₹164.60 | ₹100.00 | ₹50.00 | ₹50.00 | ₹100.00 |
Earnings Per Share | ₹15.37 | ₹13.29 | ₹7.09 | ₹6.53 | ₹8.47 |
Adjusted EPS | ₹15.37 | ₹13.29 | ₹7.09 | ₹6.53 | ₹8.47 |
Compare Income Statement of peers of STERLING TOOLS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
STERLING TOOLS | ₹1,155.5 Cr | -3.9% | -7.8% | -9.8% | Stock Analytics | |
SUNDRAM FASTENERS | ₹19,310.8 Cr | 0.4% | -3.3% | -13.2% | Stock Analytics | |
SIMMONDS MARSHALL | ₹118.7 Cr | -5.1% | -14.7% | 18.6% | Stock Analytics |
STERLING TOOLS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
STERLING TOOLS | -3.9% |
-7.8% |
-9.8% |
SENSEX | 1% |
4.3% |
8.9% |
You may also like the below Video Courses