STOVE KRAFT
|
STOVE KRAFT Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,136 Cr | ₹859 Cr | ₹670 Cr | ₹641 Cr | ₹529 Cr |
Sales | ₹1,130 Cr | ₹853 Cr | ₹667 Cr | ₹635 Cr | ₹525 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹6.67 Cr | ₹5.67 Cr | ₹3.24 Cr | ₹5.94 Cr | ₹3.71 Cr |
Less: Excise Duty | - | - | - | - | ₹5.33 Cr |
Net Sales | ₹1,136 Cr | ₹859 Cr | ₹670 Cr | ₹641 Cr | ₹524 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-40 Cr | ₹-9.37 Cr | ₹-10 Cr | ₹-11 Cr | ₹-7.90 Cr |
Raw Material Consumed | ₹814 Cr | ₹568 Cr | ₹452 Cr | ₹450 Cr | ₹361 Cr |
Opening Raw Materials | ₹75 Cr | ₹45 Cr | ₹36 Cr | ₹55 Cr | ₹30 Cr |
Purchases Raw Materials | ₹724 Cr | ₹472 Cr | ₹332 Cr | ₹297 Cr | ₹266 Cr |
Closing Raw Materials | ₹96 Cr | ₹75 Cr | ₹45 Cr | ₹34 Cr | ₹55 Cr |
Other Direct Purchases / Brought in cost | ₹111 Cr | ₹125 Cr | ₹129 Cr | ₹133 Cr | ₹120 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹13 Cr | ₹8.98 Cr | ₹6.99 Cr | ₹5.69 Cr | ₹5.42 Cr |
Electricity & Power | ₹13 Cr | ₹8.98 Cr | ₹6.99 Cr | ₹5.69 Cr | ₹5.42 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹112 Cr | ₹81 Cr | ₹82 Cr | ₹70 Cr | ₹59 Cr |
Salaries, Wages & Bonus | ₹96 Cr | ₹70 Cr | ₹73 Cr | ₹61 Cr | ₹52 Cr |
Contributions to EPF & Pension Funds | ₹7.75 Cr | ₹5.78 Cr | ₹3.85 Cr | ₹2.77 Cr | ₹2.74 Cr |
Workmen and Staff Welfare Expenses | ₹5.37 Cr | ₹2.16 Cr | ₹3.12 Cr | ₹4.55 Cr | ₹2.92 Cr |
Other Employees Cost | ₹3.10 Cr | ₹2.80 Cr | ₹2.43 Cr | ₹1.12 Cr | ₹1.08 Cr |
Other Manufacturing Expenses | ₹35 Cr | ₹24 Cr | ₹13 Cr | ₹5.13 Cr | ₹9.92 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹22 Cr | ₹15 Cr | ₹6.78 Cr | - | ₹5.81 Cr |
Repairs and Maintenance | ₹8.72 Cr | ₹7.00 Cr | ₹4.94 Cr | ₹4.59 Cr | ₹3.72 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹3.29 Cr | ₹2.13 Cr | ₹1.62 Cr | ₹0.54 Cr | ₹0.39 Cr |
General and Administration Expenses | ₹13 Cr | ₹9.10 Cr | ₹17 Cr | ₹15 Cr | ₹14 Cr |
Rent , Rates & Taxes | ₹1.86 Cr | ₹0.71 Cr | ₹1.54 Cr | ₹1.28 Cr | ₹2.67 Cr |
Insurance | ₹1.19 Cr | ₹0.68 Cr | ₹0.79 Cr | ₹0.39 Cr | ₹0.18 Cr |
Printing and stationery | ₹0.26 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.19 Cr | ₹0.16 Cr |
Professional and legal fees | ₹3.56 Cr | ₹2.59 Cr | ₹3.55 Cr | ₹4.27 Cr | ₹3.17 Cr |
Traveling and conveyance | ₹4.94 Cr | ₹3.74 Cr | ₹10 Cr | ₹7.87 Cr | ₹7.00 Cr |
Other Administration | ₹6.18 Cr | ₹5.01 Cr | ₹11 Cr | ₹9.33 Cr | ₹8.12 Cr |
Selling and Distribution Expenses | ₹69 Cr | ₹57 Cr | ₹65 Cr | ₹60 Cr | ₹47 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹25 Cr | ₹7.88 Cr | ₹9.96 Cr | ₹16 Cr | ₹24 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹13 Cr | ₹4.04 Cr | ₹4.03 Cr | - | ₹4.52 Cr |
Losson disposal of fixed assets(net) | ₹1.67 Cr | - | - | - | ₹0.10 Cr |
Losson foreign exchange fluctuations | ₹0.84 Cr | ₹0.95 Cr | ₹1.25 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹1.46 Cr |
Other Miscellaneous Expenses | ₹9.54 Cr | ₹2.89 Cr | ₹4.68 Cr | ₹16 Cr | ₹18 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,041 Cr | ₹746 Cr | ₹636 Cr | ₹611 Cr | ₹513 Cr |
Operating Profit (Excl OI) | ₹96 Cr | ₹113 Cr | ₹34 Cr | ₹30 Cr | ₹10 Cr |
Other Income | ₹0.94 Cr | ₹1.45 Cr | ₹2.13 Cr | ₹1.92 Cr | ₹5.63 Cr |
Interest Received | ₹0.58 Cr | ₹0.50 Cr | ₹0.30 Cr | ₹0.20 Cr | ₹0.37 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.05 Cr | ₹0.03 Cr | ₹0.01 Cr | - |
Profits on sale of Investments | - | ₹0.28 Cr | - | - | - |
Provision Written Back | - | ₹0.18 Cr | ₹0.31 Cr | ₹1.24 Cr | ₹4.19 Cr |
Foreign Exchange Gains | - | - | - | - | ₹0.09 Cr |
Others | ₹0.36 Cr | ₹0.44 Cr | ₹1.49 Cr | ₹0.47 Cr | ₹0.99 Cr |
Operating Profit | ₹97 Cr | ₹115 Cr | ₹36 Cr | ₹32 Cr | ₹16 Cr |
Interest | ₹14 Cr | ₹19 Cr | ₹21 Cr | ₹18 Cr | ₹17 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹10 Cr | ₹18 Cr | ₹14 Cr | ₹15 Cr | ₹13 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.97 Cr | ₹1.14 Cr | ₹2.77 Cr | ₹2.41 Cr | ₹1.60 Cr |
Other Interest | ₹0.28 Cr | ₹0.51 Cr | ₹3.64 Cr | ₹0.07 Cr | ₹2.67 Cr |
PBDT | ₹82 Cr | ₹95 Cr | ₹15 Cr | ₹14 Cr | ₹-1.10 Cr |
Depreciation | ₹20 Cr | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Profit Before Taxation & Exceptional Items | ₹63 Cr | ₹81 Cr | ₹2.84 Cr | ₹1.93 Cr | ₹-13 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹63 Cr | ₹81 Cr | ₹2.84 Cr | ₹1.93 Cr | ₹-13 Cr |
Provision for Tax | ₹6.33 Cr | - | - | ₹0.03 Cr | - |
Current Income Tax | ₹9.50 Cr | - | - | - | - |
Deferred Tax | ₹-3.18 Cr | - | - | - | - |
Other taxes | - | - | - | ₹0.03 Cr | - |
Profit After Tax | ₹56 Cr | ₹81 Cr | ₹2.84 Cr | ₹1.90 Cr | ₹-13 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹56 Cr | ₹81 Cr | ₹2.84 Cr | ₹1.90 Cr | ₹-13 Cr |
Adjustments to PAT | - | - | ₹-1.35 Cr | - | - |
Profit Balance B/F | ₹-110 Cr | ₹-194 Cr | ₹-195 Cr | ₹-197 Cr | ₹-184 Cr |
Appropriations | ₹-54 Cr | ₹-113 Cr | ₹-193 Cr | ₹-195 Cr | ₹-197 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.17 Cr | ₹-2.33 Cr | ₹0.26 Cr | ₹-0.16 Cr | ₹-0.18 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹17.10 | ₹24.91 | ₹1.15 | ₹0.77 | ₹-6.76 |
Adjusted EPS | ₹17.10 | ₹24.91 | ₹1.15 | ₹0.77 | ₹-6.76 |
Compare Income Statement of peers of STOVE KRAFT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
STOVE KRAFT | ₹1,429.8 Cr | -5.7% | -17.3% | 9.2% | Stock Analytics | |
CROMPTON GREAVES CONSUMER ELECTRICALS | ₹19,109.9 Cr | 1.3% | -7.7% | -8.1% | Stock Analytics | |
WHIRLPOOL OF INDIA | ₹18,324.1 Cr | -4.1% | -4.3% | -7.6% | Stock Analytics | |
BAJAJ ELECTRICALS | ₹10,892.7 Cr | -3.2% | -7.9% | -15.4% | Stock Analytics | |
TTK PRESTIGE | ₹9,619.8 Cr | -1.7% | -9.8% | 0.5% | Stock Analytics | |
EUREKA FORBES | ₹9,482.4 Cr | -0% | -7.5% | -1.1% | Stock Analytics |
STOVE KRAFT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
STOVE KRAFT | -5.7% |
-17.3% |
9.2% |
SENSEX | -2.6% |
-0% |
21% |
You may also like the below Video Courses