SUPERHOUSE
|
SUPERHOUSE Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹665 Cr | ₹665 Cr | ₹766 Cr | ₹650 Cr | ₹537 Cr |
Sales | ₹638 Cr | ₹644 Cr | ₹737 Cr | ₹631 Cr | ₹520 Cr |
Job Work/ Contract Receipts | ₹1.80 Cr | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹25 Cr | ₹21 Cr | ₹29 Cr | ₹19 Cr | ₹17 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹665 Cr | ₹665 Cr | ₹766 Cr | ₹650 Cr | ₹537 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-14 Cr | ₹17 Cr | ₹-10 Cr | ₹-48 Cr | ₹13 Cr |
Raw Material Consumed | ₹268 Cr | ₹252 Cr | ₹315 Cr | ₹284 Cr | ₹206 Cr |
Opening Raw Materials | ₹34 Cr | ₹39 Cr | ₹44 Cr | ₹27 Cr | ₹34 Cr |
Purchases Raw Materials | ₹173 Cr | ₹134 Cr | ₹198 Cr | ₹191 Cr | ₹118 Cr |
Closing Raw Materials | ₹41 Cr | ₹34 Cr | ₹39 Cr | ₹44 Cr | ₹27 Cr |
Other Direct Purchases / Brought in cost | ₹102 Cr | ₹113 Cr | ₹112 Cr | ₹111 Cr | ₹80 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹16 Cr | ₹17 Cr | ₹18 Cr | ₹16 Cr | ₹14 Cr |
Electricity & Power | ₹16 Cr | ₹17 Cr | ₹18 Cr | ₹16 Cr | ₹14 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹78 Cr | ₹67 Cr | ₹58 Cr | ₹51 Cr | ₹41 Cr |
Salaries, Wages & Bonus | ₹68 Cr | ₹59 Cr | ₹51 Cr | ₹44 Cr | ₹35 Cr |
Contributions to EPF & Pension Funds | ₹6.13 Cr | ₹5.50 Cr | ₹4.74 Cr | ₹4.24 Cr | ₹3.85 Cr |
Workmen and Staff Welfare Expenses | ₹2.85 Cr | ₹2.11 Cr | ₹2.09 Cr | ₹2.05 Cr | ₹1.48 Cr |
Other Employees Cost | ₹1.12 Cr | ₹1.01 Cr | ₹0.89 Cr | ₹0.76 Cr | ₹0.79 Cr |
Other Manufacturing Expenses | ₹201 Cr | ₹202 Cr | ₹250 Cr | ₹218 Cr | ₹161 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹3.60 Cr | ₹4.49 Cr | ₹4.51 Cr | ₹4.42 Cr | ₹2.87 Cr |
Repairs and Maintenance | ₹6.52 Cr | ₹6.41 Cr | ₹7.96 Cr | ₹7.00 Cr | ₹5.76 Cr |
Packing Material Consumed | ₹23 Cr | ₹24 Cr | ₹28 Cr | ₹23 Cr | ₹13 Cr |
Other Mfg Exp | ₹167 Cr | ₹167 Cr | ₹209 Cr | ₹184 Cr | ₹139 Cr |
General and Administration Expenses | ₹34 Cr | ₹28 Cr | ₹27 Cr | ₹23 Cr | ₹20 Cr |
Rent , Rates & Taxes | ₹6.62 Cr | ₹4.73 Cr | ₹4.59 Cr | ₹3.84 Cr | ₹3.11 Cr |
Insurance | ₹3.17 Cr | ₹2.90 Cr | ₹2.43 Cr | ₹2.08 Cr | ₹2.19 Cr |
Printing and stationery | ₹1.38 Cr | ₹1.10 Cr | ₹1.09 Cr | ₹0.97 Cr | ₹0.92 Cr |
Professional and legal fees | ₹4.70 Cr | ₹3.74 Cr | ₹3.59 Cr | ₹2.80 Cr | ₹2.76 Cr |
Traveling and conveyance | ₹6.13 Cr | ₹4.95 Cr | ₹4.89 Cr | ₹2.62 Cr | ₹1.22 Cr |
Other Administration | ₹12 Cr | ₹10 Cr | ₹11 Cr | ₹11 Cr | ₹9.32 Cr |
Selling and Distribution Expenses | ₹44 Cr | ₹37 Cr | ₹44 Cr | ₹42 Cr | ₹26 Cr |
Advertisement & Sales Promotion | ₹4.30 Cr | ₹2.28 Cr | ₹1.75 Cr | ₹1.36 Cr | ₹0.64 Cr |
Sales Commissions & Incentives | ₹11 Cr | ₹10 Cr | ₹12 Cr | ₹13 Cr | ₹6.26 Cr |
Freight and Forwarding | ₹29 Cr | ₹25 Cr | ₹31 Cr | ₹28 Cr | ₹19 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹5.27 Cr | ₹8.75 Cr | ₹6.61 Cr | ₹4.92 Cr | ₹9.24 Cr |
Bad debts /advances written off | - | ₹1.25 Cr | ₹2.07 Cr | ₹1.25 Cr | ₹2.38 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.57 Cr | ₹0.24 Cr | ₹0.07 Cr | ₹0.14 Cr | ₹0.31 Cr |
Losson foreign exchange fluctuations | ₹1.34 Cr | ₹1.73 Cr | - | - | ₹2.91 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹3.37 Cr | ₹5.53 Cr | ₹4.47 Cr | ₹3.53 Cr | ₹3.64 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹633 Cr | ₹628 Cr | ₹709 Cr | ₹593 Cr | ₹488 Cr |
Operating Profit (Excl OI) | ₹32 Cr | ₹37 Cr | ₹57 Cr | ₹58 Cr | ₹48 Cr |
Other Income | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹13 Cr | ₹8.41 Cr |
Interest Received | ₹4.43 Cr | ₹3.30 Cr | ₹2.21 Cr | ₹2.72 Cr | ₹2.60 Cr |
Dividend Received | ₹0.02 Cr | ₹0.09 Cr | - | - | - |
Profit on sale of Fixed Assets | ₹0.34 Cr | ₹1.99 Cr | ₹0.98 Cr | ₹1.79 Cr | ₹0.20 Cr |
Profits on sale of Investments | ₹0.01 Cr | - | - | ₹0.03 Cr | - |
Provision Written Back | ₹1.30 Cr | ₹2.49 Cr | ₹0.33 Cr | ₹0.10 Cr | ₹0.34 Cr |
Foreign Exchange Gains | - | - | ₹1.61 Cr | ₹2.49 Cr | - |
Others | ₹6.16 Cr | ₹4.11 Cr | ₹5.44 Cr | ₹5.55 Cr | ₹5.27 Cr |
Operating Profit | ₹45 Cr | ₹49 Cr | ₹67 Cr | ₹70 Cr | ₹57 Cr |
Interest | ₹21 Cr | ₹15 Cr | ₹14 Cr | ₹9.66 Cr | ₹11 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹3.42 Cr | ₹2.94 Cr | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹5.21 Cr | ₹3.05 Cr | ₹3.58 Cr | ₹3.17 Cr | ₹2.87 Cr |
Other Interest | ₹12 Cr | ₹9.49 Cr | ₹11 Cr | ₹6.50 Cr | ₹8.45 Cr |
PBDT | ₹24 Cr | ₹33 Cr | ₹53 Cr | ₹61 Cr | ₹45 Cr |
Depreciation | ₹18 Cr | ₹18 Cr | ₹16 Cr | ₹14 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹5.46 Cr | ₹15 Cr | ₹37 Cr | ₹46 Cr | ₹30 Cr |
Exceptional Income / Expenses | ₹6.20 Cr | - | - | ₹-3.82 Cr | - |
Profit Before Tax | ₹12 Cr | ₹15 Cr | ₹37 Cr | ₹42 Cr | ₹30 Cr |
Provision for Tax | ₹4.01 Cr | ₹3.59 Cr | ₹9.21 Cr | ₹11 Cr | ₹5.74 Cr |
Current Income Tax | ₹4.25 Cr | ₹2.80 Cr | ₹8.53 Cr | ₹12 Cr | ₹7.11 Cr |
Deferred Tax | ₹-0.12 Cr | ₹1.12 Cr | ₹0.71 Cr | ₹-0.67 Cr | ₹0.14 Cr |
Other taxes | ₹-0.13 Cr | ₹-0.33 Cr | ₹-0.03 Cr | ₹0.11 Cr | ₹-1.51 Cr |
Profit After Tax | ₹7.66 Cr | ₹12 Cr | ₹28 Cr | ₹31 Cr | ₹24 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.23 Cr | ₹-1.35 Cr | ₹-3.75 Cr | ₹-0.45 Cr | - |
Share of Associate | ₹1.68 Cr | ₹2.10 Cr | ₹2.33 Cr | ₹4.57 Cr | ₹3.58 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹9.11 Cr | ₹12 Cr | ₹27 Cr | ₹36 Cr | ₹28 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹304 Cr | ₹294 Cr | ₹273 Cr | ₹240 Cr | ₹213 Cr |
Appropriations | ₹313 Cr | ₹306 Cr | ₹300 Cr | ₹275 Cr | ₹241 Cr |
General Reserves | ₹1.00 Cr | ₹1.00 Cr | ₹2.00 Cr | ₹1.00 Cr | ₹1.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.21 Cr | ₹1.30 Cr | ₹3.73 Cr | ₹1.26 Cr | ₹0.43 Cr |
Equity Dividend % | ₹8.00 | ₹8.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Earnings Per Share | ₹8.48 | ₹11.61 | ₹24.04 | ₹32.25 | ₹25.38 |
Adjusted EPS | ₹8.48 | ₹11.61 | ₹24.04 | ₹32.25 | ₹25.38 |
Compare Income Statement of peers of SUPERHOUSE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SUPERHOUSE | ₹180.1 Cr | 1.7% | -14.6% | -27% | Stock Analytics | |
BATA INDIA | ₹14,976.7 Cr | 3.7% | -6.5% | -19.1% | Stock Analytics | |
RELAXO FOOTWEARS | ₹10,991.9 Cr | 1.7% | -12.4% | -44.3% | Stock Analytics | |
CAMPUS ACTIVEWEAR | ₹8,631.1 Cr | NA | 0.1% | -8% | Stock Analytics | |
LIBERTY SHOES | ₹552.5 Cr | -0.9% | -12.8% | -38.8% | Stock Analytics | |
KHADIM INDIA | ₹456.0 Cr | 1.6% | -13.7% | -40.7% | Stock Analytics |
SUPERHOUSE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SUPERHOUSE | 1.7% |
-14.6% |
-27% |
SENSEX | 2.5% |
2% |
3.1% |
You may also like the below Video Courses