SWAN CORP
|
SWAN CORP Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹4,371 Cr | ₹4,938 Cr | ₹5,017 Cr | ₹1,438 Cr | ₹487 Cr |
| Sales | ₹4,119 Cr | ₹4,329 Cr | ₹4,031 Cr | ₹1,203 Cr | ₹376 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹132 Cr | ₹485 Cr | ₹810 Cr | ₹199 Cr | ₹46 Cr |
| Revenue from property development | ₹42 Cr | ₹81 Cr | ₹141 Cr | ₹2.49 Cr | ₹31 Cr |
| Other Operational Income | ₹78 Cr | ₹43 Cr | ₹35 Cr | ₹34 Cr | ₹33 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹4,371 Cr | ₹4,938 Cr | ₹5,017 Cr | ₹1,438 Cr | ₹487 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹468 Cr | ₹32 Cr | ₹37 Cr | ₹-37 Cr | ₹-21 Cr |
| Raw Material Consumed | ₹3,789 Cr | ₹4,126 Cr | ₹3,900 Cr | ₹1,062 Cr | ₹310 Cr |
| Opening Raw Materials | ₹146 Cr | ₹40 Cr | ₹35 Cr | ₹28 Cr | ₹22 Cr |
| Purchases Raw Materials | ₹3,739 Cr | ₹4,223 Cr | ₹3,873 Cr | ₹171 Cr | ₹102 Cr |
| Closing Raw Materials | ₹146 Cr | ₹146 Cr | ₹40 Cr | ₹35 Cr | ₹28 Cr |
| Other Direct Purchases / Brought in cost | ₹51 Cr | ₹8.11 Cr | ₹32 Cr | ₹899 Cr | ₹213 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹15 Cr | ₹13 Cr | ₹5.99 Cr | ₹5.68 Cr | ₹5.65 Cr |
| Electricity & Power | ₹15 Cr | ₹13 Cr | ₹5.99 Cr | ₹5.68 Cr | ₹5.65 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹114 Cr | ₹75 Cr | ₹38 Cr | ₹32 Cr | ₹25 Cr |
| Salaries, Wages & Bonus | ₹111 Cr | ₹73 Cr | ₹37 Cr | ₹31 Cr | ₹25 Cr |
| Contributions to EPF & Pension Funds | ₹0.78 Cr | ₹0.64 Cr | ₹0.27 Cr | ₹0.19 Cr | ₹0.26 Cr |
| Workmen and Staff Welfare Expenses | ₹0.20 Cr | ₹0.46 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.08 Cr |
| Other Employees Cost | ₹2.07 Cr | ₹0.38 Cr | ₹0.29 Cr | ₹0.27 Cr | ₹0.24 Cr |
| Other Manufacturing Expenses | ₹83 Cr | ₹68 Cr | ₹90 Cr | ₹110 Cr | ₹71 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹22 Cr | ₹18 Cr | ₹5.81 Cr | ₹6.21 Cr | ₹5.84 Cr |
| Repairs and Maintenance | ₹14 Cr | ₹4.47 Cr | ₹5.38 Cr | ₹21 Cr | ₹7.65 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹47 Cr | ₹45 Cr | ₹79 Cr | ₹83 Cr | ₹57 Cr |
| General and Administration Expenses | ₹75 Cr | ₹112 Cr | ₹30 Cr | ₹20 Cr | ₹16 Cr |
| Rent , Rates & Taxes | ₹5.02 Cr | ₹11 Cr | ₹6.00 Cr | ₹2.45 Cr | ₹2.42 Cr |
| Insurance | ₹12 Cr | ₹9.21 Cr | ₹9.38 Cr | ₹5.51 Cr | ₹4.59 Cr |
| Printing and stationery | ₹0.27 Cr | ₹0.28 Cr | ₹0.36 Cr | ₹0.20 Cr | ₹0.13 Cr |
| Professional and legal fees | ₹52 Cr | ₹85 Cr | ₹12 Cr | ₹11 Cr | ₹8.42 Cr |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹5.65 Cr | ₹5.99 Cr | ₹1.62 Cr | ₹1.27 Cr | ₹0.76 Cr |
| Selling and Distribution Expenses | ₹14 Cr | ₹48 Cr | ₹29 Cr | ₹6.50 Cr | ₹3.68 Cr |
| Advertisement & Sales Promotion | ₹4.38 Cr | ₹4.19 Cr | ₹2.27 Cr | ₹0.53 Cr | ₹1.10 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹4.14 Cr | ₹9.89 Cr | ₹18 Cr | ₹3.24 Cr | ₹1.14 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹5.03 Cr | ₹34 Cr | ₹8.38 Cr | ₹2.73 Cr | ₹1.44 Cr |
| Miscellaneous Expenses | ₹17 Cr | ₹607 Cr | ₹22 Cr | ₹7.72 Cr | ₹8.84 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | ₹575 Cr | ₹0.10 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | ₹0.68 Cr | ₹0.01 Cr | ₹0.18 Cr |
| Losson foreign exchange fluctuations | - | ₹11 Cr | ₹0.87 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | ₹0.11 Cr | - |
| Other Miscellaneous Expenses | ₹17 Cr | ₹21 Cr | ₹20 Cr | ₹7.61 Cr | ₹8.66 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,575 Cr | ₹5,079 Cr | ₹4,150 Cr | ₹1,207 Cr | ₹419 Cr |
| Operating Profit (Excl OI) | ₹-204 Cr | ₹-141 Cr | ₹867 Cr | ₹231 Cr | ₹68 Cr |
| Other Income | ₹772 Cr | ₹1,946 Cr | ₹84 Cr | ₹11 Cr | ₹6.89 Cr |
| Interest Received | ₹80 Cr | ₹107 Cr | ₹22 Cr | ₹7.65 Cr | ₹6.23 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr |
| Profit on sale of Fixed Assets | ₹0.24 Cr | ₹1,808 Cr | - | - | - |
| Profits on sale of Investments | ₹513 Cr | ₹17 Cr | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹26 Cr | ₹0.17 Cr | ₹0.77 Cr | ₹0.55 Cr | ₹0.29 Cr |
| Others | ₹154 Cr | ₹13 Cr | ₹61 Cr | ₹2.52 Cr | ₹0.32 Cr |
| Operating Profit | ₹569 Cr | ₹1,804 Cr | ₹951 Cr | ₹242 Cr | ₹75 Cr |
| Interest | ₹81 Cr | ₹186 Cr | ₹226 Cr | ₹223 Cr | ₹189 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.45 Cr | ₹16 Cr | ₹4.68 Cr | ₹5.13 Cr | ₹4.16 Cr |
| Other Interest | ₹79 Cr | ₹169 Cr | ₹222 Cr | ₹218 Cr | ₹185 Cr |
| PBDT | ₹487 Cr | ₹1,619 Cr | ₹724 Cr | ₹19 Cr | ₹-114 Cr |
| Depreciation | ₹124 Cr | ₹147 Cr | ₹115 Cr | ₹81 Cr | ₹70 Cr |
| Profit Before Taxation & Exceptional Items | ₹363 Cr | ₹1,471 Cr | ₹609 Cr | ₹-62 Cr | ₹-184 Cr |
| Exceptional Income / Expenses | - | ₹-2.23 Cr | - | - | - |
| Profit Before Tax | ₹365 Cr | ₹1,470 Cr | ₹609 Cr | ₹-62 Cr | ₹-184 Cr |
| Provision for Tax | ₹94 Cr | ₹595 Cr | ₹23 Cr | ₹-1.19 Cr | ₹-26 Cr |
| Current Income Tax | ₹95 Cr | ₹569 Cr | ₹3.70 Cr | ₹5.19 Cr | ₹4.41 Cr |
| Deferred Tax | ₹-1.71 Cr | ₹27 Cr | ₹20 Cr | ₹-7.19 Cr | ₹-31 Cr |
| Other taxes | ₹-0.08 Cr | ₹-0.93 Cr | ₹-0.63 Cr | ₹0.81 Cr | - |
| Profit After Tax | ₹271 Cr | ₹874 Cr | ₹586 Cr | ₹-61 Cr | ₹-158 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹2.85 Cr | ₹-119 Cr | ₹-285 Cr | ₹28 Cr | ₹70 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | ₹-5.43 Cr | - |
| Consolidated Net Profit | ₹274 Cr | ₹755 Cr | ₹301 Cr | ₹-39 Cr | ₹-88 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,001 Cr | ₹276 Cr | ₹-22 Cr | ₹20 Cr | ₹109 Cr |
| Appropriations | ₹1,275 Cr | ₹1,032 Cr | ₹279 Cr | ₹-19 Cr | ₹22 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-17 Cr | ₹31 Cr | ₹2.67 Cr | ₹2.99 Cr | ₹2.22 Cr |
| Equity Dividend % | ₹15.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Earnings Per Share | ₹8.75 | ₹24.10 | ₹9.61 | ₹-1.47 | ₹-3.32 |
| Adjusted EPS | ₹8.75 | ₹24.10 | ₹9.61 | ₹-1.47 | ₹-3.32 |
Compare Income Statement of peers of SWAN CORP
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SWAN CORP | ₹8,704.3 Cr | -2.5% | -10.7% | -37.7% | Stock Analytics | |
| PAGE INDUSTRIES | ₹39,328.6 Cr | -1.8% | -8.5% | -19.6% | Stock Analytics | |
| KPR MILL | ₹38,970.2 Cr | -3.1% | 4% | 14.7% | Stock Analytics | |
| WELSPUN LIVING | ₹19,896.5 Cr | 5% | 31.9% | 85.3% | Stock Analytics | |
| VARDHMAN TEXTILES | ₹16,882.3 Cr | -0.9% | -2.3% | 42% | Stock Analytics | |
| ARVIND | ₹15,556.6 Cr | 0.9% | 0.7% | 97.6% | Stock Analytics | |
SWAN CORP Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SWAN CORP | -2.5% |
-10.7% |
-37.7% |
| SENSEX | -2.4% |
-4.8% |
-7.2% |
You may also like the below Video Courses