TCPL PACKAGING
|
TCPL PACKAGING Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,770 Cr | ₹1,541 Cr | ₹1,475 Cr | ₹1,086 Cr | ₹904 Cr |
| Sales | ₹1,725 Cr | ₹1,490 Cr | ₹1,418 Cr | ₹1,043 Cr | ₹861 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹17 Cr | ₹23 Cr | ₹24 Cr | ₹23 Cr | ₹25 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹28 Cr | ₹29 Cr | ₹33 Cr | ₹20 Cr | ₹17 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,770 Cr | ₹1,541 Cr | ₹1,475 Cr | ₹1,086 Cr | ₹904 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.58 Cr | ₹4.90 Cr | ₹-6.24 Cr | ₹-9.75 Cr | ₹0.90 Cr |
| Raw Material Consumed | ₹1,006 Cr | ₹879 Cr | ₹894 Cr | ₹664 Cr | ₹522 Cr |
| Opening Raw Materials | ₹115 Cr | ₹143 Cr | ₹94 Cr | ₹73 Cr | ₹73 Cr |
| Purchases Raw Materials | ₹1,015 Cr | ₹849 Cr | ₹942 Cr | ₹684 Cr | ₹522 Cr |
| Closing Raw Materials | ₹124 Cr | ₹115 Cr | ₹143 Cr | ₹94 Cr | ₹73 Cr |
| Other Direct Purchases / Brought in cost | ₹1.07 Cr | ₹1.35 Cr | ₹1.22 Cr | ₹0.99 Cr | ₹0.63 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹32 Cr | ₹30 Cr | ₹28 Cr | ₹22 Cr | ₹20 Cr |
| Electricity & Power | ₹32 Cr | ₹30 Cr | ₹28 Cr | ₹22 Cr | ₹20 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹167 Cr | ₹146 Cr | ₹123 Cr | ₹102 Cr | ₹90 Cr |
| Salaries, Wages & Bonus | ₹155 Cr | ₹136 Cr | ₹115 Cr | ₹94 Cr | ₹84 Cr |
| Contributions to EPF & Pension Funds | ₹7.46 Cr | ₹6.22 Cr | ₹5.37 Cr | ₹4.91 Cr | ₹4.26 Cr |
| Workmen and Staff Welfare Expenses | ₹4.97 Cr | ₹3.93 Cr | ₹3.54 Cr | ₹2.77 Cr | ₹2.13 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹156 Cr | ₹147 Cr | ₹125 Cr | ₹96 Cr | ₹94 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹47 Cr | ₹38 Cr | ₹34 Cr | ₹25 Cr | ₹20 Cr |
| Repairs and Maintenance | ₹9.99 Cr | ₹12 Cr | ₹7.50 Cr | ₹5.98 Cr | ₹5.20 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹99 Cr | ₹97 Cr | ₹83 Cr | ₹65 Cr | ₹69 Cr |
| General and Administration Expenses | ₹40 Cr | ₹34 Cr | ₹27 Cr | ₹20 Cr | ₹13 Cr |
| Rent , Rates & Taxes | ₹0.17 Cr | ₹0.16 Cr | - | ₹0.02 Cr | - |
| Insurance | ₹5.10 Cr | ₹6.56 Cr | ₹5.80 Cr | ₹5.24 Cr | ₹4.09 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹12 Cr | ₹7.11 Cr | ₹3.85 Cr | ₹3.59 Cr | ₹3.18 Cr |
| Traveling and conveyance | ₹19 Cr | ₹17 Cr | ₹14 Cr | ₹8.63 Cr | ₹4.47 Cr |
| Other Administration | ₹3.35 Cr | ₹3.13 Cr | ₹2.92 Cr | ₹2.06 Cr | ₹1.58 Cr |
| Selling and Distribution Expenses | ₹49 Cr | ₹36 Cr | ₹37 Cr | ₹30 Cr | ₹25 Cr |
| Advertisement & Sales Promotion | ₹10 Cr | ₹7.54 Cr | ₹5.13 Cr | ₹1.06 Cr | ₹2.26 Cr |
| Sales Commissions & Incentives | ₹1.42 Cr | ₹1.21 Cr | ₹0.44 Cr | ₹0.74 Cr | ₹2.71 Cr |
| Freight and Forwarding | ₹37 Cr | ₹27 Cr | ₹31 Cr | ₹28 Cr | ₹20 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹26 Cr | ₹13 Cr | ₹11 Cr | ₹8.09 Cr | ₹4.97 Cr |
| Bad debts /advances written off | ₹0.20 Cr | ₹0.52 Cr | ₹0.57 Cr | ₹0.90 Cr | ₹0.69 Cr |
| Provision for doubtful debts | ₹1.37 Cr | ₹1.11 Cr | ₹0.63 Cr | - | ₹0.09 Cr |
| Losson disposal of fixed assets(net) | ₹0.78 Cr | ₹0.06 Cr | - | - | - |
| Losson foreign exchange fluctuations | ₹8.36 Cr | ₹0.06 Cr | ₹0.65 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹15 Cr | ₹11 Cr | ₹9.22 Cr | ₹7.19 Cr | ₹4.19 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,477 Cr | ₹1,290 Cr | ₹1,239 Cr | ₹931 Cr | ₹770 Cr |
| Operating Profit (Excl OI) | ₹293 Cr | ₹252 Cr | ₹236 Cr | ₹154 Cr | ₹133 Cr |
| Other Income | ₹14 Cr | ₹11 Cr | ₹9.62 Cr | ₹3.59 Cr | ₹2.54 Cr |
| Interest Received | ₹1.21 Cr | ₹1.18 Cr | ₹0.48 Cr | ₹0.53 Cr | ₹0.43 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹1.81 Cr | ₹0.53 Cr | ₹1.02 Cr | ₹1.29 Cr | ₹0.41 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.01 Cr | ₹0.13 Cr | ₹0.02 Cr | ₹0.58 Cr | - |
| Foreign Exchange Gains | ₹11 Cr | ₹6.03 Cr | ₹7.43 Cr | ₹1.00 Cr | ₹1.56 Cr |
| Others | ₹0.74 Cr | ₹2.70 Cr | ₹0.67 Cr | ₹0.19 Cr | ₹0.15 Cr |
| Operating Profit | ₹307 Cr | ₹262 Cr | ₹246 Cr | ₹158 Cr | ₹136 Cr |
| Interest | ₹58 Cr | ₹56 Cr | ₹48 Cr | ₹34 Cr | ₹37 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹53 Cr | ₹51 Cr | ₹42 Cr | ₹30 Cr | ₹31 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.44 Cr | ₹3.46 Cr | ₹3.33 Cr | ₹2.31 Cr | ₹3.05 Cr |
| Other Interest | ₹3.86 Cr | ₹1.55 Cr | ₹2.23 Cr | ₹1.64 Cr | ₹3.28 Cr |
| PBDT | ₹249 Cr | ₹206 Cr | ₹198 Cr | ₹124 Cr | ₹99 Cr |
| Depreciation | ₹75 Cr | ₹72 Cr | ₹64 Cr | ₹56 Cr | ₹52 Cr |
| Profit Before Taxation & Exceptional Items | ₹174 Cr | ₹135 Cr | ₹134 Cr | ₹68 Cr | ₹47 Cr |
| Exceptional Income / Expenses | - | - | ₹17 Cr | - | - |
| Profit Before Tax | ₹174 Cr | ₹135 Cr | ₹152 Cr | ₹68 Cr | ₹47 Cr |
| Provision for Tax | ₹31 Cr | ₹35 Cr | ₹41 Cr | ₹21 Cr | ₹14 Cr |
| Current Income Tax | ₹44 Cr | ₹36 Cr | ₹38 Cr | ₹19 Cr | ₹16 Cr |
| Deferred Tax | ₹-9.23 Cr | ₹-0.69 Cr | ₹3.33 Cr | ₹2.39 Cr | ₹-0.59 Cr |
| Other taxes | ₹-4.11 Cr | ₹-0.08 Cr | ₹-0.44 Cr | - | ₹-1.24 Cr |
| Profit After Tax | ₹143 Cr | ₹99 Cr | ₹110 Cr | ₹47 Cr | ₹33 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | ₹0.63 Cr | ₹0.48 Cr | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹143 Cr | ₹99 Cr | ₹111 Cr | ₹47 Cr | ₹33 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹384 Cr | ₹302 Cr | ₹200 Cr | ₹161 Cr | ₹131 Cr |
| Appropriations | ₹527 Cr | ₹401 Cr | ₹311 Cr | ₹209 Cr | ₹165 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹21 Cr | ₹18 Cr | ₹9.14 Cr | ₹8.75 Cr | ₹3.64 Cr |
| Equity Dividend % | ₹300.00 | ₹220.00 | ₹200.00 | ₹100.00 | ₹73.50 |
| Earnings Per Share | ₹157.16 | ₹109.22 | ₹122.05 | ₹52.03 | ₹36.78 |
| Adjusted EPS | ₹157.16 | ₹109.22 | ₹122.05 | ₹52.03 | ₹36.78 |
Compare Income Statement of peers of TCPL PACKAGING
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| TCPL PACKAGING | ₹2,912.8 Cr | -1.4% | -5.4% | -2.5% | Stock Analytics | |
| AGI GREENPAC | ₹5,018.6 Cr | 0.9% | -8.8% | -17.4% | Stock Analytics | |
| UFLEX | ₹3,747.1 Cr | -3.1% | -4.8% | -14.4% | Stock Analytics | |
| BOROSIL SCIENTIFIC | ₹1,110.5 Cr | -3.1% | -9.3% | -31.9% | Stock Analytics | |
| ORICON ENTERPRISES | ₹916.1 Cr | 3.4% | 9.1% | 74.5% | Stock Analytics | |
| ARROW GREENTECH | ₹872.0 Cr | 1.3% | 4.9% | -42.8% | Stock Analytics | |
TCPL PACKAGING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| TCPL PACKAGING | -1.4% |
-5.4% |
-2.5% |
| SENSEX | 1.7% |
3.6% |
6.9% |
You may also like the below Video Courses