THE WESTERN INDIAN PLYWOODS
|
THE WESTERN INDIAN PLYWOODS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹116 Cr | ₹109 Cr | ₹108 Cr | ₹100 Cr | ₹85 Cr |
| Sales | ₹116 Cr | ₹109 Cr | ₹107 Cr | ₹99 Cr | ₹85 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.35 Cr | ₹0.44 Cr | ₹0.39 Cr | ₹0.48 Cr | ₹0.50 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹116 Cr | ₹109 Cr | ₹108 Cr | ₹100 Cr | ₹85 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-3.34 Cr | ₹2.64 Cr | ₹3.90 Cr | ₹3.36 Cr | ₹4.98 Cr |
| Raw Material Consumed | ₹45 Cr | ₹40 Cr | ₹39 Cr | ₹37 Cr | ₹30 Cr |
| Opening Raw Materials | ₹5.12 Cr | ₹3.96 Cr | ₹1.91 Cr | ₹1.81 Cr | ₹2.97 Cr |
| Purchases Raw Materials | ₹44 Cr | ₹41 Cr | ₹41 Cr | ₹37 Cr | ₹29 Cr |
| Closing Raw Materials | ₹4.73 Cr | ₹5.12 Cr | ₹4.40 Cr | ₹1.91 Cr | ₹1.81 Cr |
| Other Direct Purchases / Brought in cost | - | - | ₹0.40 Cr | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹22 Cr | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹14 Cr |
| Electricity & Power | ₹22 Cr | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹14 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹19 Cr | ₹18 Cr | ₹18 Cr | ₹15 Cr | ₹14 Cr |
| Salaries, Wages & Bonus | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr |
| Contributions to EPF & Pension Funds | ₹1.31 Cr | ₹1.34 Cr | ₹1.42 Cr | ₹1.32 Cr | ₹1.19 Cr |
| Workmen and Staff Welfare Expenses | ₹0.57 Cr | ₹0.59 Cr | ₹0.64 Cr | ₹0.50 Cr | ₹0.51 Cr |
| Other Employees Cost | ₹0.42 Cr | ₹0.46 Cr | ₹0.54 Cr | ₹0.34 Cr | ₹0.38 Cr |
| Other Manufacturing Expenses | ₹22 Cr | ₹18 Cr | ₹18 Cr | ₹19 Cr | ₹13 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹6.64 Cr | ₹5.74 Cr | ₹4.69 Cr | ₹3.80 Cr | ₹3.17 Cr |
| Repairs and Maintenance | ₹5.84 Cr | ₹5.66 Cr | ₹3.92 Cr | ₹3.95 Cr | ₹3.91 Cr |
| Packing Material Consumed | ₹6.10 Cr | ₹4.77 Cr | ₹7.11 Cr | ₹8.75 Cr | ₹3.70 Cr |
| Other Mfg Exp | ₹2.99 Cr | ₹2.14 Cr | ₹2.21 Cr | ₹2.70 Cr | ₹2.47 Cr |
| General and Administration Expenses | ₹3.43 Cr | ₹2.84 Cr | ₹2.61 Cr | ₹2.59 Cr | ₹2.42 Cr |
| Rent , Rates & Taxes | ₹0.57 Cr | ₹0.45 Cr | ₹0.39 Cr | ₹0.52 Cr | ₹0.55 Cr |
| Insurance | ₹0.49 Cr | ₹0.50 Cr | ₹0.49 Cr | ₹0.54 Cr | ₹0.44 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹0.32 Cr | ₹0.18 Cr | ₹0.22 Cr | ₹0.27 Cr | ₹0.23 Cr |
| Traveling and conveyance | ₹1.46 Cr | ₹1.17 Cr | ₹1.03 Cr | ₹0.75 Cr | ₹0.63 Cr |
| Other Administration | ₹0.58 Cr | ₹0.54 Cr | ₹0.50 Cr | ₹0.52 Cr | ₹0.57 Cr |
| Selling and Distribution Expenses | ₹1.04 Cr | ₹0.88 Cr | ₹0.96 Cr | ₹0.82 Cr | ₹0.70 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹1.04 Cr | ₹0.88 Cr | ₹0.96 Cr | ₹0.82 Cr | ₹0.70 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹0.83 Cr | ₹1.13 Cr | ₹1.07 Cr | ₹1.17 Cr | ₹1.48 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.04 Cr | ₹0.35 Cr | ₹0.40 Cr | ₹0.64 Cr | ₹0.97 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.03 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.79 Cr | ₹0.79 Cr | ₹0.67 Cr | ₹0.53 Cr | ₹0.48 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹109 Cr | ₹102 Cr | ₹100 Cr | ₹95 Cr | ₹81 Cr |
| Operating Profit (Excl OI) | ₹6.58 Cr | ₹7.10 Cr | ₹7.46 Cr | ₹4.28 Cr | ₹3.70 Cr |
| Other Income | ₹0.65 Cr | ₹0.55 Cr | ₹0.70 Cr | ₹0.33 Cr | ₹0.29 Cr |
| Interest Received | ₹0.24 Cr | ₹0.32 Cr | ₹0.26 Cr | ₹0.13 Cr | ₹0.09 Cr |
| Dividend Received | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | - |
| Profit on sale of Fixed Assets | - | - | - | - | ₹0.04 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | ₹0.08 Cr |
| Foreign Exchange Gains | ₹0.18 Cr | ₹0.20 Cr | ₹0.42 Cr | ₹0.16 Cr | - |
| Others | ₹0.22 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.08 Cr |
| Operating Profit | ₹7.23 Cr | ₹7.65 Cr | ₹8.16 Cr | ₹4.61 Cr | ₹3.99 Cr |
| Interest | ₹1.20 Cr | ₹1.27 Cr | ₹1.45 Cr | ₹1.37 Cr | ₹1.69 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.20 Cr | ₹0.25 Cr | ₹0.21 Cr | ₹0.12 Cr | ₹0.25 Cr |
| Other Interest | ₹1.01 Cr | ₹1.02 Cr | ₹1.24 Cr | ₹1.25 Cr | ₹1.44 Cr |
| PBDT | ₹6.03 Cr | ₹6.38 Cr | ₹6.71 Cr | ₹3.24 Cr | ₹2.30 Cr |
| Depreciation | ₹1.88 Cr | ₹1.44 Cr | ₹1.64 Cr | ₹2.47 Cr | ₹2.71 Cr |
| Profit Before Taxation & Exceptional Items | ₹4.15 Cr | ₹4.94 Cr | ₹5.07 Cr | ₹0.77 Cr | ₹-0.41 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹4.15 Cr | ₹4.94 Cr | ₹5.07 Cr | ₹0.77 Cr | ₹-0.41 Cr |
| Provision for Tax | ₹1.35 Cr | ₹1.55 Cr | ₹1.58 Cr | ₹0.56 Cr | ₹0.29 Cr |
| Current Income Tax | ₹1.14 Cr | ₹1.18 Cr | ₹1.32 Cr | ₹0.62 Cr | ₹0.50 Cr |
| Deferred Tax | ₹0.17 Cr | ₹0.37 Cr | ₹0.26 Cr | ₹-0.06 Cr | ₹-0.10 Cr |
| Other taxes | ₹0.03 Cr | - | - | - | ₹-0.12 Cr |
| Profit After Tax | ₹2.81 Cr | ₹3.38 Cr | ₹3.49 Cr | ₹0.21 Cr | ₹-0.70 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.01 Cr | ₹-0.01 Cr | ₹0.17 Cr | ₹0.27 Cr | ₹0.43 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹2.80 Cr | ₹3.38 Cr | ₹3.66 Cr | ₹0.48 Cr | ₹-0.27 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹18 Cr | ₹15 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr |
| Appropriations | ₹21 Cr | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.02 Cr | ₹0.85 Cr | ₹0.68 Cr | ₹0.68 Cr | - |
| Equity Dividend % | ₹12.00 | ₹12.00 | ₹10.00 | ₹8.00 | ₹8.00 |
| Earnings Per Share | ₹3.30 | ₹3.98 | ₹4.31 | ₹0.56 | ₹-0.31 |
| Adjusted EPS | ₹3.30 | ₹3.98 | ₹4.31 | ₹0.56 | ₹-0.31 |
Compare Income Statement of peers of THE WESTERN INDIAN PLYWOODS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THE WESTERN INDIAN PLYWOODS | ₹146.1 Cr | -2.1% | 6.4% | -11.3% | Stock Analytics | |
| GREENLAM INDUSTRIES | ₹6,792.0 Cr | 0.3% | 5.4% | -1.7% | Stock Analytics | |
| STYLAM INDUSTRIES | ₹3,481.2 Cr | -2.4% | 6.6% | -10.6% | Stock Analytics | |
| RUSHIL DECOR | ₹718.6 Cr | -8.9% | -10.2% | -31% | Stock Analytics | |
| AIRO LAM | ₹153.5 Cr | -0.6% | -4.9% | -11.3% | Stock Analytics | |
THE WESTERN INDIAN PLYWOODS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THE WESTERN INDIAN PLYWOODS | -2.1% |
6.4% |
-11.3% |
| SENSEX | -0.5% |
2% |
4.8% |
You may also like the below Video Courses