THIRUMALAI CHEMICALS
|
THIRUMALAI CHEMICALS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,050 Cr | ₹2,083 Cr | ₹2,132 Cr | ₹1,998 Cr | ₹1,086 Cr |
| Sales | ₹2,037 Cr | ₹2,072 Cr | ₹2,120 Cr | ₹1,988 Cr | ₹1,079 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹4.33 Cr | ₹3.68 Cr | ₹3.56 Cr | ₹3.31 Cr | ₹3.14 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹8.19 Cr | ₹7.94 Cr | ₹8.35 Cr | ₹6.51 Cr | ₹4.03 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,050 Cr | ₹2,083 Cr | ₹2,132 Cr | ₹1,998 Cr | ₹1,086 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-13 Cr | ₹-22 Cr | ₹13 Cr | ₹-30 Cr | ₹3.02 Cr |
| Raw Material Consumed | ₹1,599 Cr | ₹1,686 Cr | ₹1,519 Cr | ₹1,228 Cr | ₹646 Cr |
| Opening Raw Materials | ₹155 Cr | ₹239 Cr | ₹154 Cr | ₹85 Cr | ₹97 Cr |
| Purchases Raw Materials | ₹1,522 Cr | ₹1,586 Cr | ₹1,601 Cr | ₹1,293 Cr | ₹627 Cr |
| Closing Raw Materials | ₹124 Cr | ₹155 Cr | ₹239 Cr | ₹154 Cr | ₹85 Cr |
| Other Direct Purchases / Brought in cost | ₹47 Cr | ₹16 Cr | ₹2.62 Cr | ₹4.04 Cr | ₹6.43 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹89 Cr | ₹68 Cr | ₹94 Cr | ₹65 Cr | ₹30 Cr |
| Electricity & Power | ₹89 Cr | ₹68 Cr | ₹94 Cr | ₹65 Cr | ₹30 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹88 Cr | ₹80 Cr | ₹79 Cr | ₹74 Cr | ₹53 Cr |
| Salaries, Wages & Bonus | ₹78 Cr | ₹70 Cr | ₹69 Cr | ₹66 Cr | ₹48 Cr |
| Contributions to EPF & Pension Funds | ₹4.71 Cr | ₹4.36 Cr | ₹4.04 Cr | ₹3.88 Cr | ₹3.10 Cr |
| Workmen and Staff Welfare Expenses | ₹3.91 Cr | ₹3.57 Cr | ₹3.42 Cr | ₹2.56 Cr | ₹1.50 Cr |
| Other Employees Cost | ₹2.16 Cr | ₹1.82 Cr | ₹2.02 Cr | ₹1.35 Cr | ₹1.17 Cr |
| Other Manufacturing Expenses | ₹85 Cr | ₹83 Cr | ₹92 Cr | ₹65 Cr | ₹38 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹44 Cr | ₹38 Cr | ₹41 Cr | ₹28 Cr | ₹15 Cr |
| Packing Material Consumed | ₹19 Cr | ₹21 Cr | ₹19 Cr | ₹17 Cr | ₹12 Cr |
| Other Mfg Exp | ₹23 Cr | ₹24 Cr | ₹31 Cr | ₹20 Cr | ₹11 Cr |
| General and Administration Expenses | ₹38 Cr | ₹28 Cr | ₹35 Cr | ₹21 Cr | ₹18 Cr |
| Rent , Rates & Taxes | ₹10 Cr | ₹6.72 Cr | ₹6.58 Cr | ₹5.87 Cr | ₹5.67 Cr |
| Insurance | ₹6.88 Cr | ₹7.02 Cr | ₹6.84 Cr | ₹5.55 Cr | ₹4.26 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹12 Cr | ₹9.28 Cr | ₹11 Cr | ₹4.67 Cr | ₹4.26 Cr |
| Traveling and conveyance | ₹6.44 Cr | ₹4.08 Cr | ₹7.23 Cr | ₹2.20 Cr | ₹1.19 Cr |
| Other Administration | ₹1.85 Cr | ₹1.39 Cr | ₹3.36 Cr | ₹2.92 Cr | ₹2.73 Cr |
| Selling and Distribution Expenses | ₹89 Cr | ₹83 Cr | ₹99 Cr | ₹119 Cr | ₹57 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹0.36 Cr | ₹0.57 Cr | ₹0.52 Cr | ₹0.93 Cr | ₹0.61 Cr |
| Freight and Forwarding | ₹88 Cr | ₹83 Cr | ₹99 Cr | ₹118 Cr | ₹56 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹25 Cr | ₹25 Cr | ₹16 Cr | ₹15 Cr | ₹20 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | ₹0.02 Cr | - | ₹9.10 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹5.48 Cr | - | ₹1.19 Cr | ₹0.33 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹25 Cr | ₹20 Cr | ₹16 Cr | ₹14 Cr | ₹10 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,001 Cr | ₹2,032 Cr | ₹1,946 Cr | ₹1,557 Cr | ₹865 Cr |
| Operating Profit (Excl OI) | ₹49 Cr | ₹51 Cr | ₹186 Cr | ₹441 Cr | ₹221 Cr |
| Other Income | ₹21 Cr | ₹19 Cr | ₹30 Cr | ₹12 Cr | ₹6.87 Cr |
| Interest Received | ₹7.72 Cr | ₹11 Cr | ₹17 Cr | ₹5.06 Cr | ₹4.59 Cr |
| Dividend Received | ₹2.43 Cr | ₹7.30 Cr | ₹3.37 Cr | ₹3.42 Cr | ₹0.05 Cr |
| Profit on sale of Fixed Assets | ₹1.49 Cr | ₹0.05 Cr | ₹0.33 Cr | - | ₹0.07 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹3.22 Cr | ₹0.50 Cr | ₹0.27 Cr | ₹1.89 Cr | ₹0.05 Cr |
| Foreign Exchange Gains | ₹2.43 Cr | - | ₹7.87 Cr | - | ₹0.15 Cr |
| Others | ₹3.31 Cr | ₹0.92 Cr | ₹1.79 Cr | ₹1.22 Cr | ₹1.96 Cr |
| Operating Profit | ₹69 Cr | ₹70 Cr | ₹216 Cr | ₹452 Cr | ₹228 Cr |
| Interest | ₹49 Cr | ₹42 Cr | ₹31 Cr | ₹20 Cr | ₹21 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.67 Cr | ₹5.82 Cr | ₹5.05 Cr | ₹3.46 Cr | ₹3.11 Cr |
| Other Interest | ₹44 Cr | ₹36 Cr | ₹26 Cr | ₹17 Cr | ₹18 Cr |
| PBDT | ₹20 Cr | ₹29 Cr | ₹185 Cr | ₹432 Cr | ₹207 Cr |
| Depreciation | ₹61 Cr | ₹63 Cr | ₹56 Cr | ₹57 Cr | ₹50 Cr |
| Profit Before Taxation & Exceptional Items | ₹-41 Cr | ₹-35 Cr | ₹129 Cr | ₹375 Cr | ₹157 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹-41 Cr | ₹-35 Cr | ₹129 Cr | ₹375 Cr | ₹157 Cr |
| Provision for Tax | ₹5.25 Cr | ₹4.24 Cr | ₹40 Cr | ₹94 Cr | ₹39 Cr |
| Current Income Tax | ₹22 Cr | ₹11 Cr | ₹38 Cr | ₹92 Cr | ₹41 Cr |
| Deferred Tax | ₹-17 Cr | ₹-6.81 Cr | ₹1.68 Cr | ₹2.06 Cr | ₹-1.23 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹-46 Cr | ₹-39 Cr | ₹90 Cr | ₹281 Cr | ₹118 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-46 Cr | ₹-39 Cr | ₹90 Cr | ₹281 Cr | ₹118 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹815 Cr | ₹869 Cr | ₹805 Cr | ₹546 Cr | ₹428 Cr |
| Appropriations | ₹769 Cr | ₹831 Cr | ₹895 Cr | ₹827 Cr | ₹546 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹10 Cr | ₹16 Cr | ₹25 Cr | ₹23 Cr | - |
| Equity Dividend % | - | ₹100.00 | ₹150.00 | ₹250.00 | ₹220.00 |
| Earnings Per Share | ₹-4.50 | ₹-3.79 | ₹8.77 | ₹27.46 | ₹11.49 |
| Adjusted EPS | ₹-4.50 | ₹-3.79 | ₹8.77 | ₹27.46 | ₹11.49 |
Compare Income Statement of peers of THIRUMALAI CHEMICALS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THIRUMALAI CHEMICALS | ₹2,918.2 Cr | -5.4% | -12.4% | -21.9% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹149,797.0 Cr | -0.3% | -3.9% | -1.3% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹124,456.0 Cr | -1.2% | -2.6% | 43.1% | Stock Analytics | |
| SRF | ₹84,057.2 Cr | 0.1% | -10% | 30.9% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹38,210.2 Cr | -3.1% | -7.1% | -12.4% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹35,275.1 Cr | -2.6% | -5.5% | 1.8% | Stock Analytics | |
THIRUMALAI CHEMICALS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THIRUMALAI CHEMICALS | -5.4% |
-12.4% |
-21.9% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses