WORTH PERIPHERALS
|
WORTH PERIPHERALS Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹238 Cr | ₹298 Cr | ₹293 Cr | ₹217 Cr | ₹175 Cr |
| Sales | ₹235 Cr | ₹295 Cr | ₹289 Cr | ₹214 Cr | ₹175 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹3.68 Cr | ₹2.60 Cr | ₹3.66 Cr | ₹3.06 Cr | ₹0.77 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹238 Cr | ₹297 Cr | ₹293 Cr | ₹217 Cr | ₹175 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.46 Cr | ₹0.69 Cr | ₹-0.34 Cr | ₹0.00 Cr | ₹-0.04 Cr |
| Raw Material Consumed | ₹174 Cr | ₹220 Cr | ₹220 Cr | ₹151 Cr | ₹118 Cr |
| Opening Raw Materials | ₹9.49 Cr | ₹19 Cr | ₹12 Cr | ₹8.71 Cr | ₹10 Cr |
| Purchases Raw Materials | ₹179 Cr | ₹211 Cr | ₹227 Cr | ₹154 Cr | ₹117 Cr |
| Closing Raw Materials | ₹14 Cr | ₹9.49 Cr | ₹19 Cr | ₹12 Cr | ₹8.71 Cr |
| Other Direct Purchases / Brought in cost | - | - | ₹0.12 Cr | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹5.61 Cr | ₹5.68 Cr | ₹4.77 Cr | ₹4.40 Cr | ₹4.23 Cr |
| Electricity & Power | ₹5.61 Cr | ₹5.68 Cr | ₹4.77 Cr | ₹4.40 Cr | ₹4.23 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹13 Cr | ₹11 Cr |
| Salaries, Wages & Bonus | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹11 Cr |
| Contributions to EPF & Pension Funds | ₹0.72 Cr | ₹0.43 Cr | ₹0.41 Cr | ₹0.32 Cr | ₹0.30 Cr |
| Workmen and Staff Welfare Expenses | ₹0.25 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹0.05 Cr | ₹0.08 Cr |
| Other Employees Cost | - | - | - | ₹0.15 Cr | - |
| Other Manufacturing Expenses | ₹5.68 Cr | ₹5.48 Cr | ₹5.39 Cr | ₹4.92 Cr | ₹4.35 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹0.86 Cr | ₹0.83 Cr | ₹0.96 Cr | ₹1.47 Cr | ₹1.17 Cr |
| Packing Material Consumed | ₹0.57 Cr | ₹0.61 Cr | ₹0.66 Cr | ₹0.50 Cr | ₹0.45 Cr |
| Other Mfg Exp | ₹4.25 Cr | ₹4.04 Cr | ₹3.77 Cr | ₹2.95 Cr | ₹2.73 Cr |
| General and Administration Expenses | ₹3.52 Cr | ₹3.35 Cr | ₹4.78 Cr | ₹4.36 Cr | ₹4.04 Cr |
| Rent , Rates & Taxes | ₹1.64 Cr | ₹1.57 Cr | ₹1.36 Cr | ₹1.24 Cr | ₹1.25 Cr |
| Insurance | ₹0.62 Cr | ₹0.55 Cr | ₹0.51 Cr | ₹0.40 Cr | ₹0.32 Cr |
| Printing and stationery | ₹0.75 Cr | ₹0.80 Cr | ₹2.40 Cr | ₹2.25 Cr | ₹2.04 Cr |
| Professional and legal fees | ₹0.28 Cr | ₹0.24 Cr | ₹0.36 Cr | ₹0.28 Cr | ₹0.18 Cr |
| Traveling and conveyance | ₹0.10 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.11 Cr | ₹0.15 Cr |
| Other Administration | ₹0.14 Cr | ₹0.14 Cr | ₹0.12 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Selling and Distribution Expenses | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹10 Cr | ₹8.50 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹0.30 Cr | ₹0.43 Cr | ₹0.63 Cr | ₹0.57 Cr | ₹0.73 Cr |
| Freight and Forwarding | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹9.92 Cr | ₹7.77 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹1.04 Cr | ₹1.16 Cr | ₹1.61 Cr | ₹1.04 Cr | ₹1.02 Cr |
| Bad debts /advances written off | ₹0.03 Cr | ₹0.03 Cr | - | - | ₹0.15 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.13 Cr | - | - | ₹0.01 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.01 Cr | ₹1.00 Cr | ₹1.61 Cr | ₹1.04 Cr | ₹0.86 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹217 Cr | ₹263 Cr | ₹264 Cr | ₹189 Cr | ₹151 Cr |
| Operating Profit (Excl OI) | ₹21 Cr | ₹34 Cr | ₹29 Cr | ₹28 Cr | ₹24 Cr |
| Other Income | ₹8.44 Cr | ₹2.09 Cr | ₹6.88 Cr | ₹6.03 Cr | ₹3.83 Cr |
| Interest Received | ₹3.79 Cr | ₹1.75 Cr | ₹1.08 Cr | ₹1.17 Cr | ₹0.86 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹4.82 Cr | ₹0.07 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.15 Cr | ₹0.26 Cr | ₹0.08 Cr | ₹0.03 Cr | ₹0.00 Cr |
| Others | ₹4.48 Cr | ₹0.06 Cr | ₹5.72 Cr | ₹0.01 Cr | ₹2.90 Cr |
| Operating Profit | ₹30 Cr | ₹36 Cr | ₹36 Cr | ₹34 Cr | ₹28 Cr |
| Interest | ₹1.69 Cr | ₹1.25 Cr | ₹1.11 Cr | ₹1.71 Cr | ₹2.20 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.14 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.07 Cr |
| Other Interest | ₹1.55 Cr | ₹1.21 Cr | ₹1.07 Cr | ₹1.66 Cr | ₹2.12 Cr |
| PBDT | ₹28 Cr | ₹35 Cr | ₹35 Cr | ₹32 Cr | ₹26 Cr |
| Depreciation | ₹6.15 Cr | ₹6.19 Cr | ₹6.27 Cr | ₹6.24 Cr | ₹5.87 Cr |
| Profit Before Taxation & Exceptional Items | ₹22 Cr | ₹29 Cr | ₹29 Cr | ₹26 Cr | ₹20 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹22 Cr | ₹29 Cr | ₹29 Cr | ₹26 Cr | ₹20 Cr |
| Provision for Tax | ₹5.64 Cr | ₹8.08 Cr | ₹7.95 Cr | ₹7.68 Cr | ₹4.57 Cr |
| Current Income Tax | ₹5.17 Cr | ₹7.99 Cr | ₹7.80 Cr | ₹5.62 Cr | ₹4.70 Cr |
| Deferred Tax | ₹0.47 Cr | ₹0.10 Cr | ₹0.15 Cr | ₹2.06 Cr | ₹-0.13 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹16 Cr | ₹21 Cr | ₹21 Cr | ₹18 Cr | ₹15 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.44 Cr | ₹-2.60 Cr | ₹-1.66 Cr | ₹-1.96 Cr | ₹-1.33 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹16 Cr | ₹18 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹109 Cr | ₹92 Cr | ₹73 Cr | ₹58 Cr | ₹45 Cr |
| Appropriations | ₹125 Cr | ₹110 Cr | ₹92 Cr | ₹74 Cr | ₹59 Cr |
| General Reserves | ₹2.00 Cr | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹0.16 Cr |
| Other Appropriation | ₹0.41 Cr | ₹0.38 Cr | ₹0.41 Cr | ₹0.49 Cr | ₹0.44 Cr |
| Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹20.00 | ₹22.50 |
| Earnings Per Share | ₹10.08 | ₹11.47 | ₹12.15 | ₹10.15 | ₹8.89 |
| Adjusted EPS | ₹10.08 | ₹11.47 | ₹12.15 | ₹10.15 | ₹8.89 |
Compare Income Statement of peers of WORTH PERIPHERALS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| WORTH PERIPHERALS | ₹239.8 Cr | -3% | -2.7% | 20.8% | Stock Analytics | |
| JK PAPER | ₹6,527.9 Cr | -3.1% | -7.6% | -15.3% | Stock Analytics | |
| WEST COAST PAPER MILLS | ₹2,935.9 Cr | -2.1% | -6.9% | -19.7% | Stock Analytics | |
| SESHASAYEE PAPER AND BOARDS | ₹1,573.9 Cr | -4.7% | -3.6% | -17.4% | Stock Analytics | |
| ANDHRA PAPER | ₹1,444.3 Cr | -7.3% | -9.9% | -27.2% | Stock Analytics | |
| PUDUMJEE PAPER PRODUCTS | ₹1,009.3 Cr | -8.4% | -11.8% | -8.9% | Stock Analytics | |
WORTH PERIPHERALS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| WORTH PERIPHERALS | -3% |
-2.7% |
20.8% |
| SENSEX | -0.5% |
2% |
4.8% |
You may also like the below Video Courses