ZEAL AQUA
|
ZEAL AQUA Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹401 Cr | ₹364 Cr | ₹345 Cr | ₹298 Cr | ₹239 Cr |
| Sales | ₹395 Cr | ₹363 Cr | ₹345 Cr | ₹297 Cr | ₹238 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹4.80 Cr | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.60 Cr | ₹0.13 Cr | ₹0.23 Cr | ₹0.50 Cr | ₹0.48 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹398 Cr | ₹363 Cr | ₹345 Cr | ₹297 Cr | ₹239 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹2.28 Cr | ₹-29 Cr | ₹-7.21 Cr | ₹-35 Cr | ₹-32 Cr |
| Raw Material Consumed | ₹339 Cr | ₹331 Cr | ₹296 Cr | ₹282 Cr | ₹224 Cr |
| Opening Raw Materials | - | ₹0.50 Cr | ₹6.92 Cr | ₹9.91 Cr | ₹5.94 Cr |
| Purchases Raw Materials | - | ₹331 Cr | ₹290 Cr | ₹52 Cr | ₹23 Cr |
| Closing Raw Materials | - | ₹0.59 Cr | ₹0.50 Cr | ₹6.92 Cr | ₹9.91 Cr |
| Other Direct Purchases / Brought in cost | ₹339 Cr | - | - | ₹226 Cr | ₹205 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹7.85 Cr | ₹6.36 Cr | ₹5.54 Cr | ₹5.24 Cr | ₹5.80 Cr |
| Electricity & Power | ₹5.29 Cr | ₹4.66 Cr | ₹4.29 Cr | ₹4.22 Cr | ₹4.36 Cr |
| Oil, Fuel & Natural gas | ₹2.42 Cr | ₹1.58 Cr | ₹1.16 Cr | ₹0.91 Cr | ₹1.26 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.13 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.18 Cr |
| Employee Cost | ₹8.51 Cr | ₹8.53 Cr | ₹5.53 Cr | ₹6.02 Cr | ₹6.28 Cr |
| Salaries, Wages & Bonus | ₹7.04 Cr | ₹7.22 Cr | ₹4.65 Cr | ₹5.00 Cr | ₹4.75 Cr |
| Contributions to EPF & Pension Funds | ₹0.13 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.12 Cr | ₹0.10 Cr |
| Workmen and Staff Welfare Expenses | ₹0.29 Cr | ₹0.37 Cr | ₹0.20 Cr | ₹0.25 Cr | ₹0.42 Cr |
| Other Employees Cost | ₹1.05 Cr | ₹0.82 Cr | ₹0.58 Cr | ₹0.66 Cr | ₹1.01 Cr |
| Other Manufacturing Expenses | ₹12 Cr | ₹17 Cr | ₹17 Cr | ₹11 Cr | ₹13 Cr |
| Sub-contracted / Out sourced services | ₹0.47 Cr | ₹0.64 Cr | ₹0.81 Cr | ₹0.23 Cr | ₹0.19 Cr |
| Processing Charges | ₹2.28 Cr | ₹3.55 Cr | ₹4.33 Cr | ₹3.81 Cr | ₹5.04 Cr |
| Repairs and Maintenance | ₹1.79 Cr | ₹2.11 Cr | ₹2.21 Cr | ₹1.29 Cr | ₹1.29 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹7.31 Cr | ₹11 Cr | ₹9.57 Cr | ₹5.76 Cr | ₹6.30 Cr |
| General and Administration Expenses | ₹5.08 Cr | ₹5.53 Cr | ₹8.93 Cr | ₹5.68 Cr | ₹4.25 Cr |
| Rent , Rates & Taxes | ₹0.19 Cr | ₹0.16 Cr | ₹3.40 Cr | ₹1.42 Cr | ₹0.12 Cr |
| Insurance | ₹0.62 Cr | ₹0.83 Cr | ₹0.63 Cr | ₹0.35 Cr | ₹0.13 Cr |
| Printing and stationery | ₹0.35 Cr | ₹0.73 Cr | ₹0.92 Cr | ₹0.32 Cr | ₹0.39 Cr |
| Professional and legal fees | ₹0.90 Cr | ₹0.73 Cr | ₹0.87 Cr | ₹1.44 Cr | ₹0.86 Cr |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹3.02 Cr | ₹3.08 Cr | ₹3.11 Cr | ₹2.14 Cr | ₹2.75 Cr |
| Selling and Distribution Expenses | ₹2.18 Cr | ₹3.95 Cr | ₹2.46 Cr | ₹3.62 Cr | ₹3.70 Cr |
| Advertisement & Sales Promotion | ₹0.05 Cr | ₹0.00 Cr | - | - | ₹0.00 Cr |
| Sales Commissions & Incentives | ₹1.09 Cr | ₹0.91 Cr | ₹1.43 Cr | ₹0.98 Cr | ₹1.05 Cr |
| Freight and Forwarding | ₹0.98 Cr | ₹2.56 Cr | ₹1.03 Cr | ₹2.64 Cr | ₹2.64 Cr |
| Handling and Clearing Charges | ₹0.07 Cr | - | - | - | - |
| Other Selling Expenses | - | ₹0.48 Cr | - | - | ₹0.02 Cr |
| Miscellaneous Expenses | ₹0.29 Cr | ₹0.23 Cr | ₹1.36 Cr | ₹0.33 Cr | ₹0.12 Cr |
| Bad debts /advances written off | - | - | ₹1.01 Cr | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.29 Cr | ₹0.23 Cr | ₹0.35 Cr | ₹0.33 Cr | ₹0.12 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹377 Cr | ₹344 Cr | ₹330 Cr | ₹278 Cr | ₹225 Cr |
| Operating Profit (Excl OI) | ₹21 Cr | ₹19 Cr | ₹15 Cr | ₹19 Cr | ₹14 Cr |
| Other Income | ₹7.95 Cr | ₹8.38 Cr | ₹7.71 Cr | ₹5.35 Cr | ₹11 Cr |
| Interest Received | ₹0.43 Cr | ₹0.47 Cr | ₹0.18 Cr | ₹0.34 Cr | ₹0.45 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.01 Cr | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.68 Cr | ₹0.90 Cr | ₹1.08 Cr | ₹0.43 Cr | ₹1.31 Cr |
| Others | ₹6.83 Cr | ₹7.02 Cr | ₹6.45 Cr | ₹4.58 Cr | ₹9.34 Cr |
| Operating Profit | ₹29 Cr | ₹27 Cr | ₹23 Cr | ₹25 Cr | ₹25 Cr |
| Interest | ₹14 Cr | ₹14 Cr | ₹10 Cr | ₹13 Cr | ₹12 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹12 Cr | ₹12 Cr | ₹9.27 Cr | ₹12 Cr | ₹10 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.14 Cr | ₹0.83 Cr | ₹0.74 Cr | ₹0.73 Cr | ₹0.97 Cr |
| Other Interest | ₹1.00 Cr | ₹0.55 Cr | ₹0.36 Cr | ₹0.36 Cr | ₹0.36 Cr |
| PBDT | ₹15 Cr | ₹13 Cr | ₹13 Cr | ₹11 Cr | ₹13 Cr |
| Depreciation | ₹4.99 Cr | ₹5.26 Cr | ₹5.58 Cr | ₹6.39 Cr | ₹7.09 Cr |
| Profit Before Taxation & Exceptional Items | ₹10 Cr | ₹8.18 Cr | ₹7.19 Cr | ₹5.04 Cr | ₹6.04 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹10 Cr | ₹8.18 Cr | ₹7.19 Cr | ₹5.04 Cr | ₹6.04 Cr |
| Provision for Tax | ₹1.98 Cr | ₹1.13 Cr | ₹1.44 Cr | ₹0.79 Cr | ₹-0.29 Cr |
| Current Income Tax | ₹1.50 Cr | ₹1.25 Cr | ₹1.28 Cr | ₹0.70 Cr | ₹1.00 Cr |
| Deferred Tax | ₹-0.16 Cr | ₹-0.12 Cr | ₹0.16 Cr | ₹0.09 Cr | ₹-1.29 Cr |
| Other taxes | ₹0.64 Cr | - | - | - | - |
| Profit After Tax | ₹8.27 Cr | ₹7.05 Cr | ₹5.75 Cr | ₹4.25 Cr | ₹6.33 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹46 Cr | ₹39 Cr | ₹33 Cr | ₹29 Cr | ₹24 Cr |
| Appropriations | ₹54 Cr | ₹46 Cr | ₹39 Cr | ₹33 Cr | ₹30 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹0.12 Cr | - | ₹0.06 Cr | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹0.66 | ₹0.56 | ₹0.46 | ₹3.37 | ₹5.02 |
| Adjusted EPS | ₹0.66 | ₹0.56 | ₹0.46 | ₹0.34 | ₹0.50 |
Compare Income Statement of peers of ZEAL AQUA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ZEAL AQUA | ₹145.3 Cr | 5.1% | 20.9% | -7.6% | Stock Analytics | |
| APEX FROZEN FOODS | ₹913.4 Cr | 9.2% | 26.8% | 19.1% | Stock Analytics | |
| KINGS INFRA VENTURES | ₹390.1 Cr | 0.6% | 0.6% | 14.7% | Stock Analytics | |
ZEAL AQUA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ZEAL AQUA | 5.1% |
20.9% |
-7.6% |
| SENSEX | 1% |
2.5% |
6.5% |
You may also like the below Video Courses