ZODIAC CLOTHING COMPANY
|
ZODIAC CLOTHING COMPANY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹177 Cr | ₹148 Cr | ₹182 Cr | ₹131 Cr | ₹103 Cr |
| Sales | ₹170 Cr | ₹143 Cr | ₹176 Cr | ₹124 Cr | ₹99 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.33 Cr | ₹0.27 Cr | ₹0.57 Cr | ₹1.47 Cr | ₹0.64 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹5.89 Cr | ₹4.76 Cr | ₹5.69 Cr | ₹4.79 Cr | ₹3.19 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹174 Cr | ₹146 Cr | ₹175 Cr | ₹127 Cr | ₹100 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-4.15 Cr | ₹-1.89 Cr | ₹10 Cr | ₹4.99 Cr | ₹8.15 Cr |
| Raw Material Consumed | ₹79 Cr | ₹64 Cr | ₹69 Cr | ₹50 Cr | ₹35 Cr |
| Opening Raw Materials | ₹15 Cr | ₹17 Cr | ₹17 Cr | ₹19 Cr | ₹22 Cr |
| Purchases Raw Materials | ₹73 Cr | ₹59 Cr | ₹64 Cr | ₹47 Cr | ₹31 Cr |
| Closing Raw Materials | ₹17 Cr | ₹15 Cr | ₹17 Cr | ₹17 Cr | ₹19 Cr |
| Other Direct Purchases / Brought in cost | ₹8.08 Cr | ₹3.16 Cr | ₹5.10 Cr | ₹1.01 Cr | ₹1.36 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹4.86 Cr | ₹4.59 Cr | ₹4.57 Cr | ₹3.99 Cr | ₹3.38 Cr |
| Electricity & Power | ₹4.86 Cr | ₹4.59 Cr | ₹4.57 Cr | ₹3.99 Cr | ₹3.38 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹46 Cr | ₹42 Cr | ₹40 Cr | ₹38 Cr | ₹39 Cr |
| Salaries, Wages & Bonus | ₹41 Cr | ₹38 Cr | ₹36 Cr | ₹34 Cr | ₹34 Cr |
| Contributions to EPF & Pension Funds | ₹3.52 Cr | ₹3.33 Cr | ₹3.16 Cr | ₹2.73 Cr | ₹2.85 Cr |
| Workmen and Staff Welfare Expenses | ₹0.62 Cr | ₹0.61 Cr | ₹0.57 Cr | ₹0.68 Cr | ₹0.46 Cr |
| Other Employees Cost | ₹0.61 Cr | ₹0.53 Cr | ₹0.61 Cr | ₹0.63 Cr | ₹0.90 Cr |
| Other Manufacturing Expenses | ₹13 Cr | ₹8.71 Cr | ₹10 Cr | ₹7.64 Cr | ₹4.14 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹5.35 Cr | ₹2.77 Cr | ₹4.26 Cr | ₹2.58 Cr | ₹0.62 Cr |
| Repairs and Maintenance | ₹4.77 Cr | ₹4.12 Cr | ₹3.87 Cr | ₹3.60 Cr | ₹2.54 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹2.68 Cr | ₹1.83 Cr | ₹2.07 Cr | ₹1.46 Cr | ₹0.97 Cr |
| General and Administration Expenses | ₹22 Cr | ₹22 Cr | ₹21 Cr | ₹20 Cr | ₹17 Cr |
| Rent , Rates & Taxes | ₹8.23 Cr | ₹8.87 Cr | ₹8.69 Cr | ₹8.10 Cr | ₹6.49 Cr |
| Insurance | ₹1.02 Cr | ₹1.05 Cr | ₹0.92 Cr | ₹0.92 Cr | ₹1.18 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹3.29 Cr | ₹2.91 Cr | ₹3.49 Cr | ₹3.20 Cr | ₹2.91 Cr |
| Traveling and conveyance | ₹3.95 Cr | ₹3.51 Cr | ₹2.89 Cr | ₹2.22 Cr | ₹0.99 Cr |
| Other Administration | ₹5.60 Cr | ₹5.25 Cr | ₹5.35 Cr | ₹5.27 Cr | ₹5.19 Cr |
| Selling and Distribution Expenses | ₹26 Cr | ₹20 Cr | ₹21 Cr | ₹16 Cr | ₹12 Cr |
| Advertisement & Sales Promotion | ₹8.04 Cr | ₹6.47 Cr | ₹4.78 Cr | ₹2.03 Cr | ₹1.82 Cr |
| Sales Commissions & Incentives | ₹7.61 Cr | ₹6.13 Cr | ₹6.62 Cr | ₹4.43 Cr | ₹3.98 Cr |
| Freight and Forwarding | ₹10 Cr | ₹7.65 Cr | ₹9.71 Cr | ₹9.99 Cr | ₹5.80 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹7.76 Cr | ₹4.88 Cr | ₹4.20 Cr | ₹3.07 Cr | ₹6.19 Cr |
| Bad debts /advances written off | ₹1.29 Cr | ₹1.20 Cr | ₹0.14 Cr | ₹0.32 Cr | ₹2.66 Cr |
| Provision for doubtful debts | - | - | - | ₹0.15 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.76 Cr | ₹0.53 Cr | ₹1.11 Cr | ₹0.73 Cr | ₹1.92 Cr |
| Losson foreign exchange fluctuations | ₹0.04 Cr | ₹0.28 Cr | ₹1.14 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.67 Cr | ₹2.88 Cr | ₹1.82 Cr | ₹1.88 Cr | ₹1.60 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹194 Cr | ₹164 Cr | ₹181 Cr | ₹144 Cr | ₹124 Cr |
| Operating Profit (Excl OI) | ₹-20 Cr | ₹-18 Cr | ₹-6.30 Cr | ₹-17 Cr | ₹-24 Cr |
| Other Income | ₹13 Cr | ₹8.88 Cr | ₹8.75 Cr | ₹27 Cr | ₹27 Cr |
| Interest Received | ₹0.99 Cr | ₹0.60 Cr | ₹0.50 Cr | ₹1.60 Cr | ₹0.97 Cr |
| Dividend Received | ₹0.06 Cr | ₹0.23 Cr | ₹0.13 Cr | ₹0.08 Cr | ₹0.10 Cr |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | ₹0.15 Cr | - | - |
| Foreign Exchange Gains | ₹0.32 Cr | ₹0.02 Cr | ₹0.00 Cr | ₹0.09 Cr | ₹0.27 Cr |
| Others | ₹12 Cr | ₹8.03 Cr | ₹7.97 Cr | ₹25 Cr | ₹26 Cr |
| Operating Profit | ₹-6.20 Cr | ₹-9.27 Cr | ₹2.45 Cr | ₹9.38 Cr | ₹3.48 Cr |
| Interest | ₹9.51 Cr | ₹7.99 Cr | ₹8.18 Cr | ₹7.27 Cr | ₹9.85 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹3.47 Cr | ₹3.16 Cr | ₹3.86 Cr | ₹3.35 Cr | ₹4.06 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.57 Cr | ₹1.24 Cr | ₹1.36 Cr | ₹1.10 Cr | ₹0.82 Cr |
| Other Interest | ₹4.47 Cr | ₹3.58 Cr | ₹2.96 Cr | ₹2.82 Cr | ₹4.98 Cr |
| PBDT | ₹-16 Cr | ₹-17 Cr | ₹-5.73 Cr | ₹2.11 Cr | ₹-6.38 Cr |
| Depreciation | ₹20 Cr | ₹19 Cr | ₹18 Cr | ₹19 Cr | ₹23 Cr |
| Profit Before Taxation & Exceptional Items | ₹-36 Cr | ₹-36 Cr | ₹-23 Cr | ₹-16 Cr | ₹-30 Cr |
| Exceptional Income / Expenses | - | - | ₹39 Cr | - | - |
| Profit Before Tax | ₹-36 Cr | ₹-36 Cr | ₹16 Cr | ₹-16 Cr | ₹-30 Cr |
| Provision for Tax | ₹1.09 Cr | ₹0.10 Cr | ₹-0.41 Cr | ₹-0.10 Cr | ₹-0.38 Cr |
| Current Income Tax | ₹0.01 Cr | ₹0.04 Cr | - | ₹1.13 Cr | ₹1.13 Cr |
| Deferred Tax | ₹1.06 Cr | ₹-0.02 Cr | ₹-0.42 Cr | ₹-1.35 Cr | ₹-1.48 Cr |
| Other taxes | ₹0.02 Cr | ₹0.07 Cr | ₹0.01 Cr | ₹0.12 Cr | ₹-0.04 Cr |
| Profit After Tax | ₹-37 Cr | ₹-36 Cr | ₹16 Cr | ₹-16 Cr | ₹-29 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-37 Cr | ₹-36 Cr | ₹16 Cr | ₹-16 Cr | ₹-29 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹60 Cr | ₹97 Cr | ₹80 Cr | ₹96 Cr | ₹123 Cr |
| Appropriations | ₹23 Cr | ₹61 Cr | ₹96 Cr | ₹80 Cr | ₹94 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.47 Cr | ₹0.24 Cr | ₹-0.91 Cr | ₹-0.38 Cr | ₹-2.59 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-14.31 | ₹-13.99 | ₹6.15 | ₹-6.61 | ₹-11.87 |
| Adjusted EPS | ₹-14.31 | ₹-13.99 | ₹6.15 | ₹-6.61 | ₹-11.87 |
Compare Income Statement of peers of ZODIAC CLOTHING COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ZODIAC CLOTHING COMPANY | ₹244.4 Cr | -1.9% | -3.6% | -17.5% | Stock Analytics | |
| PAGE INDUSTRIES | ₹43,388.7 Cr | -1.5% | -6.9% | -12.6% | Stock Analytics | |
| KPR MILL | ₹37,172.3 Cr | 0.1% | 6.4% | 21.8% | Stock Analytics | |
| VEDANT FASHIONS | ₹14,699.6 Cr | -3.4% | -12.9% | -53.5% | Stock Analytics | |
| SWAN ENERGY | ₹14,401.8 Cr | 0.3% | 6.8% | -13.1% | Stock Analytics | |
| VARDHMAN TEXTILES | ₹13,074.5 Cr | -1.9% | 10.7% | 3.8% | Stock Analytics | |
ZODIAC CLOTHING COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ZODIAC CLOTHING COMPANY | -1.9% |
-3.6% |
-17.5% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses