ZUARI INDUSTRIES
|
ZUARI INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹970 Cr | ₹838 Cr | ₹955 Cr | ₹722 Cr | ₹834 Cr |
| Sales | ₹831 Cr | ₹586 Cr | ₹706 Cr | ₹580 Cr | ₹702 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹69 Cr | ₹48 Cr | ₹44 Cr | ₹50 Cr | ₹39 Cr |
| Revenue from property development | ₹30 Cr | ₹173 Cr | ₹169 Cr | ₹56 Cr | ₹28 Cr |
| Other Operational Income | ₹41 Cr | ₹30 Cr | ₹36 Cr | ₹36 Cr | ₹64 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹970 Cr | ₹838 Cr | ₹955 Cr | ₹722 Cr | ₹834 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-6.52 Cr | ₹-47 Cr | ₹150 Cr | ₹-31 Cr | ₹28 Cr |
| Raw Material Consumed | ₹665 Cr | ₹570 Cr | ₹494 Cr | ₹477 Cr | ₹492 Cr |
| Opening Raw Materials | ₹1.21 Cr | ₹1.66 Cr | ₹0.24 Cr | ₹0.41 Cr | ₹3.07 Cr |
| Purchases Raw Materials | ₹660 Cr | ₹563 Cr | ₹491 Cr | ₹475 Cr | ₹491 Cr |
| Closing Raw Materials | ₹0.63 Cr | ₹1.21 Cr | ₹1.66 Cr | ₹0.24 Cr | ₹3.18 Cr |
| Other Direct Purchases / Brought in cost | ₹4.77 Cr | ₹6.51 Cr | ₹3.96 Cr | ₹1.60 Cr | ₹1.33 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.70 Cr | ₹0.59 Cr | ₹0.28 Cr | ₹0.30 Cr | ₹0.41 Cr |
| Electricity & Power | ₹0.70 Cr | ₹0.59 Cr | ₹0.28 Cr | ₹0.30 Cr | ₹0.41 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹114 Cr | ₹98 Cr | ₹90 Cr | ₹73 Cr | ₹71 Cr |
| Salaries, Wages & Bonus | ₹104 Cr | ₹89 Cr | ₹82 Cr | ₹67 Cr | ₹65 Cr |
| Contributions to EPF & Pension Funds | ₹6.97 Cr | ₹6.31 Cr | ₹6.40 Cr | ₹5.43 Cr | ₹4.92 Cr |
| Workmen and Staff Welfare Expenses | ₹2.28 Cr | ₹2.02 Cr | ₹1.60 Cr | ₹1.14 Cr | ₹0.98 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹63 Cr | ₹44 Cr | ₹97 Cr | ₹124 Cr | ₹110 Cr |
| Sub-contracted / Out sourced services | ₹1.20 Cr | ₹0.07 Cr | ₹0.12 Cr | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹23 Cr | ₹20 Cr | ₹20 Cr | ₹18 Cr | ₹16 Cr |
| Packing Material Consumed | ₹7.95 Cr | ₹8.75 Cr | ₹7.02 Cr | ₹7.45 Cr | ₹5.93 Cr |
| Other Mfg Exp | ₹31 Cr | ₹15 Cr | ₹70 Cr | ₹99 Cr | ₹88 Cr |
| General and Administration Expenses | ₹32 Cr | ₹28 Cr | ₹18 Cr | ₹29 Cr | ₹22 Cr |
| Rent , Rates & Taxes | ₹8.39 Cr | ₹6.59 Cr | ₹5.49 Cr | ₹16 Cr | ₹5.49 Cr |
| Insurance | ₹4.14 Cr | ₹3.09 Cr | ₹2.41 Cr | ₹2.46 Cr | ₹3.03 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹12 Cr | ₹13 Cr | ₹6.00 Cr | ₹7.41 Cr | ₹10 Cr |
| Traveling and conveyance | ₹2.58 Cr | ₹2.45 Cr | ₹2.02 Cr | ₹1.12 Cr | ₹0.53 Cr |
| Other Administration | ₹5.51 Cr | ₹2.86 Cr | ₹2.19 Cr | ₹1.66 Cr | ₹2.79 Cr |
| Selling and Distribution Expenses | ₹19 Cr | ₹22 Cr | ₹24 Cr | ₹21 Cr | ₹28 Cr |
| Advertisement & Sales Promotion | ₹2.80 Cr | ₹0.75 Cr | ₹6.51 Cr | ₹0.83 Cr | ₹1.41 Cr |
| Sales Commissions & Incentives | ₹1.54 Cr | ₹5.26 Cr | ₹2.18 Cr | ₹3.02 Cr | ₹2.30 Cr |
| Freight and Forwarding | ₹15 Cr | ₹16 Cr | ₹16 Cr | ₹17 Cr | ₹24 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹24 Cr | ₹69 Cr | ₹29 Cr | ₹17 Cr | ₹27 Cr |
| Bad debts /advances written off | ₹0.04 Cr | ₹1.10 Cr | ₹1.28 Cr | ₹0.52 Cr | ₹0.07 Cr |
| Provision for doubtful debts | ₹1.73 Cr | ₹53 Cr | ₹0.48 Cr | ₹2.74 Cr | ₹8.75 Cr |
| Losson disposal of fixed assets(net) | ₹0.52 Cr | - | - | ₹0.02 Cr | - |
| Losson foreign exchange fluctuations | ₹0.00 Cr | ₹1.11 Cr | ₹3.06 Cr | ₹3.49 Cr | ₹2.79 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹21 Cr | ₹13 Cr | ₹24 Cr | ₹10 Cr | ₹15 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹911 Cr | ₹783 Cr | ₹903 Cr | ₹710 Cr | ₹778 Cr |
| Operating Profit (Excl OI) | ₹59 Cr | ₹55 Cr | ₹53 Cr | ₹12 Cr | ₹56 Cr |
| Other Income | ₹112 Cr | ₹229 Cr | ₹182 Cr | ₹225 Cr | ₹149 Cr |
| Interest Received | ₹46 Cr | ₹64 Cr | ₹83 Cr | ₹88 Cr | ₹76 Cr |
| Dividend Received | ₹53 Cr | ₹50 Cr | ₹47 Cr | ₹57 Cr | ₹20 Cr |
| Profit on sale of Fixed Assets | - | ₹71 Cr | ₹5.98 Cr | - | ₹11 Cr |
| Profits on sale of Investments | - | - | - | ₹2.11 Cr | ₹0.12 Cr |
| Provision Written Back | ₹4.93 Cr | ₹6.63 Cr | ₹16 Cr | ₹17 Cr | ₹11 Cr |
| Foreign Exchange Gains | ₹0.12 Cr | ₹0.02 Cr | ₹0.24 Cr | ₹0.10 Cr | ₹3.35 Cr |
| Others | ₹8.57 Cr | ₹38 Cr | ₹30 Cr | ₹62 Cr | ₹26 Cr |
| Operating Profit | ₹172 Cr | ₹284 Cr | ₹235 Cr | ₹238 Cr | ₹204 Cr |
| Interest | ₹272 Cr | ₹285 Cr | ₹273 Cr | ₹264 Cr | ₹202 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.21 Cr | ₹3.43 Cr | ₹2.37 Cr | ₹17 Cr | ₹3.31 Cr |
| Other Interest | ₹270 Cr | ₹281 Cr | ₹271 Cr | ₹247 Cr | ₹198 Cr |
| PBDT | ₹-101 Cr | ₹-0.71 Cr | ₹-38 Cr | ₹-27 Cr | ₹2.78 Cr |
| Depreciation | ₹29 Cr | ₹27 Cr | ₹27 Cr | ₹23 Cr | ₹29 Cr |
| Profit Before Taxation & Exceptional Items | ₹-130 Cr | ₹-28 Cr | ₹-66 Cr | ₹-49 Cr | ₹-26 Cr |
| Exceptional Income / Expenses | ₹-20 Cr | ₹785 Cr | - | - | ₹-22 Cr |
| Profit Before Tax | ₹-88 Cr | ₹784 Cr | ₹314 Cr | ₹-45 Cr | ₹-113 Cr |
| Provision for Tax | ₹6.80 Cr | ₹71 Cr | ₹4.28 Cr | ₹-9.78 Cr | ₹-15 Cr |
| Current Income Tax | ₹2.51 Cr | ₹1.10 Cr | ₹0.54 Cr | ₹1.31 Cr | ₹0.33 Cr |
| Deferred Tax | ₹4.27 Cr | ₹70 Cr | ₹3.65 Cr | ₹-11 Cr | ₹-0.32 Cr |
| Other taxes | ₹0.02 Cr | ₹0.06 Cr | ₹0.09 Cr | ₹0.12 Cr | ₹-15 Cr |
| Profit After Tax | ₹-94 Cr | ₹713 Cr | ₹309 Cr | ₹-35 Cr | ₹-98 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹1.16 Cr | ₹1.16 Cr | ₹1.16 Cr | ₹-1.05 Cr | ₹12 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-93 Cr | ₹714 Cr | ₹311 Cr | ₹-36 Cr | ₹-86 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,496 Cr | ₹693 Cr | ₹391 Cr | ₹422 Cr | ₹313 Cr |
| Appropriations | ₹1,403 Cr | ₹1,407 Cr | ₹701 Cr | ₹387 Cr | ₹227 Cr |
| General Reserves | - | - | - | ₹-2.12 Cr | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹3.40 Cr | ₹-89 Cr | ₹8.20 Cr | ₹-6.15 Cr | ₹-198 Cr |
| Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹30.00 | ₹20.00 |
| Earnings Per Share | ₹-31.30 | ₹239.72 | ₹104.30 | ₹-12.17 | ₹-29.16 |
| Adjusted EPS | ₹-31.30 | ₹239.72 | ₹104.30 | ₹-12.17 | ₹-29.16 |
Compare Income Statement of peers of ZUARI INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ZUARI INDUSTRIES | ₹951.5 Cr | 0.1% | 1% | -9.6% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,372.5 Cr | 1.5% | -0.6% | 15.3% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹8,976.7 Cr | -0.6% | -0.2% | -27.5% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,663.6 Cr | -0.1% | -2% | -12.4% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹5,638.4 Cr | -1.1% | -8.4% | -38.2% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,638.4 Cr | 3.1% | 6% | -7.2% | Stock Analytics | |
ZUARI INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ZUARI INDUSTRIES | 0.1% |
1% |
-9.6% |
| SENSEX | 0% |
2.7% |
6.8% |
You may also like the below Video Courses