AKI INDIA
|
AKI INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2018 | Mar2017 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹71 Cr | ₹70 Cr | ₹61 Cr | ₹46 Cr | ₹41 Cr |
Sales | ₹70 Cr | ₹70 Cr | ₹60 Cr | ₹46 Cr | ₹40 Cr |
Job Work/ Contract Receipts | ₹1.36 Cr | ₹0.65 Cr | ₹0.96 Cr | - | - |
Processing Charges / Service Income | - | - | - | ₹0.37 Cr | ₹0.54 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | ₹0.01 Cr | ₹0.03 Cr | - | - |
Net Sales | ₹71 Cr | ₹70 Cr | ₹61 Cr | ₹46 Cr | ₹41 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.12 Cr | ₹-0.35 Cr | ₹-0.52 Cr | ₹-2.67 Cr | ₹-1.16 Cr |
Raw Material Consumed | ₹56 Cr | ₹56 Cr | ₹47 Cr | ₹40 Cr | ₹35 Cr |
Opening Raw Materials | ₹11 Cr | ₹11 Cr | ₹7.29 Cr | ₹8.07 Cr | ₹7.84 Cr |
Purchases Raw Materials | ₹46 Cr | ₹43 Cr | ₹35 Cr | ₹27 Cr | ₹27 Cr |
Closing Raw Materials | ₹19 Cr | ₹11 Cr | ₹8.88 Cr | ₹3.92 Cr | ₹8.07 Cr |
Other Direct Purchases / Brought in cost | ₹17 Cr | ₹12 Cr | ₹14 Cr | ₹9.09 Cr | ₹7.55 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.34 Cr | ₹1.06 Cr | ₹1.18 Cr | ₹0.61 Cr | ₹0.79 Cr |
Electricity & Power | ₹1.34 Cr | ₹1.06 Cr | ₹1.18 Cr | ₹0.61 Cr | ₹0.79 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹2.69 Cr | ₹2.22 Cr | ₹2.03 Cr | ₹1.38 Cr | ₹1.15 Cr |
Salaries, Wages & Bonus | ₹2.55 Cr | ₹2.12 Cr | ₹1.93 Cr | ₹1.32 Cr | ₹1.08 Cr |
Contributions to EPF & Pension Funds | ₹0.11 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.04 Cr | ₹0.05 Cr |
Workmen and Staff Welfare Expenses | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr |
Other Employees Cost | - | - | - | ₹0.01 Cr | ₹0.01 Cr |
Other Manufacturing Expenses | ₹4.46 Cr | ₹4.23 Cr | ₹4.43 Cr | ₹2.57 Cr | ₹2.07 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹1.56 Cr | ₹1.55 Cr | ₹1.98 Cr | ₹0.24 Cr | ₹0.04 Cr |
Repairs and Maintenance | ₹0.34 Cr | ₹0.53 Cr | ₹0.56 Cr | ₹0.40 Cr | ₹0.31 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹2.56 Cr | ₹2.15 Cr | ₹1.90 Cr | ₹1.93 Cr | ₹1.72 Cr |
General and Administration Expenses | ₹1.17 Cr | ₹1.47 Cr | ₹0.56 Cr | ₹1.53 Cr | ₹1.15 Cr |
Rent , Rates & Taxes | ₹0.01 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.37 Cr | ₹0.04 Cr |
Insurance | ₹0.05 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.06 Cr |
Printing and stationery | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr |
Professional and legal fees | ₹0.42 Cr | ₹0.52 Cr | ₹0.15 Cr | ₹0.18 Cr | ₹0.07 Cr |
Traveling and conveyance | ₹0.25 Cr | ₹0.25 Cr | ₹0.07 Cr | ₹0.38 Cr | ₹0.41 Cr |
Other Administration | ₹0.41 Cr | ₹0.60 Cr | ₹0.22 Cr | ₹0.51 Cr | ₹0.54 Cr |
Selling and Distribution Expenses | ₹2.93 Cr | ₹2.85 Cr | ₹3.71 Cr | ₹1.82 Cr | ₹1.42 Cr |
Advertisement & Sales Promotion | ₹0.10 Cr | ₹0.13 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr |
Sales Commissions & Incentives | ₹1.63 Cr | ₹1.32 Cr | ₹1.78 Cr | ₹0.93 Cr | ₹0.59 Cr |
Freight and Forwarding | ₹1.13 Cr | ₹1.30 Cr | ₹1.84 Cr | ₹0.77 Cr | ₹0.64 Cr |
Handling and Clearing Charges | ₹0.07 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.03 Cr |
Other Selling Expenses | - | ₹0.03 Cr | ₹0.03 Cr | ₹0.08 Cr | ₹0.15 Cr |
Miscellaneous Expenses | ₹0.13 Cr | ₹0.11 Cr | ₹0.11 Cr | ₹0.05 Cr | ₹0.02 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | ₹0.02 Cr | - |
Losson foreign exchange fluctuations | ₹0.03 Cr | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.10 Cr | ₹0.11 Cr | ₹0.11 Cr | ₹0.03 Cr | ₹0.02 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹69 Cr | ₹67 Cr | ₹59 Cr | ₹45 Cr | ₹40 Cr |
Operating Profit (Excl OI) | ₹2.34 Cr | ₹2.92 Cr | ₹2.33 Cr | ₹1.02 Cr | ₹0.87 Cr |
Other Income | ₹3.22 Cr | ₹2.57 Cr | ₹2.67 Cr | ₹3.08 Cr | ₹2.43 Cr |
Interest Received | ₹0.23 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.04 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | ₹0.03 Cr | - | - |
Provision Written Back | ₹0.23 Cr | ₹0.05 Cr | - | ₹0.90 Cr | - |
Foreign Exchange Gains | - | ₹0.35 Cr | ₹0.42 Cr | ₹0.05 Cr | ₹0.04 Cr |
Others | ₹2.76 Cr | ₹2.12 Cr | ₹2.19 Cr | ₹2.09 Cr | ₹2.35 Cr |
Operating Profit | ₹5.56 Cr | ₹5.48 Cr | ₹5.00 Cr | ₹4.10 Cr | ₹3.31 Cr |
Interest | ₹1.83 Cr | ₹2.01 Cr | ₹1.39 Cr | ₹1.35 Cr | ₹1.71 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.17 Cr | ₹0.43 Cr | ₹0.23 Cr | ₹0.51 Cr | ₹0.59 Cr |
Other Interest | ₹1.65 Cr | ₹1.58 Cr | ₹1.15 Cr | ₹0.84 Cr | ₹1.12 Cr |
PBDT | ₹3.73 Cr | ₹3.47 Cr | ₹3.61 Cr | ₹2.75 Cr | ₹1.60 Cr |
Depreciation | ₹1.85 Cr | ₹1.90 Cr | ₹2.23 Cr | ₹1.16 Cr | ₹1.40 Cr |
Profit Before Taxation & Exceptional Items | ₹1.88 Cr | ₹1.57 Cr | ₹1.38 Cr | ₹1.59 Cr | ₹0.20 Cr |
Exceptional Income / Expenses | - | - | ₹0.37 Cr | - | - |
Profit Before Tax | ₹1.88 Cr | ₹1.57 Cr | ₹1.75 Cr | ₹1.59 Cr | ₹0.20 Cr |
Provision for Tax | ₹0.51 Cr | ₹0.42 Cr | ₹0.10 Cr | ₹0.49 Cr | ₹0.09 Cr |
Current Income Tax | ₹0.58 Cr | ₹0.52 Cr | ₹0.58 Cr | ₹0.45 Cr | ₹0.15 Cr |
Deferred Tax | ₹-0.07 Cr | ₹-0.10 Cr | ₹-0.48 Cr | ₹-0.05 Cr | ₹-0.07 Cr |
Other taxes | - | - | - | ₹0.09 Cr | ₹0.02 Cr |
Profit After Tax | ₹1.37 Cr | ₹1.16 Cr | ₹1.65 Cr | ₹1.11 Cr | ₹0.11 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1.37 Cr | ₹1.16 Cr | ₹1.65 Cr | ₹1.11 Cr | ₹0.11 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1.34 Cr | ₹3.49 Cr | ₹2.25 Cr | ₹0.94 Cr | ₹0.84 Cr |
Appropriations | ₹2.71 Cr | ₹4.64 Cr | ₹3.90 Cr | ₹2.05 Cr | ₹0.94 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.11 Cr | ₹3.30 Cr | ₹0.42 Cr | ₹2.50 Cr | ₹0.00 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.16 | ₹0.86 | ₹1.60 | ₹1.48 | ₹0.21 |
Adjusted EPS | ₹0.16 | ₹0.17 | ₹0.25 | ₹0.23 | ₹0.02 |
Compare Income Statement of peers of AKI INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
AKI INDIA | ₹158.5 Cr | -6.5% | -7.1% | -26.7% | Stock Analytics | |
BHARTIYA INTERNATIONAL | ₹1,005.1 Cr | 15.3% | 20.5% | 227.5% | Stock Analytics | |
SUPER TANNERY | ₹135.8 Cr | -2.9% | -4% | 39.6% | Stock Analytics |
AKI INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
AKI INDIA | -6.5% |
-7.1% |
-26.7% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses