ASPINWALL AND COMPANY
|
ASPINWALL AND COMPANY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹295 Cr | ₹260 Cr | ₹253 Cr | ₹256 Cr | ₹276 Cr |
Sales | ₹141 Cr | ₹128 Cr | ₹122 Cr | ₹139 Cr | ₹168 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹151 Cr | ₹129 Cr | ₹128 Cr | ₹112 Cr | ₹99 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.03 Cr | ₹2.18 Cr | ₹2.94 Cr | ₹5.32 Cr | ₹8.96 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹295 Cr | ₹260 Cr | ₹253 Cr | ₹256 Cr | ₹276 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹4.62 Cr | ₹3.42 Cr | ₹5.98 Cr | ₹12 Cr | ₹-17 Cr |
Raw Material Consumed | ₹84 Cr | ₹74 Cr | ₹77 Cr | ₹93 Cr | ₹141 Cr |
Opening Raw Materials | ₹51 Cr | ₹32 Cr | ₹28 Cr | ₹47 Cr | ₹73 Cr |
Purchases Raw Materials | ₹60 Cr | ₹94 Cr | ₹69 Cr | ₹63 Cr | ₹104 Cr |
Closing Raw Materials | ₹41 Cr | ₹51 Cr | ₹31 Cr | ₹28 Cr | ₹47 Cr |
Other Direct Purchases / Brought in cost | ₹13 Cr | ₹0.28 Cr | ₹11 Cr | ₹12 Cr | ₹10 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.69 Cr | ₹1.78 Cr | ₹1.80 Cr | ₹1.94 Cr | ₹1.70 Cr |
Electricity & Power | ₹1.69 Cr | ₹1.78 Cr | ₹1.80 Cr | ₹1.94 Cr | ₹1.70 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹49 Cr | ₹44 Cr | ₹37 Cr | ₹36 Cr | ₹35 Cr |
Salaries, Wages & Bonus | ₹41 Cr | ₹38 Cr | ₹32 Cr | ₹30 Cr | ₹30 Cr |
Contributions to EPF & Pension Funds | ₹6.05 Cr | ₹4.14 Cr | ₹3.81 Cr | ₹3.71 Cr | ₹3.56 Cr |
Workmen and Staff Welfare Expenses | ₹2.34 Cr | ₹2.29 Cr | ₹1.64 Cr | ₹2.14 Cr | ₹1.90 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹6.56 Cr | ₹7.54 Cr | ₹7.60 Cr | ₹7.67 Cr | ₹7.99 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹1.34 Cr | ₹1.47 Cr | ₹1.39 Cr | ₹2.20 Cr | ₹1.78 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹5.22 Cr | ₹6.07 Cr | ₹6.21 Cr | ₹5.47 Cr | ₹6.21 Cr |
General and Administration Expenses | ₹11 Cr | ₹9.13 Cr | ₹8.66 Cr | ₹11 Cr | ₹9.90 Cr |
Rent , Rates & Taxes | ₹2.08 Cr | ₹2.23 Cr | ₹2.26 Cr | ₹3.17 Cr | ₹2.23 Cr |
Insurance | ₹0.79 Cr | ₹0.79 Cr | ₹0.89 Cr | ₹0.87 Cr | ₹0.93 Cr |
Printing and stationery | ₹0.28 Cr | ₹0.28 Cr | ₹0.29 Cr | ₹0.31 Cr | ₹0.29 Cr |
Professional and legal fees | ₹1.88 Cr | ₹1.94 Cr | ₹1.49 Cr | ₹1.66 Cr | ₹1.85 Cr |
Traveling and conveyance | ₹2.57 Cr | ₹1.18 Cr | ₹0.85 Cr | ₹2.67 Cr | ₹2.46 Cr |
Other Administration | ₹3.14 Cr | ₹2.71 Cr | ₹2.88 Cr | ₹2.25 Cr | ₹2.14 Cr |
Selling and Distribution Expenses | ₹112 Cr | ₹99 Cr | ₹98 Cr | ₹89 Cr | ₹79 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹0.13 Cr | ₹0.09 Cr | ₹0.13 Cr | ₹0.56 Cr | ₹0.61 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | ₹112 Cr | ₹98 Cr | ₹98 Cr | ₹88 Cr | ₹78 Cr |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹4.19 Cr | ₹2.06 Cr | ₹4.35 Cr | ₹5.43 Cr | ₹7.60 Cr |
Bad debts /advances written off | - | - | - | ₹0.09 Cr | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.01 Cr |
Losson foreign exchange fluctuations | ₹2.24 Cr | - | - | ₹1.41 Cr | ₹3.44 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.95 Cr | ₹2.06 Cr | ₹4.35 Cr | ₹3.93 Cr | ₹4.15 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹273 Cr | ₹241 Cr | ₹241 Cr | ₹255 Cr | ₹265 Cr |
Operating Profit (Excl OI) | ₹21 Cr | ₹19 Cr | ₹12 Cr | ₹1.06 Cr | ₹11 Cr |
Other Income | ₹4.85 Cr | ₹3.24 Cr | ₹5.17 Cr | ₹6.99 Cr | ₹7.56 Cr |
Interest Received | ₹1.00 Cr | ₹0.22 Cr | ₹0.53 Cr | ₹0.15 Cr | ₹0.17 Cr |
Dividend Received | - | - | - | - | ₹0.02 Cr |
Profit on sale of Fixed Assets | ₹1.08 Cr | ₹0.81 Cr | ₹0.27 Cr | ₹1.20 Cr | ₹2.46 Cr |
Profits on sale of Investments | ₹0.10 Cr | - | - | ₹0.06 Cr | ₹0.13 Cr |
Provision Written Back | ₹1.52 Cr | ₹0.41 Cr | ₹0.58 Cr | ₹4.55 Cr | ₹3.94 Cr |
Foreign Exchange Gains | - | ₹0.66 Cr | ₹2.82 Cr | - | - |
Others | ₹1.15 Cr | ₹1.14 Cr | ₹0.97 Cr | ₹1.03 Cr | ₹0.84 Cr |
Operating Profit | ₹26 Cr | ₹22 Cr | ₹17 Cr | ₹8.05 Cr | ₹19 Cr |
Interest | ₹1.86 Cr | ₹2.95 Cr | ₹4.24 Cr | ₹5.32 Cr | ₹7.44 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.64 Cr | ₹1.85 Cr | ₹2.91 Cr | ₹4.11 Cr | ₹5.33 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.46 Cr | ₹0.42 Cr | ₹0.86 Cr | ₹0.69 Cr | ₹1.12 Cr |
Other Interest | ₹0.76 Cr | ₹0.68 Cr | ₹0.47 Cr | ₹0.52 Cr | ₹0.99 Cr |
PBDT | ₹24 Cr | ₹19 Cr | ₹13 Cr | ₹2.73 Cr | ₹11 Cr |
Depreciation | ₹4.62 Cr | ₹3.82 Cr | ₹3.25 Cr | ₹3.33 Cr | ₹2.54 Cr |
Profit Before Taxation & Exceptional Items | ₹20 Cr | ₹15 Cr | ₹9.33 Cr | ₹-0.60 Cr | ₹8.68 Cr |
Exceptional Income / Expenses | ₹16 Cr | ₹3.42 Cr | - | - | - |
Profit Before Tax | ₹36 Cr | ₹19 Cr | ₹9.33 Cr | ₹-0.60 Cr | ₹8.68 Cr |
Provision for Tax | ₹7.14 Cr | ₹3.42 Cr | ₹2.90 Cr | ₹-0.18 Cr | ₹1.42 Cr |
Current Income Tax | ₹4.64 Cr | ₹4.09 Cr | ₹2.25 Cr | ₹0.28 Cr | ₹2.62 Cr |
Deferred Tax | ₹2.39 Cr | ₹-0.61 Cr | ₹0.36 Cr | ₹-0.67 Cr | ₹-0.68 Cr |
Other taxes | ₹0.11 Cr | ₹-0.06 Cr | ₹0.29 Cr | ₹0.21 Cr | ₹-0.52 Cr |
Profit After Tax | ₹29 Cr | ₹15 Cr | ₹6.43 Cr | ₹-0.42 Cr | ₹7.26 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹29 Cr | ₹15 Cr | ₹6.43 Cr | ₹-0.42 Cr | ₹7.26 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹13 Cr | ₹12 Cr | ₹8.77 Cr | ₹14 Cr | ₹15 Cr |
Appropriations | ₹41 Cr | ₹27 Cr | ₹15 Cr | ₹13 Cr | ₹22 Cr |
General Reserves | ₹11 Cr | ₹11 Cr | ₹4.00 Cr | - | ₹4.50 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹0.29 Cr | - |
Other Appropriation | ₹5.67 Cr | ₹3.20 Cr | ₹-0.55 Cr | ₹2.40 Cr | ₹3.93 Cr |
Equity Dividend % | ₹60.00 | ₹60.00 | ₹35.00 | ₹25.00 | ₹30.00 |
Earnings Per Share | ₹36.51 | ₹19.53 | ₹8.22 | ₹-0.54 | ₹9.28 |
Adjusted EPS | ₹36.51 | ₹19.53 | ₹8.22 | ₹-0.54 | ₹9.28 |
Compare Income Statement of peers of ASPINWALL AND COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ASPINWALL AND COMPANY | ₹233.9 Cr | -3.9% | 10% | 24.1% | Stock Analytics | |
GRASIM INDUSTRIES | ₹168,869.0 Cr | -2.2% | -5.2% | 20.6% | Stock Analytics | |
3M INDIA | ₹34,912.3 Cr | -0.2% | -2.3% | -1.2% | Stock Analytics | |
CENTURY TEXTILES & INDUSTRIES | ₹28,050.1 Cr | -5.7% | -3.4% | 105.4% | Stock Analytics | |
DCM SHRIRAM | ₹16,948.6 Cr | 0.4% | -6.3% | 2.8% | Stock Analytics | |
BIRLA CORPORATION | ₹9,564.8 Cr | 0.1% | 8.6% | -11.5% | Stock Analytics |
ASPINWALL AND COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ASPINWALL AND COMPANY | -3.9% |
10% |
24.1% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses