CCL PRODUCTS (INDIA)
|
CCL PRODUCTS (INDIA) Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,071 Cr | ₹1,462 Cr | ₹1,242 Cr | ₹1,139 Cr | ₹1,081 Cr |
Sales | ₹2,069 Cr | ₹1,445 Cr | ₹1,226 Cr | ₹1,105 Cr | ₹1,030 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹2.08 Cr | ₹17 Cr | ₹16 Cr | ₹34 Cr | ₹51 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,071 Cr | ₹1,462 Cr | ₹1,242 Cr | ₹1,139 Cr | ₹1,081 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-11 Cr | ₹-63 Cr | ₹11 Cr | ₹-33 Cr | ₹-4.41 Cr |
Raw Material Consumed | ₹1,140 Cr | ₹786 Cr | ₹580 Cr | ₹592 Cr | ₹602 Cr |
Opening Raw Materials | ₹317 Cr | ₹189 Cr | ₹131 Cr | ₹112 Cr | ₹97 Cr |
Purchases Raw Materials | ₹1,163 Cr | ₹914 Cr | ₹637 Cr | ₹612 Cr | ₹616 Cr |
Closing Raw Materials | ₹339 Cr | ₹317 Cr | ₹189 Cr | ₹131 Cr | ₹112 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹135 Cr | ₹82 Cr | ₹57 Cr | ₹65 Cr | ₹45 Cr |
Electricity & Power | ₹135 Cr | ₹82 Cr | ₹57 Cr | ₹65 Cr | ₹45 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹113 Cr | ₹82 Cr | ₹65 Cr | ₹55 Cr | ₹44 Cr |
Salaries, Wages & Bonus | ₹94 Cr | ₹62 Cr | ₹53 Cr | ₹43 Cr | ₹37 Cr |
Contributions to EPF & Pension Funds | ₹7.65 Cr | ₹5.93 Cr | ₹5.54 Cr | ₹4.63 Cr | ₹3.73 Cr |
Workmen and Staff Welfare Expenses | ₹12 Cr | ₹7.79 Cr | ₹6.26 Cr | ₹6.53 Cr | ₹3.43 Cr |
Other Employees Cost | - | ₹6.76 Cr | - | - | - |
Other Manufacturing Expenses | ₹218 Cr | ₹168 Cr | ₹154 Cr | ₹112 Cr | ₹87 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹40 Cr | ₹20 Cr | ₹22 Cr | ₹13 Cr | ₹7.63 Cr |
Packing Material Consumed | ₹80 Cr | ₹82 Cr | ₹80 Cr | ₹60 Cr | ₹49 Cr |
Other Mfg Exp | ₹98 Cr | ₹67 Cr | ₹51 Cr | ₹40 Cr | ₹30 Cr |
General and Administration Expenses | ₹41 Cr | ₹45 Cr | ₹34 Cr | ₹36 Cr | ₹29 Cr |
Rent , Rates & Taxes | ₹3.74 Cr | ₹3.72 Cr | ₹3.00 Cr | ₹2.46 Cr | ₹2.20 Cr |
Insurance | ₹3.91 Cr | ₹3.82 Cr | ₹2.86 Cr | ₹2.04 Cr | ₹1.40 Cr |
Printing and stationery | ₹0.37 Cr | ₹0.27 Cr | ₹0.28 Cr | ₹0.25 Cr | ₹0.14 Cr |
Professional and legal fees | ₹6.97 Cr | ₹8.17 Cr | ₹3.26 Cr | ₹3.62 Cr | ₹2.03 Cr |
Traveling and conveyance | ₹5.78 Cr | ₹4.97 Cr | ₹3.02 Cr | ₹3.78 Cr | ₹3.46 Cr |
Other Administration | ₹20 Cr | ₹24 Cr | ₹21 Cr | ₹24 Cr | ₹20 Cr |
Selling and Distribution Expenses | ₹40 Cr | ₹29 Cr | ₹42 Cr | ₹28 Cr | ₹23 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | ₹3.31 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹40 Cr | ₹29 Cr | ₹42 Cr | ₹28 Cr | ₹20 Cr |
Miscellaneous Expenses | ₹7.40 Cr | ₹7.93 Cr | ₹8.11 Cr | ₹5.91 Cr | ₹11 Cr |
Bad debts /advances written off | - | - | - | - | ₹0.46 Cr |
Provision for doubtful debts | ₹2.08 Cr | ₹0.60 Cr | ₹0.03 Cr | - | ₹1.60 Cr |
Losson disposal of fixed assets(net) | ₹0.00 Cr | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹3.92 Cr |
Losson sale of non-trade current investments | - | - | - | ₹0.06 Cr | - |
Other Miscellaneous Expenses | ₹5.31 Cr | ₹7.33 Cr | ₹8.08 Cr | ₹5.86 Cr | ₹4.92 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,685 Cr | ₹1,138 Cr | ₹950 Cr | ₹861 Cr | ₹836 Cr |
Operating Profit (Excl OI) | ₹387 Cr | ₹324 Cr | ₹293 Cr | ₹278 Cr | ₹245 Cr |
Other Income | ₹17 Cr | ₹11 Cr | ₹8.61 Cr | ₹12 Cr | ₹3.34 Cr |
Interest Received | ₹0.14 Cr | ₹0.13 Cr | ₹0.22 Cr | ₹1.68 Cr | ₹3.15 Cr |
Dividend Received | - | - | - | ₹0.17 Cr | ₹0.09 Cr |
Profit on sale of Fixed Assets | - | - | - | - | ₹0.00 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | ₹0.26 Cr | - |
Foreign Exchange Gains | ₹13 Cr | ₹6.97 Cr | ₹5.21 Cr | ₹7.46 Cr | - |
Others | ₹3.11 Cr | ₹3.96 Cr | ₹3.18 Cr | ₹2.65 Cr | ₹0.10 Cr |
Operating Profit | ₹403 Cr | ₹335 Cr | ₹301 Cr | ₹290 Cr | ₹249 Cr |
Interest | ₹34 Cr | ₹16 Cr | ₹17 Cr | ₹18 Cr | ₹8.46 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹31 Cr | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.14 Cr | ₹2.92 Cr | ₹1.04 Cr | ₹2.35 Cr | ₹2.53 Cr |
Other Interest | - | ₹13 Cr | ₹16 Cr | ₹16 Cr | ₹5.93 Cr |
PBDT | ₹369 Cr | ₹319 Cr | ₹284 Cr | ₹272 Cr | ₹240 Cr |
Depreciation | ₹64 Cr | ₹57 Cr | ₹49 Cr | ₹47 Cr | ₹32 Cr |
Profit Before Taxation & Exceptional Items | ₹305 Cr | ₹261 Cr | ₹235 Cr | ₹225 Cr | ₹209 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹305 Cr | ₹261 Cr | ₹235 Cr | ₹225 Cr | ₹209 Cr |
Provision for Tax | ₹21 Cr | ₹57 Cr | ₹53 Cr | ₹59 Cr | ₹54 Cr |
Current Income Tax | ₹35 Cr | ₹39 Cr | ₹50 Cr | ₹53 Cr | ₹53 Cr |
Deferred Tax | ₹-14 Cr | ₹18 Cr | ₹2.83 Cr | ₹6.64 Cr | ₹0.46 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹284 Cr | ₹204 Cr | ₹182 Cr | ₹166 Cr | ₹155 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹284 Cr | ₹204 Cr | ₹182 Cr | ₹166 Cr | ₹155 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹866 Cr | ₹728 Cr | ₹572 Cr | ₹496 Cr | ₹409 Cr |
Appropriations | ₹1,150 Cr | ₹932 Cr | ₹755 Cr | ₹662 Cr | ₹564 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹4.07 Cr |
Other Appropriation | ₹27 Cr | ₹27 Cr | - | ₹23 Cr | ₹40 Cr |
Equity Dividend % | ₹275.00 | ₹250.00 | ₹200.00 | ₹250.00 | ₹175.00 |
Earnings Per Share | ₹21.35 | ₹15.36 | ₹13.70 | ₹12.47 | ₹11.64 |
Adjusted EPS | ₹21.35 | ₹15.36 | ₹13.70 | ₹12.47 | ₹11.64 |
Compare Income Statement of peers of CCL PRODUCTS (INDIA)
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CCL PRODUCTS (INDIA) | ₹10,748.1 Cr | 1.5% | 18.8% | 21.7% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹94,404.2 Cr | -0.6% | -4.8% | 3.8% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹2,087.3 Cr | 7.3% | 4.6% | 40.4% | Stock Analytics | |
GOODRICKE GROUP | ₹636.6 Cr | 1.3% | -5.2% | 59.3% | Stock Analytics | |
MCLEOD RUSSEL INDIA | ₹436.6 Cr | 21.3% | 46.7% | 82.8% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹421.6 Cr | 9.5% | 5.7% | 47.1% | Stock Analytics |
CCL PRODUCTS (INDIA) Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CCL PRODUCTS (INDIA) | 1.5% |
18.8% |
21.7% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses