CELLO WORLD
|
CELLO WORLD Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|
INCOME : | ||||
Gross Sales | ₹2,000 Cr | ₹1,797 Cr | ₹1,359 Cr | ₹1,049 Cr |
Sales | ₹1,989 Cr | ₹1,785 Cr | ₹1,347 Cr | ₹1,045 Cr |
Job Work/ Contract Receipts | - | - | - | - |
Processing Charges / Service Income | ₹0.08 Cr | ₹1.55 Cr | ₹3.13 Cr | ₹1.41 Cr |
Revenue from property development | - | - | - | - |
Other Operational Income | ₹12 Cr | ₹10 Cr | ₹9.04 Cr | ₹2.60 Cr |
Less: Excise Duty | - | - | - | - |
Net Sales | ₹2,000 Cr | ₹1,797 Cr | ₹1,359 Cr | ₹1,049 Cr |
EXPENDITURE : | ||||
Increase/Decrease in Stock | ₹-6.65 Cr | ₹-61 Cr | ₹-54 Cr | ₹13 Cr |
Raw Material Consumed | ₹843 Cr | ₹856 Cr | ₹643 Cr | ₹462 Cr |
Opening Raw Materials | ₹108 Cr | ₹119 Cr | ₹107 Cr | ₹88 Cr |
Purchases Raw Materials | ₹595 Cr | ₹536 Cr | ₹454 Cr | ₹325 Cr |
Closing Raw Materials | ₹132 Cr | ₹108 Cr | ₹119 Cr | ₹107 Cr |
Other Direct Purchases / Brought in cost | ₹272 Cr | ₹309 Cr | ₹200 Cr | ₹156 Cr |
Other raw material cost | - | - | - | - |
Power & Fuel Cost | ₹55 Cr | ₹57 Cr | ₹48 Cr | ₹36 Cr |
Electricity & Power | ₹55 Cr | ₹57 Cr | ₹48 Cr | ₹36 Cr |
Oil, Fuel & Natural gas | - | - | - | - |
Coals etc | - | - | - | - |
Other power & fuel | - | - | - | - |
Employee Cost | ₹189 Cr | ₹158 Cr | ₹132 Cr | ₹97 Cr |
Salaries, Wages & Bonus | ₹175 Cr | ₹146 Cr | ₹122 Cr | ₹89 Cr |
Contributions to EPF & Pension Funds | ₹8.64 Cr | ₹7.15 Cr | ₹5.79 Cr | ₹4.80 Cr |
Workmen and Staff Welfare Expenses | ₹3.34 Cr | ₹2.61 Cr | ₹2.73 Cr | ₹1.73 Cr |
Other Employees Cost | ₹2.00 Cr | ₹2.10 Cr | ₹1.41 Cr | ₹1.56 Cr |
Other Manufacturing Expenses | ₹179 Cr | ₹167 Cr | ₹143 Cr | ₹81 Cr |
Sub-contracted / Out sourced services | - | - | - | - |
Processing Charges | ₹39 Cr | ₹34 Cr | ₹26 Cr | ₹18 Cr |
Repairs and Maintenance | ₹9.49 Cr | ₹13 Cr | ₹16 Cr | ₹7.99 Cr |
Packing Material Consumed | ₹112 Cr | ₹101 Cr | ₹90 Cr | ₹47 Cr |
Other Mfg Exp | ₹18 Cr | ₹19 Cr | ₹11 Cr | ₹7.99 Cr |
General and Administration Expenses | ₹60 Cr | ₹63 Cr | ₹36 Cr | ₹31 Cr |
Rent , Rates & Taxes | ₹26 Cr | ₹24 Cr | ₹18 Cr | ₹15 Cr |
Insurance | ₹3.24 Cr | ₹2.85 Cr | ₹2.43 Cr | ₹2.59 Cr |
Printing and stationery | - | - | - | - |
Professional and legal fees | ₹9.38 Cr | ₹18 Cr | ₹4.59 Cr | ₹3.89 Cr |
Traveling and conveyance | ₹14 Cr | ₹13 Cr | ₹7.43 Cr | ₹5.87 Cr |
Other Administration | ₹6.99 Cr | ₹5.89 Cr | ₹3.43 Cr | ₹3.57 Cr |
Selling and Distribution Expenses | ₹155 Cr | ₹111 Cr | ₹67 Cr | ₹47 Cr |
Advertisement & Sales Promotion | ₹65 Cr | ₹40 Cr | ₹17 Cr | ₹13 Cr |
Sales Commissions & Incentives | ₹14 Cr | ₹17 Cr | ₹11 Cr | ₹5.98 Cr |
Freight and Forwarding | ₹71 Cr | ₹44 Cr | ₹36 Cr | ₹26 Cr |
Handling and Clearing Charges | - | - | - | - |
Other Selling Expenses | ₹4.01 Cr | ₹11 Cr | ₹2.60 Cr | ₹1.61 Cr |
Miscellaneous Expenses | ₹17 Cr | ₹27 Cr | ₹11 Cr | ₹7.13 Cr |
Bad debts /advances written off | ₹0.13 Cr | - | - | - |
Provision for doubtful debts | ₹1.70 Cr | ₹0.68 Cr | ₹1.88 Cr | ₹2.22 Cr |
Losson disposal of fixed assets(net) | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - |
Other Miscellaneous Expenses | ₹15 Cr | ₹26 Cr | ₹9.00 Cr | ₹4.91 Cr |
Less: Expenses Capitalised | - | - | - | - |
Total Expenditure | ₹1,491 Cr | ₹1,376 Cr | ₹1,026 Cr | ₹773 Cr |
Operating Profit (Excl OI) | ₹510 Cr | ₹421 Cr | ₹334 Cr | ₹277 Cr |
Other Income | ₹25 Cr | ₹17 Cr | ₹16 Cr | ₹10 Cr |
Interest Received | ₹7.21 Cr | ₹6.97 Cr | ₹5.06 Cr | ₹5.09 Cr |
Dividend Received | ₹0.61 Cr | ₹0.61 Cr | ₹0.67 Cr | ₹0.69 Cr |
Profit on sale of Fixed Assets | ₹3.78 Cr | ₹0.16 Cr | ₹0.08 Cr | ₹0.41 Cr |
Profits on sale of Investments | ₹9.59 Cr | ₹6.08 Cr | ₹6.60 Cr | ₹3.31 Cr |
Provision Written Back | ₹0.38 Cr | ₹0.32 Cr | ₹0.28 Cr | ₹0.13 Cr |
Foreign Exchange Gains | ₹3.30 Cr | ₹2.01 Cr | ₹2.60 Cr | ₹0.43 Cr |
Others | ₹0.21 Cr | ₹0.58 Cr | ₹0.65 Cr | ₹0.08 Cr |
Operating Profit | ₹535 Cr | ₹437 Cr | ₹350 Cr | ₹287 Cr |
Interest | ₹2.55 Cr | ₹1.76 Cr | ₹2.85 Cr | ₹2.28 Cr |
InterestonDebenture / Bonds | - | - | - | - |
Interest on Term Loan | ₹1.09 Cr | ₹0.50 Cr | ₹1.61 Cr | ₹1.52 Cr |
Intereston Fixed deposits | ₹0.19 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.03 Cr |
Bank Charges etc | - | - | - | - |
Other Interest | ₹1.28 Cr | ₹1.11 Cr | ₹1.09 Cr | ₹0.72 Cr |
PBDT | ₹532 Cr | ₹436 Cr | ₹347 Cr | ₹285 Cr |
Depreciation | ₹57 Cr | ₹50 Cr | ₹48 Cr | ₹49 Cr |
Profit Before Taxation & Exceptional Items | ₹475 Cr | ₹385 Cr | ₹299 Cr | ₹236 Cr |
Exceptional Income / Expenses | - | - | - | - |
Profit Before Tax | ₹475 Cr | ₹385 Cr | ₹299 Cr | ₹236 Cr |
Provision for Tax | ₹119 Cr | ₹100 Cr | ₹80 Cr | ₹70 Cr |
Current Income Tax | ₹114 Cr | ₹102 Cr | ₹81 Cr | ₹71 Cr |
Deferred Tax | ₹4.51 Cr | ₹-1.06 Cr | ₹-1.35 Cr | ₹-0.95 Cr |
Other taxes | ₹-0.09 Cr | ₹-0.44 Cr | ₹0.20 Cr | ₹-0.11 Cr |
Profit After Tax | ₹356 Cr | ₹285 Cr | ₹220 Cr | ₹166 Cr |
Extra items | - | - | - | - |
Minority Interest | ₹-25 Cr | ₹-19 Cr | ₹-16 Cr | ₹-14 Cr |
Share of Associate | - | - | - | - |
Other Consolidated Items | - | - | - | - |
Consolidated Net Profit | ₹331 Cr | ₹266 Cr | ₹204 Cr | ₹151 Cr |
Adjustments to PAT | - | - | - | - |
Profit Balance B/F | ₹554 Cr | ₹430 Cr | ₹277 Cr | ₹205 Cr |
Appropriations | ₹885 Cr | ₹696 Cr | ₹481 Cr | ₹357 Cr |
General Reserves | - | - | - | - |
Proposed Equity Dividend | - | - | - | - |
Corporate dividend tax | - | - | - | - |
Other Appropriation | - | ₹142 Cr | ₹51 Cr | ₹81 Cr |
Equity Dividend % | ₹30.00 | - | ₹80.00 | ₹140.00 |
Earnings Per Share | ₹15.60 | ₹13.65 | ₹204,001.00 | ₹151,201.00 |
Adjusted EPS | ₹15.60 | ₹13.65 | ₹10.46 | ₹7.75 |
Compare Income Statement of peers of CELLO WORLD
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CELLO WORLD | ₹13,319.2 Cr | -2.8% | -6.4% | -27% | Stock Analytics | |
HINDUSTAN UNILEVER | ₹526,684.0 Cr | -3.8% | -5.4% | -6.5% | Stock Analytics | |
GODREJ CONSUMER PRODUCTS | ₹107,626.0 Cr | 1.2% | -6.9% | -13.1% | Stock Analytics | |
DABUR INDIA | ₹90,095.8 Cr | -2.4% | -2.6% | -6.5% | Stock Analytics | |
COLGATEPALMOLIVE (INDIA) | ₹66,866.3 Cr | -0.2% | -10.6% | -2.1% | Stock Analytics | |
PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹44,512.8 Cr | -0.4% | -6.1% | -16.6% | Stock Analytics |
CELLO WORLD Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CELLO WORLD | -2.8% |
-6.4% |
-27% |
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses