CERA SANITARYWARE
|
CERA SANITARYWARE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,879 Cr | ₹1,810 Cr | ₹1,446 Cr | ₹1,224 Cr | ₹1,224 Cr |
Sales | ₹1,866 Cr | ₹1,800 Cr | ₹1,442 Cr | ₹1,218 Cr | ₹1,211 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.67 Cr | ₹0.59 Cr | ₹0.53 Cr | ₹0.44 Cr | ₹0.45 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹13 Cr | ₹10 Cr | ₹3.70 Cr | ₹6.23 Cr | ₹12 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,879 Cr | ₹1,810 Cr | ₹1,446 Cr | ₹1,224 Cr | ₹1,224 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹7.53 Cr | ₹-69 Cr | ₹-104 Cr | ₹46 Cr | ₹-28 Cr |
Raw Material Consumed | ₹875 Cr | ₹893 Cr | ₹787 Cr | ₹581 Cr | ₹578 Cr |
Opening Raw Materials | ₹52 Cr | ₹38 Cr | ₹25 Cr | ₹27 Cr | ₹26 Cr |
Purchases Raw Materials | ₹242 Cr | ₹273 Cr | ₹226 Cr | ₹130 Cr | ₹148 Cr |
Closing Raw Materials | ₹43 Cr | ₹52 Cr | ₹38 Cr | ₹31 Cr | ₹27 Cr |
Other Direct Purchases / Brought in cost | ₹624 Cr | ₹634 Cr | ₹573 Cr | ₹454 Cr | ₹431 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹36 Cr | ₹61 Cr | ₹45 Cr | ₹38 Cr | ₹58 Cr |
Electricity & Power | ₹36 Cr | ₹61 Cr | ₹45 Cr | ₹38 Cr | ₹58 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹231 Cr | ₹215 Cr | ₹194 Cr | ₹154 Cr | ₹171 Cr |
Salaries, Wages & Bonus | ₹205 Cr | ₹193 Cr | ₹171 Cr | ₹138 Cr | ₹151 Cr |
Contributions to EPF & Pension Funds | ₹11 Cr | ₹7.83 Cr | ₹10 Cr | ₹8.35 Cr | ₹8.42 Cr |
Workmen and Staff Welfare Expenses | ₹15 Cr | ₹14 Cr | ₹13 Cr | ₹7.80 Cr | ₹11 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹68 Cr | ₹69 Cr | ₹50 Cr | ₹35 Cr | ₹41 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹13 Cr | ₹9.32 Cr | ₹7.32 Cr | ₹6.11 Cr | ₹6.08 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹55 Cr | ₹60 Cr | ₹43 Cr | ₹29 Cr | ₹35 Cr |
General and Administration Expenses | ₹22 Cr | ₹21 Cr | ₹15 Cr | ₹15 Cr | ₹18 Cr |
Rent , Rates & Taxes | ₹7.21 Cr | ₹4.70 Cr | ₹1.54 Cr | ₹1.77 Cr | ₹2.62 Cr |
Insurance | ₹15 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹14 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹0.65 Cr | ₹0.59 Cr | ₹0.38 Cr | ₹0.40 Cr | ₹0.90 Cr |
Selling and Distribution Expenses | ₹286 Cr | ₹257 Cr | ₹181 Cr | ₹152 Cr | ₹168 Cr |
Advertisement & Sales Promotion | ₹180 Cr | ₹155 Cr | ₹98 Cr | ₹75 Cr | ₹99 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹107 Cr | ₹102 Cr | ₹83 Cr | ₹77 Cr | ₹69 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹64 Cr | ₹63 Cr | ₹48 Cr | ₹45 Cr | ₹52 Cr |
Bad debts /advances written off | ₹11 Cr | ₹5.49 Cr | - | ₹0.16 Cr | ₹0.01 Cr |
Provision for doubtful debts | - | ₹10 Cr | ₹3.92 Cr | ₹3.36 Cr | ₹4.98 Cr |
Losson disposal of fixed assets(net) | ₹0.27 Cr | ₹0.63 Cr | ₹0.22 Cr | - | ₹1.57 Cr |
Losson foreign exchange fluctuations | ₹0.21 Cr | ₹0.30 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.06 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹52 Cr | ₹46 Cr | ₹44 Cr | ₹42 Cr | ₹45 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,590 Cr | ₹1,510 Cr | ₹1,217 Cr | ₹1,066 Cr | ₹1,058 Cr |
Operating Profit (Excl OI) | ₹289 Cr | ₹300 Cr | ₹229 Cr | ₹158 Cr | ₹165 Cr |
Other Income | ₹73 Cr | ₹28 Cr | ₹24 Cr | ₹25 Cr | ₹18 Cr |
Interest Received | ₹3.79 Cr | ₹2.92 Cr | ₹3.26 Cr | ₹3.18 Cr | ₹2.39 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹1.16 Cr | ₹0.51 Cr | - | ₹0.30 Cr | - |
Profits on sale of Investments | ₹0.52 Cr | ₹1.20 Cr | ₹0.93 Cr | ₹0.64 Cr | - |
Provision Written Back | ₹14 Cr | ₹0.00 Cr | ₹0.53 Cr | ₹1.15 Cr | - |
Foreign Exchange Gains | ₹0.18 Cr | ₹0.37 Cr | ₹0.10 Cr | - | ₹0.06 Cr |
Others | ₹54 Cr | ₹23 Cr | ₹19 Cr | ₹20 Cr | ₹16 Cr |
Operating Profit | ₹363 Cr | ₹329 Cr | ₹252 Cr | ₹183 Cr | ₹184 Cr |
Interest | ₹5.82 Cr | ₹6.05 Cr | ₹5.28 Cr | ₹9.73 Cr | ₹10 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.15 Cr | ₹0.34 Cr | ₹0.14 Cr | ₹0.40 Cr | ₹0.44 Cr |
Other Interest | ₹5.68 Cr | ₹5.71 Cr | ₹5.15 Cr | ₹9.33 Cr | ₹9.61 Cr |
PBDT | ₹357 Cr | ₹322 Cr | ₹247 Cr | ₹173 Cr | ₹174 Cr |
Depreciation | ₹37 Cr | ₹33 Cr | ₹32 Cr | ₹40 Cr | ₹39 Cr |
Profit Before Taxation & Exceptional Items | ₹320 Cr | ₹290 Cr | ₹215 Cr | ₹134 Cr | ₹135 Cr |
Exceptional Income / Expenses | ₹-1.56 Cr | ₹-5.00 Cr | ₹-5.74 Cr | - | - |
Profit Before Tax | ₹319 Cr | ₹285 Cr | ₹209 Cr | ₹134 Cr | ₹135 Cr |
Provision for Tax | ₹78 Cr | ₹74 Cr | ₹56 Cr | ₹34 Cr | ₹24 Cr |
Current Income Tax | ₹67 Cr | ₹72 Cr | ₹54 Cr | ₹34 Cr | ₹37 Cr |
Deferred Tax | ₹11 Cr | ₹2.19 Cr | ₹2.10 Cr | ₹0.35 Cr | ₹-13 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹241 Cr | ₹211 Cr | ₹153 Cr | ₹100 Cr | ₹111 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-2.32 Cr | ₹-1.65 Cr | ₹-1.86 Cr | ₹0.82 Cr | ₹2.65 Cr |
Share of Associate | - | - | ₹0.01 Cr | ₹0.05 Cr | ₹0.07 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹239 Cr | ₹209 Cr | ₹151 Cr | ₹101 Cr | ₹113 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹523 Cr | ₹399 Cr | ₹299 Cr | ₹252 Cr | ₹241 Cr |
Appropriations | ₹762 Cr | ₹608 Cr | ₹450 Cr | ₹353 Cr | ₹354 Cr |
General Reserves | ₹55 Cr | ₹44 Cr | ₹34 Cr | ₹55 Cr | ₹60 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹3.48 Cr |
Other Appropriation | ₹65 Cr | ₹41 Cr | ₹17 Cr | ₹-0.01 Cr | ₹22 Cr |
Equity Dividend % | ₹1,200.00 | ₹1,000.00 | ₹700.00 | ₹260.00 | ₹260.00 |
Earnings Per Share | ₹183.77 | ₹161.01 | ₹116.18 | ₹77.48 | ₹87.08 |
Adjusted EPS | ₹183.77 | ₹161.01 | ₹116.18 | ₹77.48 | ₹87.08 |
Compare Income Statement of peers of CERA SANITARYWARE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CERA SANITARYWARE | ₹8,962.2 Cr | 0.9% | -8.2% | -16.9% | Stock Analytics | |
KAJARIA CERAMICS | ₹18,157.0 Cr | -0.4% | -16.5% | -11.8% | Stock Analytics | |
POKARNA | ₹3,096.1 Cr | -6.3% | -4.7% | 83.5% | Stock Analytics | |
SOMANY CERAMICS | ₹2,560.3 Cr | -4.4% | -8.8% | -4.6% | Stock Analytics | |
ASIAN GRANITO INDIA | ₹949.9 Cr | -6.8% | -9.6% | -16.5% | Stock Analytics | |
GLOBAL SURFACES | ₹745.9 Cr | -0.9% | -9% | -14.7% | Stock Analytics |
CERA SANITARYWARE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CERA SANITARYWARE | 0.9% |
-8.2% |
-16.9% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses