CHEVIOT COMPANY
|
CHEVIOT COMPANY Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹463 Cr | ₹564 Cr | ₹571 Cr | ₹396 Cr | ₹458 Cr |
Sales | ₹460 Cr | ₹560 Cr | ₹562 Cr | ₹391 Cr | ₹446 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.25 Cr | ₹3.60 Cr | ₹9.48 Cr | ₹5.01 Cr | ₹12 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹463 Cr | ₹564 Cr | ₹571 Cr | ₹396 Cr | ₹458 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-4.93 Cr | ₹-2.74 Cr | ₹0.03 Cr | ₹-7.81 Cr | ₹0.78 Cr |
Raw Material Consumed | ₹259 Cr | ₹328 Cr | ₹328 Cr | ₹231 Cr | ₹248 Cr |
Opening Raw Materials | ₹54 Cr | ₹44 Cr | ₹40 Cr | ₹48 Cr | ₹46 Cr |
Purchases Raw Materials | ₹260 Cr | ₹338 Cr | ₹332 Cr | ₹223 Cr | ₹250 Cr |
Closing Raw Materials | ₹55 Cr | ₹54 Cr | ₹44 Cr | ₹40 Cr | ₹48 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹20 Cr | ₹19 Cr | ₹17 Cr | ₹14 Cr | ₹19 Cr |
Electricity & Power | ₹20 Cr | ₹19 Cr | ₹17 Cr | ₹14 Cr | ₹19 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹77 Cr | ₹78 Cr | ₹70 Cr | ₹58 Cr | ₹76 Cr |
Salaries, Wages & Bonus | ₹67 Cr | ₹69 Cr | ₹62 Cr | ₹50 Cr | ₹67 Cr |
Contributions to EPF & Pension Funds | ₹8.75 Cr | ₹8.65 Cr | ₹7.66 Cr | ₹7.03 Cr | ₹8.33 Cr |
Workmen and Staff Welfare Expenses | ₹0.65 Cr | ₹0.57 Cr | ₹0.53 Cr | ₹0.47 Cr | ₹0.64 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹39 Cr | ₹39 Cr | ₹33 Cr | ₹29 Cr | ₹38 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹8.65 Cr | ₹9.81 Cr | ₹8.24 Cr | ₹7.95 Cr | ₹12 Cr |
Repairs and Maintenance | ₹4.09 Cr | ₹2.89 Cr | ₹2.17 Cr | ₹2.56 Cr | ₹2.51 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹27 Cr | ₹27 Cr | ₹23 Cr | ₹19 Cr | ₹23 Cr |
General and Administration Expenses | ₹2.79 Cr | ₹2.65 Cr | ₹2.61 Cr | ₹2.68 Cr | ₹2.51 Cr |
Rent , Rates & Taxes | ₹0.41 Cr | ₹0.44 Cr | ₹0.54 Cr | ₹0.65 Cr | ₹0.57 Cr |
Insurance | ₹1.99 Cr | ₹1.82 Cr | ₹1.68 Cr | ₹1.64 Cr | ₹1.55 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹0.39 Cr | ₹0.40 Cr | ₹0.40 Cr | ₹0.39 Cr | ₹0.39 Cr |
Selling and Distribution Expenses | ₹15 Cr | ₹26 Cr | ₹31 Cr | ₹11 Cr | ₹9.43 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹15 Cr | ₹26 Cr | ₹31 Cr | ₹11 Cr | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | ₹9.43 Cr |
Miscellaneous Expenses | ₹8.00 Cr | ₹9.26 Cr | ₹8.15 Cr | ₹5.77 Cr | ₹11 Cr |
Bad debts /advances written off | - | - | - | - | ₹0.07 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | ₹1.89 Cr | - | - |
Losson foreign exchange fluctuations | ₹-0.12 Cr | ₹1.29 Cr | - | ₹0.30 Cr | - |
Losson sale of non-trade current investments | - | ₹1.07 Cr | - | - | - |
Other Miscellaneous Expenses | ₹8.12 Cr | ₹6.90 Cr | ₹6.26 Cr | ₹5.46 Cr | ₹11 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹416 Cr | ₹499 Cr | ₹491 Cr | ₹344 Cr | ₹405 Cr |
Operating Profit (Excl OI) | ₹47 Cr | ₹64 Cr | ₹81 Cr | ₹52 Cr | ₹53 Cr |
Other Income | ₹45 Cr | ₹12 Cr | ₹26 Cr | ₹46 Cr | ₹13 Cr |
Interest Received | ₹6.76 Cr | ₹7.61 Cr | ₹9.67 Cr | ₹9.86 Cr | ₹7.20 Cr |
Dividend Received | ₹0.06 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹2.63 Cr |
Profit on sale of Fixed Assets | ₹0.14 Cr | ₹0.46 Cr | - | ₹0.27 Cr | ₹0.09 Cr |
Profits on sale of Investments | ₹8.82 Cr | - | - | - | - |
Provision Written Back | ₹0.03 Cr | ₹0.06 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹1.64 Cr |
Foreign Exchange Gains | - | - | ₹1.41 Cr | - | ₹1.77 Cr |
Others | ₹29 Cr | ₹3.61 Cr | ₹15 Cr | ₹36 Cr | ₹0.09 Cr |
Operating Profit | ₹92 Cr | ₹76 Cr | ₹107 Cr | ₹98 Cr | ₹67 Cr |
Interest | ₹0.37 Cr | ₹0.34 Cr | ₹0.43 Cr | ₹0.44 Cr | ₹0.37 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.14 Cr | ₹0.12 Cr | ₹0.14 Cr | ₹0.19 Cr | ₹0.17 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.07 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.04 Cr | ₹0.10 Cr |
Other Interest | ₹0.16 Cr | ₹0.13 Cr | ₹0.21 Cr | ₹0.22 Cr | ₹0.10 Cr |
PBDT | ₹92 Cr | ₹76 Cr | ₹106 Cr | ₹98 Cr | ₹66 Cr |
Depreciation | ₹6.61 Cr | ₹4.39 Cr | ₹4.36 Cr | ₹4.50 Cr | ₹4.31 Cr |
Profit Before Taxation & Exceptional Items | ₹85 Cr | ₹71 Cr | ₹102 Cr | ₹93 Cr | ₹62 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹85 Cr | ₹71 Cr | ₹102 Cr | ₹93 Cr | ₹62 Cr |
Provision for Tax | ₹16 Cr | ₹17 Cr | ₹22 Cr | ₹17 Cr | ₹14 Cr |
Current Income Tax | ₹13 Cr | ₹18 Cr | ₹23 Cr | ₹14 Cr | ₹15 Cr |
Deferred Tax | ₹2.88 Cr | ₹-0.70 Cr | ₹-0.72 Cr | ₹2.31 Cr | ₹-1.01 Cr |
Other taxes | ₹-0.05 Cr | ₹-0.04 Cr | ₹0.00 Cr | ₹0.54 Cr | ₹-0.19 Cr |
Profit After Tax | ₹69 Cr | ₹54 Cr | ₹79 Cr | ₹76 Cr | ₹48 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹132 Cr | ₹113 Cr | ₹142 Cr | ₹62 Cr | ₹51 Cr |
Appropriations | ₹202 Cr | ₹168 Cr | ₹221 Cr | ₹138 Cr | ₹99 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹17 Cr | ₹35 Cr | ₹108 Cr | ₹-3.69 Cr | ₹37 Cr |
Equity Dividend % | ₹50.00 | ₹270.00 | ₹600.00 | ₹1,750.00 | ₹480.00 |
Earnings Per Share | ₹115.33 | ₹90.51 | ₹131.88 | ₹120.83 | ₹74.41 |
Adjusted EPS | ₹115.33 | ₹90.51 | ₹131.88 | ₹120.83 | ₹74.41 |
Compare Income Statement of peers of CHEVIOT COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CHEVIOT COMPANY | ₹694.2 Cr | 0.7% | -4.8% | -14.7% | Stock Analytics | |
PAGE INDUSTRIES | ₹47,863.9 Cr | -9.2% | -8.2% | 21.3% | Stock Analytics | |
KPR MILL | ₹30,541.1 Cr | -3.8% | -7% | 18.6% | Stock Analytics | |
VEDANT FASHIONS | ₹22,774.0 Cr | 0.6% | -20.6% | -3.7% | Stock Analytics | |
SWAN ENERGY | ₹16,990.9 Cr | -0.2% | -16.6% | -18.1% | Stock Analytics | |
WELSPUN LIVING | ₹12,325.1 Cr | -2.6% | -13.1% | -13.3% | Stock Analytics |
CHEVIOT COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CHEVIOT COMPANY | 0.7% |
-4.8% |
-14.7% |
SENSEX | 0.5% |
0.3% |
7.9% |
You may also like the below Video Courses