CRAVATEX
|
CRAVATEX Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹504 Cr | ₹594 Cr | ₹532 Cr | ₹865 Cr | ₹718 Cr |
Sales | ₹503 Cr | ₹592 Cr | ₹530 Cr | ₹860 Cr | ₹712 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.71 Cr | ₹1.95 Cr | ₹2.08 Cr | ₹4.97 Cr | ₹5.19 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.34 Cr | ₹0.16 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.35 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹504 Cr | ₹594 Cr | ₹532 Cr | ₹865 Cr | ₹718 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹17 Cr | ₹-9.34 Cr | ₹-3.39 Cr | ₹13 Cr | ₹-47 Cr |
Raw Material Consumed | ₹344 Cr | ₹421 Cr | ₹368 Cr | ₹593 Cr | ₹558 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹344 Cr | ₹421 Cr | ₹368 Cr | ₹593 Cr | ₹558 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.74 Cr | ₹0.81 Cr | ₹0.73 Cr | ₹1.08 Cr | ₹0.48 Cr |
Electricity & Power | ₹0.74 Cr | ₹0.81 Cr | ₹0.73 Cr | ₹1.08 Cr | ₹0.48 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹61 Cr | ₹65 Cr | ₹64 Cr | ₹71 Cr | ₹52 Cr |
Salaries, Wages & Bonus | ₹59 Cr | ₹62 Cr | ₹62 Cr | ₹68 Cr | ₹51 Cr |
Contributions to EPF & Pension Funds | ₹1.12 Cr | ₹1.90 Cr | ₹1.92 Cr | ₹2.01 Cr | ₹1.61 Cr |
Workmen and Staff Welfare Expenses | ₹0.38 Cr | ₹0.38 Cr | ₹0.26 Cr | ₹0.61 Cr | ₹0.01 Cr |
Other Employees Cost | - | - | - | - | ₹0.00 Cr |
Other Manufacturing Expenses | ₹0.43 Cr | ₹17 Cr | ₹13 Cr | ₹16 Cr | ₹13 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | ₹0.43 Cr | ₹0.85 Cr | ₹0.32 Cr | - | - |
Other Mfg Exp | - | ₹16 Cr | ₹13 Cr | ₹16 Cr | ₹13 Cr |
General and Administration Expenses | ₹61 Cr | ₹62 Cr | ₹51 Cr | ₹72 Cr | ₹54 Cr |
Rent , Rates & Taxes | ₹7.12 Cr | ₹8.05 Cr | ₹7.92 Cr | ₹8.87 Cr | ₹9.42 Cr |
Insurance | ₹0.14 Cr | ₹1.66 Cr | ₹1.27 Cr | ₹1.22 Cr | ₹0.54 Cr |
Printing and stationery | ₹0.19 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.61 Cr | ₹0.42 Cr |
Professional and legal fees | ₹37 Cr | ₹36 Cr | ₹28 Cr | ₹50 Cr | ₹32 Cr |
Traveling and conveyance | ₹3.25 Cr | ₹2.67 Cr | ₹1.89 Cr | ₹7.69 Cr | ₹6.70 Cr |
Other Administration | ₹13 Cr | ₹13 Cr | ₹11 Cr | ₹3.32 Cr | ₹4.54 Cr |
Selling and Distribution Expenses | ₹39 Cr | ₹34 Cr | ₹42 Cr | ₹62 Cr | ₹47 Cr |
Advertisement & Sales Promotion | ₹17 Cr | ₹20 Cr | ₹30 Cr | ₹42 Cr | ₹33 Cr |
Sales Commissions & Incentives | ₹6.07 Cr | ₹14 Cr | ₹12 Cr | ₹19 Cr | ₹14 Cr |
Freight and Forwarding | ₹4.98 Cr | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹11 Cr | - | - | - | - |
Miscellaneous Expenses | ₹9.84 Cr | ₹7.93 Cr | ₹8.08 Cr | ₹16 Cr | ₹17 Cr |
Bad debts /advances written off | ₹0.17 Cr | - | ₹0.07 Cr | ₹2.18 Cr | ₹2.47 Cr |
Provision for doubtful debts | - | ₹7.52 Cr | ₹6.29 Cr | - | - |
Losson disposal of fixed assets(net) | ₹0.10 Cr | ₹0.04 Cr | ₹0.90 Cr | - | - |
Losson foreign exchange fluctuations | ₹0.43 Cr | ₹0.26 Cr | ₹0.03 Cr | ₹1.48 Cr | ₹1.20 Cr |
Losson sale of non-trade current investments | - | - | ₹0.68 Cr | - | - |
Other Miscellaneous Expenses | ₹9.14 Cr | ₹0.10 Cr | ₹0.12 Cr | ₹13 Cr | ₹13 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹534 Cr | ₹598 Cr | ₹544 Cr | ₹843 Cr | ₹694 Cr |
Operating Profit (Excl OI) | ₹-30 Cr | ₹-3.29 Cr | ₹-12 Cr | ₹21 Cr | ₹24 Cr |
Other Income | ₹12 Cr | ₹15 Cr | ₹14 Cr | ₹5.26 Cr | ₹4.21 Cr |
Interest Received | ₹1.63 Cr | ₹0.99 Cr | ₹1.22 Cr | ₹1.14 Cr | ₹0.93 Cr |
Dividend Received | - | - | ₹0.07 Cr | ₹0.08 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹0.91 Cr | - | - | - | ₹0.00 Cr |
Profits on sale of Investments | - | ₹0.18 Cr | ₹0.34 Cr | ₹0.01 Cr | ₹0.16 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹9.93 Cr | ₹14 Cr | ₹13 Cr | ₹4.04 Cr | ₹3.10 Cr |
Operating Profit | ₹-17 Cr | ₹12 Cr | ₹2.43 Cr | ₹26 Cr | ₹28 Cr |
Interest | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹14 Cr | ₹5.65 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹11 Cr | ₹12 Cr | ₹13 Cr | ₹12 Cr | ₹3.37 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.45 Cr | ₹0.69 Cr | ₹0.42 Cr | ₹0.74 Cr | ₹0.55 Cr |
Other Interest | ₹2.59 Cr | ₹1.09 Cr | ₹0.90 Cr | ₹1.05 Cr | ₹1.72 Cr |
PBDT | ₹-31 Cr | ₹-2.18 Cr | ₹-12 Cr | ₹13 Cr | ₹23 Cr |
Depreciation | ₹16 Cr | ₹16 Cr | ₹17 Cr | ₹15 Cr | ₹5.73 Cr |
Profit Before Taxation & Exceptional Items | ₹-47 Cr | ₹-19 Cr | ₹-30 Cr | ₹-2.43 Cr | ₹17 Cr |
Exceptional Income / Expenses | ₹106 Cr | - | - | - | - |
Profit Before Tax | ₹58 Cr | ₹-19 Cr | ₹-30 Cr | ₹-2.43 Cr | ₹17 Cr |
Provision for Tax | ₹-0.60 Cr | ₹1.34 Cr | ₹0.86 Cr | ₹2.29 Cr | ₹6.22 Cr |
Current Income Tax | ₹2.44 Cr | ₹3.89 Cr | ₹4.45 Cr | ₹5.87 Cr | ₹5.94 Cr |
Deferred Tax | ₹-0.77 Cr | ₹-0.08 Cr | ₹-0.40 Cr | ₹-0.21 Cr | ₹0.17 Cr |
Other taxes | ₹-2.28 Cr | ₹-2.47 Cr | ₹-3.20 Cr | ₹-3.37 Cr | ₹0.12 Cr |
Profit After Tax | ₹59 Cr | ₹-20 Cr | ₹-31 Cr | ₹-4.72 Cr | ₹11 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹59 Cr | ₹-20 Cr | ₹-31 Cr | ₹-4.71 Cr | ₹11 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-40 Cr | ₹-20 Cr | ₹11 Cr | ₹16 Cr | - |
Appropriations | ₹19 Cr | ₹-40 Cr | ₹-20 Cr | ₹11 Cr | ₹11 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-44 Cr | ₹0.29 Cr | ₹0.53 Cr | ₹0.29 Cr | ₹0.10 Cr |
Equity Dividend % | ₹15.00 | ₹30.00 | ₹30.00 | ₹30.00 | ₹20.00 |
Earnings Per Share | ₹228.05 | ₹-76.95 | ₹-118.45 | ₹-18.24 | ₹41.26 |
Adjusted EPS | ₹228.05 | ₹-76.95 | ₹-118.45 | ₹-18.24 | ₹41.26 |
Compare Income Statement of peers of CRAVATEX
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CRAVATEX | ₹111.8 Cr | -3.8% | -4.7% | -20% | Stock Analytics | |
ADANI ENTERPRISES | ₹275,336.0 Cr | -5.2% | -5.8% | -28.2% | Stock Analytics | |
REDINGTON | ₹16,167.1 Cr | -0.1% | -4% | 15.3% | Stock Analytics | |
MMTC | ₹10,329.0 Cr | -9.3% | -13.4% | 0.2% | Stock Analytics | |
HONASA CONSUMER | ₹7,890.0 Cr | -0.6% | -1.6% | -48.8% | Stock Analytics | |
MSTC | ₹4,299.3 Cr | -10.3% | -18.2% | -13.2% | Stock Analytics |
CRAVATEX Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CRAVATEX | -3.8% |
-4.7% |
-20% |
SENSEX | -1.8% |
-6.6% |
7.1% |
You may also like the below Video Courses