ECOPLAST
|
ECOPLAST Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹114 Cr | ₹97 Cr | ₹95 Cr | ₹76 Cr | ₹100 Cr |
Sales | ₹114 Cr | ₹96 Cr | ₹94 Cr | ₹75 Cr | ₹99 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.19 Cr | ₹0.43 Cr | ₹0.50 Cr | ₹0.56 Cr | ₹0.41 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.24 Cr | ₹0.13 Cr | ₹0.14 Cr | ₹0.18 Cr | ₹0.23 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹113 Cr | ₹96 Cr | ₹94 Cr | ₹76 Cr | ₹99 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.22 Cr | ₹0.35 Cr | ₹-1.21 Cr | ₹0.53 Cr | ₹1.13 Cr |
Raw Material Consumed | ₹73 Cr | ₹67 Cr | ₹71 Cr | ₹53 Cr | ₹65 Cr |
Opening Raw Materials | ₹4.53 Cr | ₹7.66 Cr | ₹6.41 Cr | ₹5.19 Cr | ₹5.26 Cr |
Purchases Raw Materials | ₹74 Cr | ₹63 Cr | ₹72 Cr | ₹53 Cr | ₹65 Cr |
Closing Raw Materials | ₹6.45 Cr | ₹4.53 Cr | ₹7.66 Cr | ₹6.41 Cr | ₹5.19 Cr |
Other Direct Purchases / Brought in cost | ₹0.52 Cr | ₹1.28 Cr | ₹0.94 Cr | ₹0.38 Cr | ₹0.42 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.71 Cr | ₹4.92 Cr | ₹4.86 Cr | ₹4.16 Cr | ₹5.08 Cr |
Electricity & Power | ₹5.71 Cr | ₹4.92 Cr | ₹4.86 Cr | ₹4.16 Cr | ₹5.08 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹11 Cr | ₹9.33 Cr | ₹9.58 Cr | ₹8.47 Cr | ₹9.68 Cr |
Salaries, Wages & Bonus | ₹9.85 Cr | ₹8.33 Cr | ₹8.37 Cr | ₹7.60 Cr | ₹8.61 Cr |
Contributions to EPF & Pension Funds | ₹1.18 Cr | ₹0.93 Cr | ₹1.11 Cr | ₹0.78 Cr | ₹0.88 Cr |
Workmen and Staff Welfare Expenses | ₹0.11 Cr | ₹0.07 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.20 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹6.32 Cr | ₹4.07 Cr | ₹3.40 Cr | ₹2.48 Cr | ₹3.88 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹1.12 Cr | ₹0.32 Cr | ₹0.10 Cr | ₹0.01 Cr | ₹0.02 Cr |
Repairs and Maintenance | ₹0.82 Cr | ₹0.85 Cr | ₹1.29 Cr | ₹0.50 Cr | ₹1.11 Cr |
Packing Material Consumed | ₹3.88 Cr | ₹2.60 Cr | ₹1.93 Cr | ₹1.89 Cr | ₹2.57 Cr |
Other Mfg Exp | ₹0.51 Cr | ₹0.30 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.18 Cr |
General and Administration Expenses | ₹2.39 Cr | ₹1.94 Cr | ₹1.72 Cr | ₹1.84 Cr | ₹2.67 Cr |
Rent , Rates & Taxes | ₹0.02 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.03 Cr |
Insurance | ₹0.60 Cr | ₹0.52 Cr | ₹0.47 Cr | ₹0.45 Cr | ₹0.44 Cr |
Printing and stationery | ₹0.39 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.24 Cr | ₹0.49 Cr |
Professional and legal fees | ₹0.63 Cr | ₹0.53 Cr | ₹0.41 Cr | ₹0.50 Cr | ₹0.60 Cr |
Traveling and conveyance | ₹0.18 Cr | ₹0.19 Cr | ₹0.10 Cr | ₹0.07 Cr | ₹0.55 Cr |
Other Administration | ₹0.57 Cr | ₹0.45 Cr | ₹0.45 Cr | ₹0.56 Cr | ₹0.57 Cr |
Selling and Distribution Expenses | ₹2.76 Cr | ₹1.86 Cr | ₹1.92 Cr | ₹1.65 Cr | ₹1.97 Cr |
Advertisement & Sales Promotion | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr |
Sales Commissions & Incentives | ₹0.21 Cr | ₹0.23 Cr | ₹0.09 Cr | ₹0.11 Cr | ₹0.08 Cr |
Freight and Forwarding | ₹2.17 Cr | ₹1.60 Cr | ₹1.82 Cr | ₹1.52 Cr | ₹1.87 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.37 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.01 Cr |
Miscellaneous Expenses | ₹0.79 Cr | ₹0.79 Cr | ₹2.39 Cr | ₹0.67 Cr | ₹2.08 Cr |
Bad debts /advances written off | - | - | - | ₹0.01 Cr | ₹0.05 Cr |
Provision for doubtful debts | - | ₹0.01 Cr | ₹1.29 Cr | - | - |
Losson disposal of fixed assets(net) | ₹0.00 Cr | - | ₹0.36 Cr | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.79 Cr | ₹0.78 Cr | ₹0.75 Cr | ₹0.66 Cr | ₹2.03 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹100 Cr | ₹91 Cr | ₹94 Cr | ₹72 Cr | ₹92 Cr |
Operating Profit (Excl OI) | ₹13 Cr | ₹5.64 Cr | ₹0.29 Cr | ₹3.33 Cr | ₹6.98 Cr |
Other Income | ₹1.98 Cr | ₹3.91 Cr | ₹0.84 Cr | ₹0.83 Cr | ₹1.49 Cr |
Interest Received | ₹0.37 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.07 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.08 Cr | ₹2.19 Cr | ₹0.05 Cr | ₹0.01 Cr | ₹0.02 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.06 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.08 Cr | ₹0.08 Cr |
Foreign Exchange Gains | ₹0.44 Cr | ₹0.17 Cr | ₹0.34 Cr | ₹0.32 Cr | ₹0.48 Cr |
Others | ₹1.04 Cr | ₹1.48 Cr | ₹0.40 Cr | ₹0.39 Cr | ₹0.85 Cr |
Operating Profit | ₹15 Cr | ₹9.55 Cr | ₹1.13 Cr | ₹4.15 Cr | ₹8.47 Cr |
Interest | ₹0.34 Cr | ₹0.90 Cr | ₹1.06 Cr | ₹1.13 Cr | ₹0.88 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.30 Cr | ₹0.28 Cr | ₹0.20 Cr | ₹0.23 Cr | ₹0.26 Cr |
Other Interest | ₹0.03 Cr | ₹0.62 Cr | ₹0.86 Cr | ₹0.91 Cr | ₹0.62 Cr |
PBDT | ₹15 Cr | ₹8.65 Cr | ₹0.07 Cr | ₹3.02 Cr | ₹7.59 Cr |
Depreciation | ₹2.48 Cr | ₹2.45 Cr | ₹2.66 Cr | ₹2.73 Cr | ₹2.47 Cr |
Profit Before Taxation & Exceptional Items | ₹12 Cr | ₹6.20 Cr | ₹-2.59 Cr | ₹0.29 Cr | ₹5.13 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹12 Cr | ₹6.20 Cr | ₹-2.59 Cr | ₹0.29 Cr | ₹5.13 Cr |
Provision for Tax | ₹2.96 Cr | ₹1.75 Cr | ₹-0.82 Cr | ₹0.09 Cr | ₹1.60 Cr |
Current Income Tax | ₹2.83 Cr | ₹0.85 Cr | ₹0.04 Cr | ₹0.19 Cr | ₹1.59 Cr |
Deferred Tax | ₹0.20 Cr | ₹0.97 Cr | ₹-0.79 Cr | ₹-0.09 Cr | ₹-0.07 Cr |
Other taxes | ₹-0.06 Cr | ₹-0.07 Cr | ₹-0.07 Cr | ₹-0.01 Cr | ₹0.08 Cr |
Profit After Tax | ₹9.17 Cr | ₹4.45 Cr | ₹-1.77 Cr | ₹0.20 Cr | ₹3.53 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | ₹0.11 Cr | - |
Consolidated Net Profit | ₹9.17 Cr | ₹4.45 Cr | ₹-1.77 Cr | ₹0.31 Cr | ₹3.53 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹23 Cr | ₹18 Cr | ₹20 Cr | ₹21 Cr | ₹18 Cr |
Appropriations | ₹32 Cr | ₹23 Cr | ₹18 Cr | ₹22 Cr | ₹22 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.45 Cr | - | - | ₹0.45 Cr | ₹0.54 Cr |
Equity Dividend % | ₹30.00 | ₹15.00 | - | ₹15.00 | ₹15.00 |
Earnings Per Share | ₹30.58 | ₹14.82 | ₹-5.90 | ₹1.04 | ₹11.76 |
Adjusted EPS | ₹30.58 | ₹14.82 | ₹-5.90 | ₹1.04 | ₹11.76 |
Compare Income Statement of peers of ECOPLAST
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ECOPLAST | ₹179.7 Cr | 3.8% | 0.3% | 57% | Stock Analytics | |
SUPREME INDUSTRIES | ₹46,604.9 Cr | 1% | -3.5% | -5.4% | Stock Analytics | |
ASTRAL | ₹37,281.1 Cr | 0.1% | -5.6% | -27.5% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹11,571.9 Cr | 0% | -10.9% | -13.7% | Stock Analytics | |
GARWARE HITECH FILMS | ₹9,747.7 Cr | 10.1% | 9.5% | 98.7% | Stock Analytics | |
TIME TECHNOPLAST | ₹9,061.3 Cr | 6.6% | 3.7% | 84.7% | Stock Analytics |
ECOPLAST Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ECOPLAST | 3.8% |
0.3% |
57% |
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses