ELANTAS BECK INDIA
|
ELANTAS BECK INDIA Last 5 Year Income Statement History
[Standalone]
Dec2023 | Dec2022 | Dec2021 | Dec2020 | Dec2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹680 Cr | ₹645 Cr | ₹522 Cr | ₹383 Cr | ₹394 Cr |
Sales | ₹678 Cr | ₹643 Cr | ₹521 Cr | ₹382 Cr | ₹393 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.19 Cr | ₹1.91 Cr | ₹1.24 Cr | ₹0.69 Cr | ₹1.26 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹680 Cr | ₹645 Cr | ₹522 Cr | ₹383 Cr | ₹394 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹4.64 Cr | ₹1.53 Cr | ₹-9.11 Cr | ₹-0.10 Cr | ₹-2.48 Cr |
Raw Material Consumed | ₹391 Cr | ₹401 Cr | ₹334 Cr | ₹216 Cr | ₹239 Cr |
Opening Raw Materials | ₹49 Cr | ₹51 Cr | ₹30 Cr | ₹27 Cr | ₹30 Cr |
Purchases Raw Materials | ₹386 Cr | ₹396 Cr | ₹354 Cr | ₹201 Cr | ₹235 Cr |
Closing Raw Materials | ₹47 Cr | ₹49 Cr | ₹51 Cr | ₹30 Cr | ₹27 Cr |
Other Direct Purchases / Brought in cost | ₹3.18 Cr | ₹2.09 Cr | ₹1.37 Cr | ₹18 Cr | ₹0.50 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹10 Cr | ₹9.28 Cr | ₹7.06 Cr | ₹5.29 Cr | ₹5.82 Cr |
Electricity & Power | ₹10 Cr | ₹9.28 Cr | ₹7.06 Cr | ₹5.29 Cr | ₹5.82 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹40 Cr | ₹38 Cr | ₹31 Cr | ₹28 Cr | ₹27 Cr |
Salaries, Wages & Bonus | ₹34 Cr | ₹33 Cr | ₹26 Cr | ₹24 Cr | ₹23 Cr |
Contributions to EPF & Pension Funds | ₹3.03 Cr | ₹2.67 Cr | ₹2.37 Cr | ₹2.31 Cr | ₹2.24 Cr |
Workmen and Staff Welfare Expenses | ₹3.13 Cr | ₹2.20 Cr | ₹1.93 Cr | ₹1.52 Cr | ₹1.68 Cr |
Other Employees Cost | ₹0.59 Cr | ₹0.57 Cr | ₹0.51 Cr | ₹0.51 Cr | ₹0.41 Cr |
Other Manufacturing Expenses | ₹45 Cr | ₹45 Cr | ₹42 Cr | ₹27 Cr | ₹30 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹6.87 Cr | ₹6.47 Cr | ₹5.68 Cr | ₹4.28 Cr | ₹4.10 Cr |
Packing Material Consumed | ₹26 Cr | ₹28 Cr | ₹26 Cr | ₹16 Cr | ₹18 Cr |
Other Mfg Exp | ₹13 Cr | ₹11 Cr | ₹10 Cr | ₹7.42 Cr | ₹8.24 Cr |
General and Administration Expenses | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹14 Cr |
Rent , Rates & Taxes | ₹0.80 Cr | ₹0.73 Cr | ₹0.82 Cr | ₹1.24 Cr | ₹0.98 Cr |
Insurance | ₹1.36 Cr | ₹1.27 Cr | ₹1.06 Cr | ₹0.67 Cr | ₹0.66 Cr |
Printing and stationery | ₹4.20 Cr | ₹3.11 Cr | ₹3.02 Cr | ₹2.55 Cr | ₹2.32 Cr |
Professional and legal fees | ₹3.86 Cr | ₹3.10 Cr | ₹3.81 Cr | ₹3.56 Cr | ₹6.12 Cr |
Traveling and conveyance | ₹2.39 Cr | ₹1.45 Cr | ₹0.40 Cr | ₹0.46 Cr | ₹1.62 Cr |
Other Administration | ₹1.74 Cr | ₹1.93 Cr | ₹1.85 Cr | ₹1.63 Cr | ₹2.06 Cr |
Selling and Distribution Expenses | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹12 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹0.04 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.02 Cr |
Freight and Forwarding | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹12 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹15 Cr | ₹13 Cr | ₹13 Cr | ₹14 Cr | ₹15 Cr |
Bad debts /advances written off | ₹0.32 Cr | ₹0.03 Cr | ₹0.34 Cr | ₹0.16 Cr | ₹0.12 Cr |
Provision for doubtful debts | - | - | - | ₹0.12 Cr | ₹3.16 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | ₹0.30 Cr | - | - | ₹0.04 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹15 Cr | ₹12 Cr | ₹13 Cr | ₹14 Cr | ₹12 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹537 Cr | ₹535 Cr | ₹444 Cr | ₹313 Cr | ₹340 Cr |
Operating Profit (Excl OI) | ₹143 Cr | ₹110 Cr | ₹78 Cr | ₹70 Cr | ₹54 Cr |
Other Income | ₹53 Cr | ₹21 Cr | ₹16 Cr | ₹22 Cr | ₹18 Cr |
Interest Received | ₹3.27 Cr | ₹2.67 Cr | ₹2.29 Cr | ₹2.53 Cr | ₹2.54 Cr |
Dividend Received | - | - | ₹0.04 Cr | ₹1.30 Cr | ₹9.75 Cr |
Profit on sale of Fixed Assets | ₹0.12 Cr | ₹0.16 Cr | ₹0.37 Cr | ₹0.18 Cr | ₹0.14 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.30 Cr | ₹0.00 Cr | ₹0.34 Cr | - | ₹1.83 Cr |
Foreign Exchange Gains | ₹0.45 Cr | - | ₹0.92 Cr | ₹0.16 Cr | - |
Others | ₹49 Cr | ₹18 Cr | ₹12 Cr | ₹18 Cr | ₹3.41 Cr |
Operating Profit | ₹196 Cr | ₹131 Cr | ₹95 Cr | ₹92 Cr | ₹71 Cr |
Interest | ₹0.57 Cr | ₹0.62 Cr | ₹0.25 Cr | ₹0.22 Cr | ₹0.34 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹0.57 Cr | ₹0.62 Cr | ₹0.25 Cr | ₹0.22 Cr | ₹0.34 Cr |
PBDT | ₹196 Cr | ₹131 Cr | ₹94 Cr | ₹92 Cr | ₹71 Cr |
Depreciation | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹7.35 Cr |
Profit Before Taxation & Exceptional Items | ₹184 Cr | ₹118 Cr | ₹82 Cr | ₹80 Cr | ₹64 Cr |
Exceptional Income / Expenses | - | ₹11 Cr | ₹9.14 Cr | - | - |
Profit Before Tax | ₹184 Cr | ₹129 Cr | ₹91 Cr | ₹80 Cr | ₹64 Cr |
Provision for Tax | ₹46 Cr | ₹31 Cr | ₹24 Cr | ₹18 Cr | ₹14 Cr |
Current Income Tax | ₹38 Cr | ₹29 Cr | ₹21 Cr | ₹18 Cr | ₹16 Cr |
Deferred Tax | ₹8.76 Cr | ₹2.22 Cr | ₹3.13 Cr | ₹1.71 Cr | ₹-1.83 Cr |
Other taxes | ₹-0.33 Cr | ₹-0.35 Cr | - | ₹-0.83 Cr | - |
Profit After Tax | ₹137 Cr | ₹98 Cr | ₹67 Cr | ₹62 Cr | ₹50 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹522 Cr | ₹428 Cr | ₹365 Cr | ₹307 Cr | ₹262 Cr |
Appropriations | ₹659 Cr | ₹526 Cr | ₹432 Cr | ₹369 Cr | ₹312 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹3.90 Cr | ₹3.85 Cr | ₹3.80 Cr | ₹4.20 Cr | ₹4.55 Cr |
Equity Dividend % | ₹50.00 | ₹50.00 | ₹50.00 | ₹50.00 | ₹50.00 |
Earnings Per Share | ₹173.18 | ₹123.34 | ₹84.36 | ₹77.91 | ₹62.52 |
Adjusted EPS | ₹173.18 | ₹123.34 | ₹84.36 | ₹77.91 | ₹62.52 |
Compare Income Statement of peers of ELANTAS BECK INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ELANTAS BECK INDIA | ₹10,095.4 Cr | 0.1% | -1.7% | 59.2% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹147,718.0 Cr | -1.2% | -4.3% | 9.1% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹88,684.8 Cr | -1.3% | -12.1% | 49.9% | Stock Analytics | |
SRF | ₹66,325.0 Cr | -1.5% | -0.7% | -9.3% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹45,423.0 Cr | -5.2% | 4.2% | 21.8% | Stock Analytics | |
DEEPAK NITRITE | ₹34,008.2 Cr | -3.1% | -7.1% | 4.3% | Stock Analytics |
ELANTAS BECK INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ELANTAS BECK INDIA | 0.1% |
-1.7% |
59.2% |
SENSEX | -0.5% |
-1.1% |
9.5% |
You may also like the below Video Courses