EMPIRE INDUSTRIES
|
EMPIRE INDUSTRIES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹682 Cr | ₹544 Cr | ₹490 Cr | ₹575 Cr | ₹526 Cr |
Sales | ₹468 Cr | ₹337 Cr | ₹324 Cr | ₹372 Cr | ₹336 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹17 Cr | ₹17 Cr | ₹9.54 Cr | ₹17 Cr | ₹16 Cr |
Revenue from property development | ₹74 Cr | ₹73 Cr | ₹29 Cr | ₹21 Cr | ₹21 Cr |
Other Operational Income | ₹122 Cr | ₹117 Cr | ₹128 Cr | ₹164 Cr | ₹152 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹682 Cr | ₹544 Cr | ₹490 Cr | ₹575 Cr | ₹526 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-2.21 Cr | ₹10 Cr | ₹42 Cr | ₹-39 Cr | ₹-21 Cr |
Raw Material Consumed | ₹251 Cr | ₹147 Cr | ₹150 Cr | ₹272 Cr | ₹239 Cr |
Opening Raw Materials | ₹1.54 Cr | ₹2.09 Cr | ₹0.90 Cr | ₹0.97 Cr | ₹0.91 Cr |
Purchases Raw Materials | ₹59 Cr | ₹45 Cr | ₹105 Cr | ₹143 Cr | ₹129 Cr |
Closing Raw Materials | ₹1.08 Cr | ₹1.54 Cr | ₹2.09 Cr | ₹0.90 Cr | ₹0.97 Cr |
Other Direct Purchases / Brought in cost | ₹192 Cr | ₹101 Cr | ₹46 Cr | ₹129 Cr | ₹110 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹51 Cr | ₹45 Cr | ₹31 Cr | ₹32 Cr | ₹40 Cr |
Electricity & Power | ₹50 Cr | ₹43 Cr | ₹31 Cr | ₹31 Cr | ₹39 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹1.05 Cr | ₹1.51 Cr | ₹0.92 Cr | ₹1.11 Cr | ₹1.03 Cr |
Employee Cost | ₹116 Cr | ₹100 Cr | ₹93 Cr | ₹105 Cr | ₹92 Cr |
Salaries, Wages & Bonus | ₹100 Cr | ₹85 Cr | ₹79 Cr | ₹87 Cr | ₹78 Cr |
Contributions to EPF & Pension Funds | ₹7.87 Cr | ₹7.23 Cr | ₹6.50 Cr | ₹10 Cr | ₹6.96 Cr |
Workmen and Staff Welfare Expenses | ₹8.14 Cr | ₹7.53 Cr | ₹7.05 Cr | ₹7.17 Cr | ₹6.73 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹92 Cr | ₹80 Cr | ₹71 Cr | ₹66 Cr | ₹46 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹11 Cr | ₹7.53 Cr | ₹7.82 Cr | ₹8.90 Cr | ₹9.72 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹81 Cr | ₹73 Cr | ₹63 Cr | ₹57 Cr | ₹36 Cr |
General and Administration Expenses | ₹37 Cr | ₹51 Cr | ₹24 Cr | ₹26 Cr | ₹31 Cr |
Rent , Rates & Taxes | ₹17 Cr | ₹33 Cr | ₹8.00 Cr | ₹6.92 Cr | ₹9.65 Cr |
Insurance | ₹1.61 Cr | ₹1.61 Cr | ₹1.87 Cr | ₹1.53 Cr | ₹1.24 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹9.57 Cr | ₹9.08 Cr | ₹9.14 Cr | ₹8.18 Cr | ₹10 Cr |
Traveling and conveyance | ₹3.63 Cr | ₹1.48 Cr | ₹1.23 Cr | ₹4.15 Cr | ₹5.31 Cr |
Other Administration | ₹5.37 Cr | ₹5.62 Cr | ₹3.94 Cr | ₹5.13 Cr | ₹4.83 Cr |
Selling and Distribution Expenses | ₹40 Cr | ₹39 Cr | ₹28 Cr | ₹27 Cr | ₹23 Cr |
Advertisement & Sales Promotion | ₹6.62 Cr | ₹2.98 Cr | ₹1.67 Cr | ₹2.56 Cr | ₹1.80 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹25 Cr | ₹30 Cr | ₹18 Cr | ₹17 Cr | ₹16 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹7.90 Cr | ₹5.86 Cr | ₹8.42 Cr | ₹7.36 Cr | ₹5.43 Cr |
Miscellaneous Expenses | ₹18 Cr | ₹13 Cr | ₹7.98 Cr | ₹11 Cr | ₹18 Cr |
Bad debts /advances written off | ₹1.54 Cr | ₹2.49 Cr | ₹0.14 Cr | ₹1.46 Cr | ₹3.13 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹17 Cr | ₹11 Cr | ₹7.85 Cr | ₹9.73 Cr | ₹15 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹603 Cr | ₹485 Cr | ₹447 Cr | ₹500 Cr | ₹467 Cr |
Operating Profit (Excl OI) | ₹78 Cr | ₹59 Cr | ₹43 Cr | ₹75 Cr | ₹59 Cr |
Other Income | ₹15 Cr | ₹10 Cr | ₹23 Cr | ₹19 Cr | ₹33 Cr |
Interest Received | ₹6.36 Cr | ₹6.32 Cr | ₹4.00 Cr | ₹3.05 Cr | ₹3.26 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹1.86 Cr | ₹0.21 Cr | ₹0.16 Cr | ₹5.76 Cr | ₹19 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.01 Cr | - | - | ₹0.02 Cr |
Foreign Exchange Gains | ₹2.29 Cr | ₹1.22 Cr | ₹1.11 Cr | ₹4.80 Cr | ₹1.58 Cr |
Others | ₹4.08 Cr | ₹2.62 Cr | ₹18 Cr | ₹4.94 Cr | ₹9.08 Cr |
Operating Profit | ₹93 Cr | ₹69 Cr | ₹67 Cr | ₹93 Cr | ₹91 Cr |
Interest | ₹33 Cr | ₹27 Cr | ₹35 Cr | ₹32 Cr | ₹20 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹5.10 Cr | ₹1.95 Cr | ₹1.79 Cr | ₹4.05 Cr | ₹2.49 Cr |
Other Interest | ₹28 Cr | ₹25 Cr | ₹33 Cr | ₹28 Cr | ₹17 Cr |
PBDT | ₹60 Cr | ₹42 Cr | ₹32 Cr | ₹62 Cr | ₹72 Cr |
Depreciation | ₹17 Cr | ₹15 Cr | ₹19 Cr | ₹15 Cr | ₹11 Cr |
Profit Before Taxation & Exceptional Items | ₹43 Cr | ₹28 Cr | ₹13 Cr | ₹47 Cr | ₹61 Cr |
Exceptional Income / Expenses | - | - | - | ₹-6.28 Cr | - |
Profit Before Tax | ₹43 Cr | ₹28 Cr | ₹13 Cr | ₹40 Cr | ₹61 Cr |
Provision for Tax | ₹7.18 Cr | ₹3.94 Cr | ₹-0.51 Cr | ₹6.06 Cr | ₹17 Cr |
Current Income Tax | ₹9.27 Cr | ₹2.48 Cr | ₹0.65 Cr | ₹4.77 Cr | ₹13 Cr |
Deferred Tax | ₹-2.09 Cr | ₹1.46 Cr | ₹-1.17 Cr | ₹1.29 Cr | ₹4.75 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹36 Cr | ₹24 Cr | ₹13 Cr | ₹34 Cr | ₹44 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | - | - | - | - | - |
Appropriations | ₹36 Cr | ₹24 Cr | ₹13 Cr | ₹34 Cr | ₹44 Cr |
General Reserves | ₹32 Cr | ₹20 Cr | ₹13 Cr | ₹-3.56 Cr | ₹26 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹3.08 Cr | - |
Other Appropriation | ₹3.91 Cr | ₹3.91 Cr | - | ₹20 Cr | ₹18 Cr |
Equity Dividend % | ₹250.00 | ₹250.00 | ₹250.00 | ₹250.00 | ₹250.00 |
Earnings Per Share | ₹59.21 | ₹39.49 | ₹22.01 | ₹56.96 | ₹73.06 |
Adjusted EPS | ₹59.21 | ₹39.49 | ₹22.01 | ₹56.96 | ₹73.06 |
Compare Income Statement of peers of EMPIRE INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
EMPIRE INDUSTRIES | ₹840.7 Cr | 18.7% | 40.8% | 37.5% | Stock Analytics | |
ASAHI INDIA GLASS | ₹18,455.4 Cr | -0.2% | 16.1% | 34.3% | Stock Analytics | |
BOROSIL RENEWABLES | ₹7,862.8 Cr | 2.5% | 40.9% | 38.4% | Stock Analytics | |
LA OPALA RG | ₹3,541.5 Cr | -6.7% | 0.6% | -13.1% | Stock Analytics | |
HALDYN GLASS | ₹839.3 Cr | -1.7% | -1.8% | 10.3% | Stock Analytics | |
SEJAL GLASS | ₹626.2 Cr | 1.6% | 14% | 123.3% | Stock Analytics |
EMPIRE INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
EMPIRE INDUSTRIES | 18.7% |
40.8% |
37.5% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses