EVEREST INDUSTRIES
|
EVEREST INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,575 Cr | ₹1,648 Cr | ₹1,365 Cr | ₹1,218 Cr | ₹1,285 Cr |
Sales | ₹1,144 Cr | ₹1,130 Cr | ₹1,037 Cr | ₹960 Cr | ₹837 Cr |
Job Work/ Contract Receipts | ₹413 Cr | ₹499 Cr | ₹308 Cr | ₹249 Cr | ₹434 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹19 Cr | ₹19 Cr | ₹20 Cr | ₹8.14 Cr | ₹14 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,575 Cr | ₹1,648 Cr | ₹1,365 Cr | ₹1,218 Cr | ₹1,285 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹17 Cr | ₹-36 Cr | ₹-36 Cr | ₹37 Cr | ₹17 Cr |
Raw Material Consumed | ₹923 Cr | ₹994 Cr | ₹781 Cr | ₹618 Cr | ₹722 Cr |
Opening Raw Materials | ₹304 Cr | ₹170 Cr | ₹133 Cr | ₹150 Cr | ₹149 Cr |
Purchases Raw Materials | ₹811 Cr | ₹1,121 Cr | ₹813 Cr | ₹596 Cr | ₹720 Cr |
Closing Raw Materials | ₹201 Cr | ₹304 Cr | ₹170 Cr | ₹133 Cr | ₹150 Cr |
Other Direct Purchases / Brought in cost | ₹10 Cr | ₹6.56 Cr | ₹4.65 Cr | ₹6.22 Cr | ₹3.03 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹47 Cr | ₹49 Cr | ₹43 Cr | ₹36 Cr | ₹39 Cr |
Electricity & Power | ₹47 Cr | ₹49 Cr | ₹43 Cr | ₹36 Cr | ₹39 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹154 Cr | ₹150 Cr | ₹130 Cr | ₹110 Cr | ₹117 Cr |
Salaries, Wages & Bonus | ₹133 Cr | ₹128 Cr | ₹115 Cr | ₹98 Cr | ₹100 Cr |
Contributions to EPF & Pension Funds | ₹7.81 Cr | ₹7.38 Cr | ₹7.04 Cr | ₹6.71 Cr | ₹6.93 Cr |
Workmen and Staff Welfare Expenses | ₹9.57 Cr | ₹10 Cr | ₹7.88 Cr | ₹4.70 Cr | ₹6.90 Cr |
Other Employees Cost | ₹4.03 Cr | ₹3.57 Cr | ₹0.19 Cr | ₹0.03 Cr | ₹2.33 Cr |
Other Manufacturing Expenses | ₹174 Cr | ₹182 Cr | ₹152 Cr | ₹117 Cr | ₹161 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹91 Cr | ₹86 Cr | ₹73 Cr | ₹55 Cr | ₹84 Cr |
Repairs and Maintenance | ₹18 Cr | ₹22 Cr | ₹18 Cr | ₹14 Cr | ₹17 Cr |
Packing Material Consumed | ₹14 Cr | ₹15 Cr | ₹14 Cr | ₹10 Cr | ₹12 Cr |
Other Mfg Exp | ₹51 Cr | ₹59 Cr | ₹48 Cr | ₹38 Cr | ₹48 Cr |
General and Administration Expenses | ₹47 Cr | ₹49 Cr | ₹37 Cr | ₹32 Cr | ₹39 Cr |
Rent , Rates & Taxes | ₹8.11 Cr | ₹9.84 Cr | ₹4.53 Cr | ₹4.22 Cr | ₹4.85 Cr |
Insurance | ₹3.19 Cr | ₹4.75 Cr | ₹5.19 Cr | ₹4.01 Cr | ₹2.89 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹13 Cr |
Traveling and conveyance | ₹18 Cr | ₹17 Cr | ₹11 Cr | ₹7.42 Cr | ₹18 Cr |
Other Administration | ₹0.75 Cr | ₹0.64 Cr | ₹0.61 Cr | ₹0.65 Cr | ₹0.70 Cr |
Selling and Distribution Expenses | ₹150 Cr | ₹166 Cr | ₹159 Cr | ₹116 Cr | ₹118 Cr |
Advertisement & Sales Promotion | ₹16 Cr | ₹18 Cr | ₹17 Cr | ₹6.60 Cr | ₹13 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹134 Cr | ₹148 Cr | ₹143 Cr | ₹110 Cr | ₹105 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹22 Cr | ₹27 Cr | ₹30 Cr | ₹40 Cr | ₹30 Cr |
Bad debts /advances written off | - | ₹2.20 Cr | - | - | - |
Provision for doubtful debts | ₹0.79 Cr | - | ₹3.06 Cr | ₹11 Cr | ₹2.02 Cr |
Losson disposal of fixed assets(net) | ₹0.60 Cr | - | ₹3.59 Cr | ₹0.58 Cr | ₹0.55 Cr |
Losson foreign exchange fluctuations | ₹0.03 Cr | ₹1.26 Cr | ₹0.60 Cr | ₹0.11 Cr | ₹2.88 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹21 Cr | ₹24 Cr | ₹22 Cr | ₹29 Cr | ₹24 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,534 Cr | ₹1,580 Cr | ₹1,296 Cr | ₹1,106 Cr | ₹1,243 Cr |
Operating Profit (Excl OI) | ₹41 Cr | ₹68 Cr | ₹69 Cr | ₹112 Cr | ₹42 Cr |
Other Income | ₹18 Cr | ₹41 Cr | ₹29 Cr | ₹8.89 Cr | ₹9.45 Cr |
Interest Received | ₹3.89 Cr | ₹20 Cr | ₹4.04 Cr | ₹6.04 Cr | ₹3.72 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.16 Cr | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹11 Cr | ₹13 Cr | ₹24 Cr | ₹0.75 Cr | ₹4.85 Cr |
Foreign Exchange Gains | ₹1.66 Cr | - | ₹0.36 Cr | ₹0.19 Cr | - |
Others | ₹1.62 Cr | ₹8.12 Cr | ₹1.17 Cr | ₹1.91 Cr | ₹0.88 Cr |
Operating Profit | ₹59 Cr | ₹108 Cr | ₹98 Cr | ₹121 Cr | ₹52 Cr |
Interest | ₹13 Cr | ₹32 Cr | ₹3.15 Cr | ₹3.90 Cr | ₹7.04 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹2.89 Cr | ₹2.33 Cr | ₹0.19 Cr | ₹1.48 Cr | ₹5.75 Cr |
Intereston Fixed deposits | ₹0.55 Cr | ₹0.73 Cr | ₹0.73 Cr | ₹1.09 Cr | - |
Bank Charges etc | - | - | - | - | ₹0.01 Cr |
Other Interest | ₹9.31 Cr | ₹28 Cr | ₹2.23 Cr | ₹1.33 Cr | ₹1.29 Cr |
PBDT | ₹46 Cr | ₹77 Cr | ₹95 Cr | ₹117 Cr | ₹45 Cr |
Depreciation | ₹32 Cr | ₹34 Cr | ₹29 Cr | ₹25 Cr | ₹24 Cr |
Profit Before Taxation & Exceptional Items | ₹14 Cr | ₹43 Cr | ₹67 Cr | ₹92 Cr | ₹21 Cr |
Exceptional Income / Expenses | ₹7.60 Cr | - | - | - | - |
Profit Before Tax | ₹21 Cr | ₹43 Cr | ₹67 Cr | ₹92 Cr | ₹21 Cr |
Provision for Tax | ₹3.20 Cr | ₹0.48 Cr | ₹22 Cr | ₹35 Cr | ₹7.35 Cr |
Current Income Tax | ₹6.87 Cr | ₹20 Cr | ₹22 Cr | ₹41 Cr | ₹4.20 Cr |
Deferred Tax | ₹-1.90 Cr | ₹0.09 Cr | ₹0.04 Cr | ₹-5.76 Cr | ₹3.16 Cr |
Other taxes | ₹-1.77 Cr | ₹-20 Cr | - | - | - |
Profit After Tax | ₹18 Cr | ₹42 Cr | ₹44 Cr | ₹56 Cr | ₹14 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹18 Cr | ₹42 Cr | ₹44 Cr | ₹56 Cr | ₹14 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹439 Cr | ₹406 Cr | ₹374 Cr | ₹318 Cr | ₹319 Cr |
Appropriations | ₹457 Cr | ₹449 Cr | ₹418 Cr | ₹375 Cr | ₹333 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹9.06 Cr | ₹9.68 Cr | ₹12 Cr | ₹0.60 Cr | ₹14 Cr |
Equity Dividend % | ₹25.00 | ₹60.00 | ₹60.00 | ₹75.00 | ₹10.00 |
Earnings Per Share | ₹11.40 | ₹26.92 | ₹28.12 | ₹36.06 | ₹8.65 |
Adjusted EPS | ₹11.40 | ₹26.92 | ₹28.12 | ₹36.06 | ₹8.65 |
Compare Income Statement of peers of EVEREST INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
EVEREST INDUSTRIES | ₹723.4 Cr | -3.6% | -18.1% | -57.6% | Stock Analytics | |
ULTRATECH CEMENT | ₹342,056.0 Cr | -1.3% | 11.3% | 16.7% | Stock Analytics | |
AMBUJA CEMENTS | ₹133,169.0 Cr | 0.5% | 14.9% | -13.5% | Stock Analytics | |
SHREE CEMENT | ₹111,483.0 Cr | 1.1% | 11% | 17.4% | Stock Analytics | |
JK CEMENT | ₹38,630.3 Cr | 5.9% | 13.6% | 21.2% | Stock Analytics | |
ACC | ₹37,440.1 Cr | 1.5% | 8% | -21.7% | Stock Analytics |
EVEREST INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
EVEREST INDUSTRIES | -3.6% |
-18.1% |
-57.6% |
SENSEX | -1.3% |
4.2% |
3.6% |
You may also like the below Video Courses