EXXARO TILES
|
EXXARO TILES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|
INCOME : | ||||
Gross Sales | ₹317 Cr | ₹325 Cr | ₹255 Cr | ₹255 Cr |
Sales | ₹315 Cr | ₹325 Cr | ₹254 Cr | ₹254 Cr |
Job Work/ Contract Receipts | - | - | - | - |
Processing Charges / Service Income | - | - | - | - |
Revenue from property development | - | - | - | - |
Other Operational Income | ₹2.20 Cr | - | ₹0.93 Cr | ₹0.93 Cr |
Less: Excise Duty | - | - | - | - |
Net Sales | ₹317 Cr | ₹325 Cr | ₹255 Cr | ₹255 Cr |
EXPENDITURE : | ||||
Increase/Decrease in Stock | ₹-5.35 Cr | ₹-3.37 Cr | ₹-1.27 Cr | ₹-1.27 Cr |
Raw Material Consumed | ₹116 Cr | ₹120 Cr | ₹86 Cr | ₹86 Cr |
Opening Raw Materials | ₹17 Cr | ₹11 Cr | ₹15 Cr | ₹15 Cr |
Purchases Raw Materials | ₹94 Cr | ₹98 Cr | ₹74 Cr | ₹74 Cr |
Closing Raw Materials | ₹27 Cr | ₹17 Cr | ₹11 Cr | ₹11 Cr |
Other Direct Purchases / Brought in cost | ₹33 Cr | ₹28 Cr | ₹7.68 Cr | ₹7.68 Cr |
Other raw material cost | - | - | - | - |
Power & Fuel Cost | ₹111 Cr | ₹107 Cr | ₹75 Cr | ₹75 Cr |
Electricity & Power | ₹111 Cr | ₹107 Cr | ₹75 Cr | ₹75 Cr |
Oil, Fuel & Natural gas | - | - | - | - |
Coals etc | - | - | - | - |
Other power & fuel | - | - | - | - |
Employee Cost | ₹28 Cr | ₹24 Cr | ₹19 Cr | ₹19 Cr |
Salaries, Wages & Bonus | ₹27 Cr | ₹23 Cr | ₹18 Cr | ₹18 Cr |
Contributions to EPF & Pension Funds | ₹0.82 Cr | ₹0.70 Cr | ₹0.62 Cr | ₹0.62 Cr |
Workmen and Staff Welfare Expenses | ₹0.41 Cr | ₹0.50 Cr | ₹0.39 Cr | ₹0.39 Cr |
Other Employees Cost | - | - | - | - |
Other Manufacturing Expenses | ₹16 Cr | ₹22 Cr | ₹13 Cr | ₹13 Cr |
Sub-contracted / Out sourced services | - | - | - | - |
Processing Charges | - | - | - | - |
Repairs and Maintenance | ₹0.92 Cr | ₹1.27 Cr | ₹0.83 Cr | ₹0.83 Cr |
Packing Material Consumed | - | - | - | - |
Other Mfg Exp | ₹15 Cr | ₹21 Cr | ₹13 Cr | ₹13 Cr |
General and Administration Expenses | ₹8.08 Cr | ₹5.17 Cr | ₹5.24 Cr | ₹5.24 Cr |
Rent , Rates & Taxes | ₹1.87 Cr | ₹1.48 Cr | ₹1.88 Cr | ₹1.88 Cr |
Insurance | ₹0.70 Cr | ₹0.62 Cr | ₹0.86 Cr | ₹0.86 Cr |
Printing and stationery | ₹0.24 Cr | ₹0.22 Cr | ₹0.23 Cr | ₹0.23 Cr |
Professional and legal fees | ₹0.92 Cr | ₹0.47 Cr | ₹0.34 Cr | ₹0.34 Cr |
Traveling and conveyance | ₹3.32 Cr | ₹1.60 Cr | ₹1.23 Cr | ₹1.23 Cr |
Other Administration | ₹1.03 Cr | ₹0.78 Cr | ₹0.71 Cr | ₹0.71 Cr |
Selling and Distribution Expenses | ₹9.03 Cr | ₹3.21 Cr | ₹7.42 Cr | ₹7.42 Cr |
Advertisement & Sales Promotion | ₹6.21 Cr | ₹0.75 Cr | ₹0.27 Cr | ₹0.27 Cr |
Sales Commissions & Incentives | ₹1.37 Cr | ₹0.69 Cr | ₹0.41 Cr | ₹0.41 Cr |
Freight and Forwarding | ₹0.43 Cr | ₹0.47 Cr | ₹0.70 Cr | ₹0.70 Cr |
Handling and Clearing Charges | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Other Selling Expenses | ₹1.02 Cr | ₹1.30 Cr | ₹6.02 Cr | ₹6.02 Cr |
Miscellaneous Expenses | ₹0.43 Cr | ₹0.47 Cr | ₹1.95 Cr | ₹1.95 Cr |
Bad debts /advances written off | ₹0.02 Cr | ₹0.10 Cr | ₹0.13 Cr | ₹0.13 Cr |
Provision for doubtful debts | - | - | ₹0.56 Cr | ₹0.56 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.06 Cr | ₹0.06 Cr |
Losson foreign exchange fluctuations | - | ₹0.11 Cr | ₹0.12 Cr | ₹0.12 Cr |
Losson sale of non-trade current investments | - | - | - | - |
Other Miscellaneous Expenses | ₹0.40 Cr | ₹0.26 Cr | ₹1.08 Cr | ₹1.08 Cr |
Less: Expenses Capitalised | - | - | - | - |
Total Expenditure | ₹284 Cr | ₹278 Cr | ₹207 Cr | ₹207 Cr |
Operating Profit (Excl OI) | ₹33 Cr | ₹47 Cr | ₹48 Cr | ₹48 Cr |
Other Income | ₹2.76 Cr | ₹2.90 Cr | ₹3.64 Cr | ₹3.64 Cr |
Interest Received | ₹0.84 Cr | ₹0.50 Cr | ₹0.34 Cr | ₹0.34 Cr |
Dividend Received | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.14 Cr | - | - | - |
Profits on sale of Investments | - | ₹0.01 Cr | - | - |
Provision Written Back | ₹0.07 Cr | ₹1.57 Cr | - | - |
Foreign Exchange Gains | ₹0.26 Cr | - | - | - |
Others | ₹1.46 Cr | ₹0.82 Cr | ₹3.29 Cr | ₹3.29 Cr |
Operating Profit | ₹36 Cr | ₹50 Cr | ₹52 Cr | ₹52 Cr |
Interest | ₹9.30 Cr | ₹9.98 Cr | ₹21 Cr | ₹21 Cr |
InterestonDebenture / Bonds | - | - | - | - |
Interest on Term Loan | ₹2.49 Cr | ₹5.46 Cr | ₹14 Cr | ₹14 Cr |
Intereston Fixed deposits | - | - | - | - |
Bank Charges etc | ₹0.80 Cr | ₹1.02 Cr | ₹0.94 Cr | ₹0.94 Cr |
Other Interest | ₹6.01 Cr | ₹3.50 Cr | ₹6.41 Cr | ₹6.41 Cr |
PBDT | ₹27 Cr | ₹40 Cr | ₹31 Cr | ₹31 Cr |
Depreciation | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
Profit Before Taxation & Exceptional Items | ₹11 Cr | ₹26 Cr | ₹17 Cr | ₹17 Cr |
Exceptional Income / Expenses | ₹-0.98 Cr | - | - | - |
Profit Before Tax | ₹10 Cr | ₹26 Cr | ₹17 Cr | ₹17 Cr |
Provision for Tax | ₹2.86 Cr | ₹8.05 Cr | ₹1.94 Cr | ₹1.94 Cr |
Current Income Tax | ₹1.81 Cr | ₹4.40 Cr | ₹3.07 Cr | ₹3.07 Cr |
Deferred Tax | ₹0.94 Cr | ₹0.30 Cr | ₹-0.23 Cr | ₹-0.23 Cr |
Other taxes | ₹0.11 Cr | ₹3.36 Cr | ₹-0.91 Cr | ₹-0.91 Cr |
Profit After Tax | ₹7.27 Cr | ₹18 Cr | ₹15 Cr | ₹15 Cr |
Extra items | - | - | - | - |
Minority Interest | - | - | - | - |
Share of Associate | - | - | - | - |
Other Consolidated Items | - | - | - | - |
Consolidated Net Profit | ₹7.27 Cr | ₹18 Cr | ₹15 Cr | ₹15 Cr |
Adjustments to PAT | - | - | - | - |
Profit Balance B/F | ₹76 Cr | ₹60 Cr | ₹45 Cr | ₹45 Cr |
Appropriations | ₹84 Cr | ₹78 Cr | ₹60 Cr | ₹60 Cr |
General Reserves | - | - | - | - |
Proposed Equity Dividend | - | - | - | - |
Corporate dividend tax | - | - | - | - |
Other Appropriation | - | ₹-0.91 Cr | - | - |
Equity Dividend % | - | - | - | - |
Earnings Per Share | ₹1.63 | ₹4.05 | ₹4.54 | ₹4.54 |
Adjusted EPS | ₹1.63 | ₹4.05 | ₹4.54 | ₹4.54 |
Compare Income Statement of peers of EXXARO TILES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
EXXARO TILES | ₹429.4 Cr | 6% | 12% | -18.9% | Stock Analytics | |
KAJARIA CERAMICS | ₹19,271.9 Cr | 3.2% | -3% | -5.4% | Stock Analytics | |
CERA SANITARYWARE | ₹9,463.3 Cr | 4.8% | 4.4% | -14.8% | Stock Analytics | |
POKARNA | ₹3,218.5 Cr | 5.2% | 1.6% | 90.5% | Stock Analytics | |
SOMANY CERAMICS | ₹2,865.2 Cr | 8.8% | 3.2% | 4.2% | Stock Analytics | |
GLOBAL SURFACES | ₹775.4 Cr | 4.5% | 0.3% | -12.6% | Stock Analytics |
EXXARO TILES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
EXXARO TILES | 6% |
12% |
-18.9% |
SENSEX | 2.5% |
-0.5% |
19.7% |
You may also like the below Video Courses