GRAPHITE INDIA
|
GRAPHITE INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,181 Cr | ₹3,027 Cr | ₹1,958 Cr | ₹3,094 Cr | ₹7,858 Cr |
Sales | ₹3,105 Cr | ₹2,926 Cr | ₹1,887 Cr | ₹3,007 Cr | ₹7,704 Cr |
Job Work/ Contract Receipts | - | - | - | - | ₹0.46 Cr |
Processing Charges / Service Income | ₹9.20 Cr | ₹8.98 Cr | ₹10 Cr | ₹19 Cr | ₹24 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹67 Cr | ₹91 Cr | ₹61 Cr | ₹68 Cr | ₹129 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,181 Cr | ₹3,027 Cr | ₹1,958 Cr | ₹3,094 Cr | ₹7,858 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-496 Cr | ₹-268 Cr | ₹364 Cr | ₹86 Cr | ₹-797 Cr |
Raw Material Consumed | ₹1,850 Cr | ₹1,425 Cr | ₹824 Cr | ₹2,051 Cr | ₹2,283 Cr |
Opening Raw Materials | ₹619 Cr | ₹215 Cr | ₹395 Cr | ₹905 Cr | ₹336 Cr |
Purchases Raw Materials | ₹1,964 Cr | ₹1,828 Cr | ₹644 Cr | ₹1,541 Cr | ₹2,852 Cr |
Closing Raw Materials | ₹750 Cr | ₹619 Cr | ₹215 Cr | ₹395 Cr | ₹905 Cr |
Other Direct Purchases / Brought in cost | ₹17 Cr | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹563 Cr | ₹439 Cr | ₹267 Cr | ₹279 Cr | ₹387 Cr |
Electricity & Power | ₹563 Cr | ₹439 Cr | ₹267 Cr | ₹279 Cr | ₹387 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹315 Cr | ₹310 Cr | ₹257 Cr | ₹283 Cr | ₹311 Cr |
Salaries, Wages & Bonus | ₹275 Cr | ₹273 Cr | ₹224 Cr | ₹246 Cr | ₹275 Cr |
Contributions to EPF & Pension Funds | ₹28 Cr | ₹28 Cr | ₹24 Cr | ₹27 Cr | ₹25 Cr |
Workmen and Staff Welfare Expenses | ₹12 Cr | ₹9.79 Cr | ₹8.31 Cr | ₹9.91 Cr | ₹12 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹407 Cr | ₹382 Cr | ₹220 Cr | ₹276 Cr | ₹368 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹67 Cr | ₹64 Cr | ₹50 Cr | ₹49 Cr | ₹66 Cr |
Repairs and Maintenance | ₹47 Cr | ₹52 Cr | ₹34 Cr | ₹66 Cr | ₹61 Cr |
Packing Material Consumed | ₹20 Cr | ₹22 Cr | ₹15 Cr | ₹16 Cr | ₹20 Cr |
Other Mfg Exp | ₹273 Cr | ₹244 Cr | ₹122 Cr | ₹145 Cr | ₹221 Cr |
General and Administration Expenses | ₹73 Cr | ₹34 Cr | ₹21 Cr | ₹30 Cr | ₹50 Cr |
Rent , Rates & Taxes | ₹8.23 Cr | ₹4.13 Cr | ₹3.47 Cr | ₹10 Cr | ₹7.55 Cr |
Insurance | ₹17 Cr | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹16 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹42 Cr | ₹12 Cr | - | - | - |
Traveling and conveyance | ₹4.67 Cr | ₹1.36 Cr | ₹0.90 Cr | ₹6.18 Cr | ₹5.19 Cr |
Other Administration | ₹1.69 Cr | ₹1.70 Cr | ₹1.40 Cr | ₹0.86 Cr | ₹22 Cr |
Selling and Distribution Expenses | ₹112 Cr | ₹154 Cr | ₹77 Cr | ₹85 Cr | ₹158 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹22 Cr | ₹24 Cr | ₹17 Cr | ₹34 Cr | ₹86 Cr |
Freight and Forwarding | ₹90 Cr | ₹130 Cr | ₹61 Cr | ₹51 Cr | ₹71 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹45 Cr | ₹75 Cr | ₹132 Cr | ₹83 Cr | ₹75 Cr |
Bad debts /advances written off | ₹0.08 Cr | ₹0.05 Cr | ₹0.38 Cr | ₹39 Cr | ₹1.41 Cr |
Provision for doubtful debts | ₹1.08 Cr | - | - | ₹3.05 Cr | ₹4.36 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | ₹23 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹44 Cr | ₹75 Cr | ₹109 Cr | ₹41 Cr | ₹69 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,869 Cr | ₹2,552 Cr | ₹2,163 Cr | ₹3,173 Cr | ₹2,835 Cr |
Operating Profit (Excl OI) | ₹312 Cr | ₹475 Cr | ₹-205 Cr | ₹-79 Cr | ₹5,023 Cr |
Other Income | ₹133 Cr | ₹294 Cr | ₹316 Cr | ₹174 Cr | ₹210 Cr |
Interest Received | ₹71 Cr | ₹91 Cr | ₹62 Cr | ₹84 Cr | ₹74 Cr |
Dividend Received | ₹1.99 Cr | ₹1.20 Cr | ₹0.01 Cr | - | - |
Profit on sale of Fixed Assets | ₹0.19 Cr | ₹0.41 Cr | ₹1.96 Cr | ₹0.11 Cr | ₹1.74 Cr |
Profits on sale of Investments | ₹27 Cr | ₹171 Cr | ₹108 Cr | ₹45 Cr | ₹102 Cr |
Provision Written Back | ₹3.75 Cr | ₹4.85 Cr | ₹20 Cr | ₹21 Cr | ₹8.66 Cr |
Foreign Exchange Gains | ₹16 Cr | ₹13 Cr | - | ₹9.14 Cr | ₹15 Cr |
Others | ₹13 Cr | ₹12 Cr | ₹125 Cr | ₹15 Cr | ₹8.98 Cr |
Operating Profit | ₹445 Cr | ₹768 Cr | ₹111 Cr | ₹95 Cr | ₹5,233 Cr |
Interest | ₹13 Cr | ₹4.57 Cr | ₹6.06 Cr | ₹18 Cr | ₹12 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹12 Cr | ₹4.26 Cr | ₹5.55 Cr | ₹16 Cr | ₹11 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.03 Cr | ₹0.23 Cr | ₹0.23 Cr | ₹0.23 Cr | ₹0.33 Cr |
Other Interest | ₹0.38 Cr | ₹0.08 Cr | ₹0.28 Cr | ₹1.52 Cr | ₹0.73 Cr |
PBDT | ₹432 Cr | ₹764 Cr | ₹105 Cr | ₹78 Cr | ₹5,221 Cr |
Depreciation | ₹57 Cr | ₹55 Cr | ₹52 Cr | ₹51 Cr | ₹62 Cr |
Profit Before Taxation & Exceptional Items | ₹375 Cr | ₹709 Cr | ₹53 Cr | ₹26 Cr | ₹5,159 Cr |
Exceptional Income / Expenses | ₹-53 Cr | - | - | - | ₹-55 Cr |
Profit Before Tax | ₹322 Cr | ₹693 Cr | ₹43 Cr | ₹19 Cr | ₹5,101 Cr |
Provision for Tax | ₹123 Cr | ₹188 Cr | ₹75 Cr | ₹-26 Cr | ₹1,705 Cr |
Current Income Tax | ₹130 Cr | ₹160 Cr | ₹67 Cr | ₹7.76 Cr | ₹1,674 Cr |
Deferred Tax | ₹-5.91 Cr | ₹28 Cr | ₹13 Cr | ₹-32 Cr | ₹52 Cr |
Other taxes | ₹-1.25 Cr | ₹0.07 Cr | ₹-4.77 Cr | ₹-1.30 Cr | ₹-21 Cr |
Profit After Tax | ₹199 Cr | ₹505 Cr | ₹-32 Cr | ₹45 Cr | ₹3,396 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.30 Cr | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹199 Cr | ₹505 Cr | ₹-32 Cr | ₹45 Cr | ₹3,396 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹3,309 Cr | ₹2,907 Cr | ₹2,945 Cr | ₹3,775 Cr | ₹1,135 Cr |
Appropriations | ₹3,509 Cr | ₹3,411 Cr | ₹2,913 Cr | ₹3,820 Cr | ₹4,530 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹8.03 Cr | ₹80 Cr |
Other Appropriation | ₹195 Cr | ₹102 Cr | ₹1.69 Cr | ₹828 Cr | ₹283 Cr |
Equity Dividend % | ₹425.00 | ₹500.00 | ₹250.00 | ₹100.00 | ₹2,750.00 |
Earnings Per Share | ₹10.20 | ₹25.82 | ₹-1.64 | ₹2.30 | ₹173.78 |
Adjusted EPS | ₹10.20 | ₹25.82 | ₹-1.64 | ₹2.30 | ₹173.78 |
Compare Income Statement of peers of GRAPHITE INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GRAPHITE INDIA | ₹10,493.0 Cr | 1.4% | -3.7% | 14.2% | Stock Analytics | |
ESAB INDIA | ₹9,616.7 Cr | -2.5% | 3.5% | 3.7% | Stock Analytics | |
HEG | ₹8,748.6 Cr | 5% | -7.6% | 32.2% | Stock Analytics | |
ADOR WELDING | ₹2,278.6 Cr | -0.6% | -4% | 8.2% | Stock Analytics | |
DE NORA INDIA | ₹687.7 Cr | 0.3% | -12.3% | -24% | Stock Analytics | |
ADOR FONTECH | ₹498.8 Cr | 1.9% | 1.6% | 31.1% | Stock Analytics |
GRAPHITE INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GRAPHITE INDIA | 1.4% |
-3.7% |
14.2% |
SENSEX | 0.6% |
-0.8% |
25.4% |
You may also like the below Video Courses