GREAVES COTTON
|
GREAVES COTTON Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,699 Cr | ₹1,710 Cr | ₹1,500 Cr | ₹1,911 Cr | ₹2,015 Cr |
Sales | ₹2,639 Cr | ₹1,683 Cr | ₹1,487 Cr | ₹1,903 Cr | ₹2,009 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹30 Cr | ₹14 Cr | ₹5.53 Cr | ₹5.45 Cr | ₹3.19 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹31 Cr | ₹13 Cr | ₹7.44 Cr | ₹2.80 Cr | ₹3.23 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,699 Cr | ₹1,710 Cr | ₹1,500 Cr | ₹1,911 Cr | ₹2,015 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-28 Cr | ₹6.24 Cr | ₹31 Cr | ₹-30 Cr | ₹-16 Cr |
Raw Material Consumed | ₹1,998 Cr | ₹1,253 Cr | ₹1,049 Cr | ₹1,347 Cr | ₹1,398 Cr |
Opening Raw Materials | ₹128 Cr | ₹104 Cr | ₹93 Cr | ₹62 Cr | ₹54 Cr |
Purchases Raw Materials | ₹1,880 Cr | ₹1,184 Cr | ₹965 Cr | ₹1,219 Cr | ₹1,295 Cr |
Closing Raw Materials | ₹122 Cr | ₹128 Cr | ₹104 Cr | ₹93 Cr | ₹62 Cr |
Other Direct Purchases / Brought in cost | ₹113 Cr | ₹93 Cr | ₹95 Cr | ₹158 Cr | ₹111 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹12 Cr | ₹9.17 Cr | ₹10 Cr | ₹14 Cr | ₹13 Cr |
Electricity & Power | ₹12 Cr | ₹9.17 Cr | ₹10 Cr | ₹14 Cr | ₹13 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹212 Cr | ₹170 Cr | ₹142 Cr | ₹173 Cr | ₹178 Cr |
Salaries, Wages & Bonus | ₹187 Cr | ₹156 Cr | ₹128 Cr | ₹156 Cr | ₹161 Cr |
Contributions to EPF & Pension Funds | ₹12 Cr | ₹13 Cr | ₹13 Cr | ₹15 Cr | ₹15 Cr |
Workmen and Staff Welfare Expenses | ₹9.16 Cr | ₹7.73 Cr | ₹7.13 Cr | ₹11 Cr | ₹11 Cr |
Other Employees Cost | ₹4.07 Cr | ₹-6.66 Cr | ₹-5.99 Cr | ₹-8.55 Cr | ₹-9.57 Cr |
Other Manufacturing Expenses | ₹64 Cr | ₹57 Cr | ₹44 Cr | ₹45 Cr | ₹41 Cr |
Sub-contracted / Out sourced services | ₹46 Cr | ₹40 Cr | ₹32 Cr | ₹31 Cr | ₹27 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹11 Cr | ₹12 Cr | ₹6.81 Cr | ₹6.66 Cr | ₹6.36 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹7.04 Cr | ₹5.32 Cr | ₹5.48 Cr | ₹7.24 Cr | ₹7.30 Cr |
General and Administration Expenses | ₹70 Cr | ₹33 Cr | ₹24 Cr | ₹41 Cr | ₹42 Cr |
Rent , Rates & Taxes | ₹6.29 Cr | ₹4.14 Cr | ₹4.16 Cr | ₹6.13 Cr | ₹11 Cr |
Insurance | ₹2.86 Cr | ₹2.65 Cr | ₹3.09 Cr | ₹2.67 Cr | ₹2.23 Cr |
Printing and stationery | ₹0.31 Cr | ₹0.37 Cr | ₹0.21 Cr | ₹0.72 Cr | ₹0.69 Cr |
Professional and legal fees | ₹40 Cr | ₹13 Cr | ₹9.32 Cr | ₹14 Cr | ₹11 Cr |
Traveling and conveyance | ₹17 Cr | ₹8.91 Cr | ₹3.84 Cr | ₹13 Cr | ₹14 Cr |
Other Administration | ₹3.06 Cr | ₹3.79 Cr | ₹3.73 Cr | ₹5.27 Cr | ₹3.66 Cr |
Selling and Distribution Expenses | ₹187 Cr | ₹111 Cr | ₹67 Cr | ₹58 Cr | ₹55 Cr |
Advertisement & Sales Promotion | ₹41 Cr | ₹23 Cr | ₹18 Cr | ₹15 Cr | ₹12 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹54 Cr | ₹40 Cr | ₹27 Cr | ₹28 Cr | ₹26 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹92 Cr | ₹49 Cr | ₹22 Cr | ₹15 Cr | ₹16 Cr |
Miscellaneous Expenses | ₹52 Cr | ₹48 Cr | ₹53 Cr | ₹104 Cr | ₹41 Cr |
Bad debts /advances written off | ₹0.19 Cr | ₹4.83 Cr | ₹1.01 Cr | - | ₹4.19 Cr |
Provision for doubtful debts | ₹18 Cr | ₹14 Cr | ₹28 Cr | ₹19 Cr | ₹1.99 Cr |
Losson disposal of fixed assets(net) | - | ₹0.42 Cr | ₹0.02 Cr | ₹0.27 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹0.64 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹33 Cr | ₹29 Cr | ₹24 Cr | ₹85 Cr | ₹34 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,566 Cr | ₹1,687 Cr | ₹1,421 Cr | ₹1,752 Cr | ₹1,752 Cr |
Operating Profit (Excl OI) | ₹133 Cr | ₹23 Cr | ₹80 Cr | ₹159 Cr | ₹264 Cr |
Other Income | ₹67 Cr | ₹27 Cr | ₹8.39 Cr | ₹71 Cr | ₹50 Cr |
Interest Received | ₹52 Cr | ₹9.04 Cr | ₹6.01 Cr | ₹8.43 Cr | ₹3.09 Cr |
Dividend Received | - | - | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹0.50 Cr | - | - | - | ₹0.42 Cr |
Profits on sale of Investments | - | - | ₹0.20 Cr | ₹56 Cr | ₹35 Cr |
Provision Written Back | ₹5.61 Cr | ₹8.84 Cr | ₹0.17 Cr | - | ₹4.19 Cr |
Foreign Exchange Gains | ₹0.34 Cr | ₹0.43 Cr | ₹0.19 Cr | ₹1.31 Cr | - |
Others | ₹8.42 Cr | ₹8.37 Cr | ₹1.81 Cr | ₹5.51 Cr | ₹7.30 Cr |
Operating Profit | ₹201 Cr | ₹50 Cr | ₹88 Cr | ₹230 Cr | ₹314 Cr |
Interest | ₹12 Cr | ₹5.34 Cr | ₹6.93 Cr | ₹5.07 Cr | ₹4.04 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | ₹2.32 Cr | ₹0.13 Cr |
Other Interest | ₹12 Cr | ₹5.34 Cr | ₹6.93 Cr | ₹2.75 Cr | ₹3.91 Cr |
PBDT | ₹189 Cr | ₹44 Cr | ₹81 Cr | ₹225 Cr | ₹310 Cr |
Depreciation | ₹57 Cr | ₹59 Cr | ₹60 Cr | ₹61 Cr | ₹52 Cr |
Profit Before Taxation & Exceptional Items | ₹132 Cr | ₹-15 Cr | ₹21 Cr | ₹164 Cr | ₹258 Cr |
Exceptional Income / Expenses | ₹-13 Cr | ₹-2.31 Cr | ₹-34 Cr | ₹4.71 Cr | ₹-18 Cr |
Profit Before Tax | ₹113 Cr | ₹-19 Cr | ₹-14 Cr | ₹169 Cr | ₹240 Cr |
Provision for Tax | ₹43 Cr | ₹16 Cr | ₹4.99 Cr | ₹42 Cr | ₹77 Cr |
Current Income Tax | ₹45 Cr | ₹14 Cr | ₹20 Cr | ₹63 Cr | ₹90 Cr |
Deferred Tax | ₹-1.84 Cr | ₹1.57 Cr | ₹-15 Cr | ₹-22 Cr | ₹-13 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹70 Cr | ₹-35 Cr | ₹-19 Cr | ₹127 Cr | ₹163 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹8.28 Cr | - | - | ₹1.90 Cr | ₹2.08 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹78 Cr | ₹-35 Cr | ₹-19 Cr | ₹129 Cr | ₹165 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹307 Cr | ₹345 Cr | ₹363 Cr | ₹534 Cr | ₹529 Cr |
Appropriations | ₹385 Cr | ₹310 Cr | ₹344 Cr | ₹663 Cr | ₹694 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹20 Cr |
Other Appropriation | ₹-749 Cr | ₹2.55 Cr | ₹-0.98 Cr | ₹297 Cr | ₹43 Cr |
Equity Dividend % | ₹45.00 | ₹10.00 | ₹10.00 | - | ₹200.00 |
Earnings Per Share | ₹3.37 | ₹-1.52 | ₹-0.81 | ₹5.59 | ₹6.74 |
Adjusted EPS | ₹3.37 | ₹-1.52 | ₹-0.81 | ₹5.59 | ₹6.74 |
Compare Income Statement of peers of GREAVES COTTON
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GREAVES COTTON | ₹4,057.1 Cr | -2.5% | -10.1% | 27.7% | Stock Analytics | |
CUMMINS INDIA | ₹91,435.8 Cr | -5.1% | -11.1% | 83.5% | Stock Analytics | |
SWARAJ ENGINES | ₹3,545.4 Cr | -4.3% | -4.9% | 37.4% | Stock Analytics |
GREAVES COTTON Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GREAVES COTTON | -2.5% |
-10.1% |
27.7% |
SENSEX | -2.4% |
-4.2% |
19.5% |
You may also like the below Video Courses