GREENLAM INDUSTRIES
|
GREENLAM INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,044 Cr | ₹1,703 Cr | ₹1,200 Cr | ₹1,321 Cr | ₹1,281 Cr |
Sales | ₹1,991 Cr | ₹1,648 Cr | ₹1,169 Cr | ₹1,265 Cr | ₹1,236 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹52 Cr | ₹55 Cr | ₹30 Cr | ₹56 Cr | ₹45 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,026 Cr | ₹1,703 Cr | ₹1,200 Cr | ₹1,321 Cr | ₹1,281 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3.19 Cr | ₹-32 Cr | ₹-4.87 Cr | ₹-36 Cr | ₹-19 Cr |
Raw Material Consumed | ₹1,082 Cr | ₹976 Cr | ₹606 Cr | ₹706 Cr | ₹706 Cr |
Opening Raw Materials | ₹270 Cr | ₹184 Cr | ₹183 Cr | ₹170 Cr | ₹140 Cr |
Purchases Raw Materials | ₹1,032 Cr | ₹1,007 Cr | ₹591 Cr | ₹698 Cr | ₹723 Cr |
Closing Raw Materials | ₹270 Cr | ₹270 Cr | ₹184 Cr | ₹183 Cr | ₹170 Cr |
Other Direct Purchases / Brought in cost | ₹50 Cr | ₹55 Cr | ₹17 Cr | ₹22 Cr | ₹13 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹74 Cr | ₹54 Cr | ₹33 Cr | ₹34 Cr | ₹37 Cr |
Electricity & Power | ₹74 Cr | ₹54 Cr | ₹33 Cr | ₹34 Cr | ₹37 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹314 Cr | ₹259 Cr | ₹208 Cr | ₹222 Cr | ₹192 Cr |
Salaries, Wages & Bonus | ₹292 Cr | ₹241 Cr | ₹195 Cr | ₹208 Cr | ₹181 Cr |
Contributions to EPF & Pension Funds | ₹13 Cr | ₹12 Cr | ₹8.72 Cr | ₹8.83 Cr | ₹7.85 Cr |
Workmen and Staff Welfare Expenses | ₹8.61 Cr | ₹5.59 Cr | ₹4.34 Cr | ₹5.09 Cr | ₹4.09 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹22 Cr | ₹22 Cr | ₹16 Cr | ₹17 Cr | ₹16 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹9.38 Cr | ₹9.39 Cr | ₹5.91 Cr | ₹6.70 Cr | ₹9.21 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹13 Cr | ₹13 Cr | ₹9.79 Cr | ₹9.88 Cr | ₹6.48 Cr |
General and Administration Expenses | ₹103 Cr | ₹85 Cr | ₹58 Cr | ₹73 Cr | ₹77 Cr |
Rent , Rates & Taxes | ₹3.67 Cr | ₹5.61 Cr | ₹2.26 Cr | ₹2.88 Cr | ₹12 Cr |
Insurance | ₹4.39 Cr | ₹3.70 Cr | ₹3.07 Cr | ₹2.56 Cr | ₹3.00 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹22 Cr | ₹17 Cr | - | - | - |
Traveling and conveyance | ₹27 Cr | ₹16 Cr | ₹6.19 Cr | ₹19 Cr | ₹18 Cr |
Other Administration | ₹46 Cr | ₹42 Cr | ₹46 Cr | ₹49 Cr | ₹43 Cr |
Selling and Distribution Expenses | ₹197 Cr | ₹148 Cr | ₹106 Cr | ₹124 Cr | ₹106 Cr |
Advertisement & Sales Promotion | ₹100 Cr | ₹56 Cr | ₹38 Cr | ₹61 Cr | ₹42 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹39 Cr | ₹32 Cr | ₹25 Cr | ₹28 Cr | ₹28 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹58 Cr | ₹60 Cr | ₹43 Cr | ₹35 Cr | ₹35 Cr |
Miscellaneous Expenses | ₹4.19 Cr | ₹3.16 Cr | ₹3.84 Cr | ₹2.57 Cr | ₹6.67 Cr |
Bad debts /advances written off | ₹0.28 Cr | ₹0.29 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹3.13 Cr |
Provision for doubtful debts | ₹1.46 Cr | - | - | - | ₹0.01 Cr |
Losson disposal of fixed assets(net) | - | ₹0.87 Cr | ₹0.35 Cr | ₹0.79 Cr | ₹0.16 Cr |
Losson foreign exchange fluctuations | ₹0.42 Cr | - | ₹1.46 Cr | - | ₹1.64 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.03 Cr | ₹2.01 Cr | ₹1.97 Cr | ₹1.70 Cr | ₹1.72 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,793 Cr | ₹1,516 Cr | ₹1,026 Cr | ₹1,142 Cr | ₹1,122 Cr |
Operating Profit (Excl OI) | ₹233 Cr | ₹187 Cr | ₹173 Cr | ₹178 Cr | ₹159 Cr |
Other Income | ₹18 Cr | ₹7.30 Cr | ₹7.56 Cr | ₹4.42 Cr | ₹1.52 Cr |
Interest Received | ₹7.37 Cr | ₹1.86 Cr | ₹1.33 Cr | ₹0.92 Cr | ₹0.31 Cr |
Dividend Received | - | - | ₹0.28 Cr | - | - |
Profit on sale of Fixed Assets | ₹0.18 Cr | - | - | - | ₹0.14 Cr |
Profits on sale of Investments | ₹4.67 Cr | ₹1.58 Cr | ₹0.27 Cr | - | - |
Provision Written Back | ₹1.86 Cr | ₹1.15 Cr | ₹0.85 Cr | ₹0.57 Cr | ₹0.81 Cr |
Foreign Exchange Gains | - | - | - | ₹2.36 Cr | - |
Others | ₹3.88 Cr | ₹2.71 Cr | ₹4.84 Cr | ₹0.57 Cr | ₹0.26 Cr |
Operating Profit | ₹251 Cr | ₹194 Cr | ₹181 Cr | ₹183 Cr | ₹160 Cr |
Interest | ₹23 Cr | ₹14 Cr | ₹17 Cr | ₹22 Cr | ₹17 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.06 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.13 Cr | ₹0.23 Cr |
Other Interest | ₹23 Cr | ₹14 Cr | ₹17 Cr | ₹22 Cr | ₹17 Cr |
PBDT | ₹227 Cr | ₹180 Cr | ₹164 Cr | ₹161 Cr | ₹143 Cr |
Depreciation | ₹63 Cr | ₹58 Cr | ₹56 Cr | ₹52 Cr | ₹37 Cr |
Profit Before Taxation & Exceptional Items | ₹164 Cr | ₹122 Cr | ₹108 Cr | ₹108 Cr | ₹106 Cr |
Exceptional Income / Expenses | - | ₹-2.59 Cr | ₹-12 Cr | - | - |
Profit Before Tax | ₹164 Cr | ₹119 Cr | ₹96 Cr | ₹108 Cr | ₹106 Cr |
Provision for Tax | ₹36 Cr | ₹29 Cr | ₹22 Cr | ₹22 Cr | ₹29 Cr |
Current Income Tax | ₹41 Cr | ₹32 Cr | ₹27 Cr | ₹29 Cr | ₹29 Cr |
Deferred Tax | ₹0.53 Cr | ₹-3.97 Cr | ₹-1.63 Cr | ₹-5.44 Cr | ₹0.27 Cr |
Other taxes | ₹-6.38 Cr | ₹0.69 Cr | ₹-3.08 Cr | ₹-1.40 Cr | - |
Profit After Tax | ₹129 Cr | ₹91 Cr | ₹74 Cr | ₹87 Cr | ₹77 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.19 Cr | ₹0.15 Cr | ₹0.08 Cr | ₹-0.01 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹129 Cr | ₹91 Cr | ₹74 Cr | ₹87 Cr | ₹77 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹453 Cr | ₹379 Cr | ₹310 Cr | ₹245 Cr | ₹181 Cr |
Appropriations | ₹581 Cr | ₹470 Cr | ₹384 Cr | ₹332 Cr | ₹258 Cr |
General Reserves | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹0.02 Cr | - |
Other Appropriation | ₹21 Cr | ₹12 Cr | - | ₹7.24 Cr | ₹7.27 Cr |
Equity Dividend % | ₹150.00 | ₹120.00 | ₹100.00 | ₹80.00 | ₹60.00 |
Earnings Per Share | ₹10.13 | ₹7.52 | ₹30.56 | ₹35.91 | ₹31.95 |
Adjusted EPS | ₹10.13 | ₹7.52 | ₹6.11 | ₹7.18 | ₹6.39 |
Compare Income Statement of peers of GREENLAM INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GREENLAM INDUSTRIES | ₹6,469.3 Cr | -1.7% | 1.4% | -9.5% | Stock Analytics | |
STYLAM INDUSTRIES | ₹4,015.8 Cr | 6% | 8.6% | 29.4% | Stock Analytics | |
RUSHIL DECOR | ₹874.1 Cr | -1.3% | -0% | -9.9% | Stock Analytics | |
AIRO LAM | ₹173.0 Cr | 1% | -8.9% | -10.7% | Stock Analytics | |
THE WESTERN INDIAN PLYWOODS | ₹161.3 Cr | -3.5% | 0.5% | 18.9% | Stock Analytics |
GREENLAM INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GREENLAM INDUSTRIES | -1.7% |
1.4% |
-9.5% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses