INDAG RUBBER
|
INDAG RUBBER Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹244 Cr | ₹167 Cr | ₹170 Cr | ₹187 Cr | ₹169 Cr |
Sales | ₹243 Cr | ₹166 Cr | ₹169 Cr | ₹186 Cr | ₹168 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.09 Cr | ₹0.06 Cr | ₹0.15 Cr | ₹0.25 Cr | ₹0.21 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.69 Cr | ₹0.44 Cr | ₹0.36 Cr | ₹0.48 Cr | ₹0.42 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹244 Cr | ₹167 Cr | ₹170 Cr | ₹187 Cr | ₹169 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.32 Cr | ₹-1.52 Cr | ₹6.74 Cr | ₹-5.46 Cr | ₹-3.42 Cr |
Raw Material Consumed | ₹175 Cr | ₹122 Cr | ₹101 Cr | ₹127 Cr | ₹119 Cr |
Opening Raw Materials | ₹14 Cr | ₹12 Cr | ₹6.38 Cr | ₹13 Cr | ₹11 Cr |
Purchases Raw Materials | ₹176 Cr | ₹123 Cr | ₹106 Cr | ₹120 Cr | ₹120 Cr |
Closing Raw Materials | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹6.38 Cr | ₹13 Cr |
Other Direct Purchases / Brought in cost | ₹0.68 Cr | ₹0.18 Cr | ₹0.33 Cr | ₹0.16 Cr | ₹0.19 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.24 Cr | ₹3.76 Cr | ₹3.91 Cr | ₹4.48 Cr | ₹3.91 Cr |
Electricity & Power | ₹5.24 Cr | ₹3.76 Cr | ₹3.91 Cr | ₹4.48 Cr | ₹3.91 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹22 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹18 Cr |
Salaries, Wages & Bonus | ₹20 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹16 Cr |
Contributions to EPF & Pension Funds | ₹1.23 Cr | ₹1.19 Cr | ₹1.08 Cr | ₹1.15 Cr | ₹1.04 Cr |
Workmen and Staff Welfare Expenses | ₹0.40 Cr | ₹0.30 Cr | ₹0.28 Cr | ₹0.31 Cr | ₹0.31 Cr |
Other Employees Cost | ₹0.34 Cr | ₹0.37 Cr | ₹0.36 Cr | ₹0.33 Cr | ₹0.33 Cr |
Other Manufacturing Expenses | ₹5.96 Cr | ₹4.59 Cr | ₹4.25 Cr | ₹4.65 Cr | ₹3.74 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.90 Cr | ₹1.06 Cr | ₹1.28 Cr | ₹1.66 Cr | ₹1.01 Cr |
Packing Material Consumed | ₹3.70 Cr | ₹2.90 Cr | ₹2.35 Cr | ₹2.25 Cr | ₹2.01 Cr |
Other Mfg Exp | ₹1.35 Cr | ₹0.63 Cr | ₹0.62 Cr | ₹0.75 Cr | ₹0.71 Cr |
General and Administration Expenses | ₹11 Cr | ₹9.58 Cr | ₹8.55 Cr | ₹9.69 Cr | ₹8.60 Cr |
Rent , Rates & Taxes | ₹1.76 Cr | ₹2.13 Cr | ₹2.07 Cr | ₹2.08 Cr | ₹1.59 Cr |
Insurance | ₹0.67 Cr | ₹0.85 Cr | ₹0.63 Cr | ₹0.67 Cr | ₹0.47 Cr |
Printing and stationery | ₹0.15 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.13 Cr | ₹0.12 Cr |
Professional and legal fees | ₹4.60 Cr | ₹3.14 Cr | ₹2.61 Cr | ₹2.46 Cr | ₹2.72 Cr |
Traveling and conveyance | ₹1.75 Cr | ₹1.34 Cr | ₹1.03 Cr | ₹2.35 Cr | ₹1.89 Cr |
Other Administration | ₹1.99 Cr | ₹2.04 Cr | ₹2.11 Cr | ₹2.01 Cr | ₹1.82 Cr |
Selling and Distribution Expenses | ₹9.82 Cr | ₹5.99 Cr | ₹6.90 Cr | ₹7.86 Cr | ₹5.30 Cr |
Advertisement & Sales Promotion | ₹1.40 Cr | ₹1.21 Cr | ₹1.30 Cr | ₹0.83 Cr | ₹0.62 Cr |
Sales Commissions & Incentives | ₹1.19 Cr | ₹0.25 Cr | ₹0.35 Cr | ₹0.64 Cr | ₹0.07 Cr |
Freight and Forwarding | ₹7.23 Cr | ₹4.53 Cr | ₹5.25 Cr | ₹6.39 Cr | ₹4.62 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.28 Cr | ₹1.27 Cr | ₹1.26 Cr | ₹2.16 Cr | ₹2.08 Cr |
Bad debts /advances written off | ₹0.36 Cr | - | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
Provision for doubtful debts | ₹0.71 Cr | ₹0.12 Cr | ₹0.22 Cr | ₹0.40 Cr | ₹0.10 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.10 Cr | - | ₹0.11 Cr |
Losson foreign exchange fluctuations | - | - | ₹0.01 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.21 Cr | ₹1.15 Cr | ₹0.91 Cr | ₹1.75 Cr | ₹1.84 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹230 Cr | ₹166 Cr | ₹153 Cr | ₹171 Cr | ₹157 Cr |
Operating Profit (Excl OI) | ₹13 Cr | ₹0.93 Cr | ₹16 Cr | ₹16 Cr | ₹12 Cr |
Other Income | ₹8.75 Cr | ₹6.41 Cr | ₹4.04 Cr | ₹4.58 Cr | ₹5.05 Cr |
Interest Received | ₹1.99 Cr | ₹0.71 Cr | ₹0.56 Cr | ₹0.49 Cr | ₹0.46 Cr |
Dividend Received | ₹0.18 Cr | ₹1.70 Cr | ₹1.86 Cr | ₹2.86 Cr | ₹2.00 Cr |
Profit on sale of Fixed Assets | - | ₹0.01 Cr | - | ₹0.03 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.54 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.00 Cr | ₹0.56 Cr |
Foreign Exchange Gains | ₹0.05 Cr | ₹0.02 Cr | - | ₹0.05 Cr | ₹0.05 Cr |
Others | ₹5.98 Cr | ₹3.92 Cr | ₹1.56 Cr | ₹1.15 Cr | ₹1.98 Cr |
Operating Profit | ₹22 Cr | ₹7.34 Cr | ₹20 Cr | ₹21 Cr | ₹17 Cr |
Interest | ₹0.48 Cr | ₹0.29 Cr | ₹0.43 Cr | ₹0.38 Cr | ₹0.41 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.18 Cr | ₹0.16 Cr | ₹0.22 Cr | ₹0.18 Cr | ₹0.22 Cr |
Other Interest | ₹0.31 Cr | ₹0.13 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.18 Cr |
PBDT | ₹22 Cr | ₹7.05 Cr | ₹20 Cr | ₹20 Cr | ₹17 Cr |
Depreciation | ₹4.46 Cr | ₹4.18 Cr | ₹3.29 Cr | ₹3.74 Cr | ₹3.14 Cr |
Profit Before Taxation & Exceptional Items | ₹17 Cr | ₹2.87 Cr | ₹17 Cr | ₹17 Cr | ₹14 Cr |
Exceptional Income / Expenses | - | - | ₹-13 Cr | - | - |
Profit Before Tax | ₹17 Cr | ₹2.87 Cr | ₹3.53 Cr | ₹17 Cr | ₹14 Cr |
Provision for Tax | ₹4.00 Cr | ₹0.27 Cr | ₹0.77 Cr | ₹3.44 Cr | ₹3.01 Cr |
Current Income Tax | ₹4.04 Cr | ₹0.44 Cr | ₹1.03 Cr | ₹4.37 Cr | ₹3.64 Cr |
Deferred Tax | ₹-0.03 Cr | ₹-0.07 Cr | ₹-0.25 Cr | ₹-0.99 Cr | ₹-0.15 Cr |
Other taxes | ₹-0.01 Cr | ₹-0.09 Cr | ₹-0.02 Cr | ₹0.05 Cr | ₹-0.48 Cr |
Profit After Tax | ₹13 Cr | ₹2.59 Cr | ₹2.76 Cr | ₹13 Cr | ₹11 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹161 Cr | ₹165 Cr | ₹165 Cr | ₹164 Cr | ₹161 Cr |
Appropriations | ₹174 Cr | ₹168 Cr | ₹167 Cr | ₹177 Cr | ₹171 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | ₹0.01 Cr | ₹1.29 Cr | ₹0.48 Cr |
Other Appropriation | ₹3.94 Cr | ₹3.94 Cr | - | ₹4.75 Cr | ₹4.74 Cr |
Equity Dividend % | ₹120.00 | ₹120.00 | ₹120.00 | ₹120.00 | ₹120.00 |
Earnings Per Share | ₹5.04 | ₹0.99 | ₹1.05 | ₹5.06 | ₹4.03 |
Adjusted EPS | ₹5.04 | ₹0.99 | ₹1.05 | ₹5.06 | ₹4.03 |
Compare Income Statement of peers of INDAG RUBBER
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
INDAG RUBBER | ₹496.3 Cr | -6.3% | 4.8% | 33.1% | Stock Analytics | |
PIX TRANSMISSIONS | ₹3,620.8 Cr | 8.7% | 65.9% | 100.2% | Stock Analytics | |
APCOTEX INDUSTRIES | ₹1,939.0 Cr | 2% | -4.6% | -29.2% | Stock Analytics | |
GRP | ₹1,681.0 Cr | -0.6% | -3.5% | 223.4% | Stock Analytics | |
RUBFILA INTERNATIONAL | ₹449.6 Cr | -1.7% | 4.1% | 3.3% | Stock Analytics | |
CAPTAIN PIPES | ₹222.0 Cr | 2% | -1.7% | -24.7% | Stock Analytics |
INDAG RUBBER Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
INDAG RUBBER | -6.3% |
4.8% |
33.1% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses