INDIAN SUCROSE
|
INDIAN SUCROSE Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹529 Cr | ₹452 Cr | ₹443 Cr | ₹431 Cr | ₹532 Cr |
Sales | ₹513 Cr | ₹431 Cr | ₹408 Cr | ₹421 Cr | ₹522 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹15 Cr | ₹21 Cr | ₹35 Cr | ₹9.42 Cr | ₹10 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹529 Cr | ₹452 Cr | ₹443 Cr | ₹431 Cr | ₹532 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹22 Cr | ₹-36 Cr | ₹8.63 Cr | ₹29 Cr | ₹26 Cr |
Raw Material Consumed | ₹369 Cr | ₹358 Cr | ₹305 Cr | ₹306 Cr | ₹384 Cr |
Opening Raw Materials | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr |
Purchases Raw Materials | ₹369 Cr | ₹358 Cr | ₹305 Cr | ₹306 Cr | ₹384 Cr |
Closing Raw Materials | ₹0.05 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.02 Cr | ₹3.40 Cr | ₹2.24 Cr | ₹2.02 Cr | ₹1.82 Cr |
Electricity & Power | ₹2.02 Cr | ₹3.40 Cr | ₹2.24 Cr | ₹2.02 Cr | ₹1.82 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
Salaries, Wages & Bonus | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹10 Cr | ₹10 Cr |
Contributions to EPF & Pension Funds | ₹0.33 Cr | ₹0.47 Cr | ₹0.47 Cr | ₹0.47 Cr | ₹0.47 Cr |
Workmen and Staff Welfare Expenses | ₹0.16 Cr | ₹0.15 Cr | ₹0.18 Cr | ₹0.13 Cr | ₹0.13 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹39 Cr | ₹38 Cr | ₹29 Cr | ₹24 Cr | ₹25 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.90 Cr | ₹0.71 Cr | ₹1.67 Cr | ₹0.74 Cr | ₹0.30 Cr |
Repairs and Maintenance | ₹12 Cr | ₹9.49 Cr | ₹5.72 Cr | ₹5.64 Cr | ₹6.51 Cr |
Packing Material Consumed | ₹6.76 Cr | ₹7.97 Cr | ₹6.17 Cr | ₹4.79 Cr | ₹4.95 Cr |
Other Mfg Exp | ₹20 Cr | ₹20 Cr | ₹15 Cr | ₹13 Cr | ₹13 Cr |
General and Administration Expenses | ₹5.78 Cr | ₹5.06 Cr | ₹4.14 Cr | ₹2.94 Cr | ₹4.86 Cr |
Rent , Rates & Taxes | ₹1.85 Cr | ₹1.58 Cr | ₹1.07 Cr | ₹1.08 Cr | ₹1.28 Cr |
Insurance | ₹1.31 Cr | ₹0.72 Cr | ₹0.66 Cr | ₹0.44 Cr | ₹0.41 Cr |
Printing and stationery | ₹0.08 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.07 Cr | ₹0.09 Cr |
Professional and legal fees | ₹1.65 Cr | ₹1.59 Cr | ₹1.24 Cr | ₹0.62 Cr | ₹0.67 Cr |
Traveling and conveyance | ₹0.47 Cr | ₹0.56 Cr | ₹0.38 Cr | ₹0.26 Cr | ₹0.26 Cr |
Other Administration | ₹0.42 Cr | ₹0.51 Cr | ₹0.71 Cr | ₹0.47 Cr | ₹2.15 Cr |
Selling and Distribution Expenses | ₹5.53 Cr | ₹3.03 Cr | ₹22 Cr | ₹2.38 Cr | ₹2.61 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹5.53 Cr | ₹3.03 Cr | ₹22 Cr | ₹2.38 Cr | ₹2.61 Cr |
Miscellaneous Expenses | ₹0.97 Cr | ₹0.63 Cr | ₹1.49 Cr | ₹0.28 Cr | ₹27 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.22 Cr | ₹0.02 Cr | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.76 Cr | ₹0.60 Cr | ₹1.49 Cr | ₹0.28 Cr | ₹27 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹460 Cr | ₹387 Cr | ₹384 Cr | ₹378 Cr | ₹481 Cr |
Operating Profit (Excl OI) | ₹69 Cr | ₹65 Cr | ₹59 Cr | ₹53 Cr | ₹51 Cr |
Other Income | ₹14 Cr | ₹11 Cr | ₹7.31 Cr | ₹3.63 Cr | ₹1.64 Cr |
Interest Received | ₹12 Cr | ₹10 Cr | ₹7.04 Cr | ₹3.36 Cr | ₹1.64 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.91 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.12 Cr | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.26 Cr | ₹0.22 Cr | ₹0.20 Cr | ₹0.16 Cr | - |
Operating Profit | ₹83 Cr | ₹76 Cr | ₹66 Cr | ₹56 Cr | ₹52 Cr |
Interest | ₹27 Cr | ₹25 Cr | ₹19 Cr | ₹18 Cr | ₹25 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹15 Cr | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.44 Cr | ₹0.95 Cr | ₹2.18 Cr | ₹0.28 Cr | ₹0.56 Cr |
Other Interest | ₹11 Cr | ₹24 Cr | ₹17 Cr | ₹18 Cr | ₹24 Cr |
PBDT | ₹56 Cr | ₹51 Cr | ₹47 Cr | ₹38 Cr | ₹27 Cr |
Depreciation | ₹11 Cr | ₹8.43 Cr | ₹6.95 Cr | ₹7.58 Cr | ₹8.08 Cr |
Profit Before Taxation & Exceptional Items | ₹44 Cr | ₹42 Cr | ₹40 Cr | ₹31 Cr | ₹19 Cr |
Exceptional Income / Expenses | - | - | - | ₹0.02 Cr | - |
Profit Before Tax | ₹44 Cr | ₹42 Cr | ₹40 Cr | ₹31 Cr | ₹19 Cr |
Provision for Tax | ₹12 Cr | ₹12 Cr | ₹3.07 Cr | ₹8.20 Cr | ₹6.90 Cr |
Current Income Tax | ₹4.42 Cr | ₹5.65 Cr | ₹14 Cr | ₹8.79 Cr | ₹6.96 Cr |
Deferred Tax | ₹6.77 Cr | ₹4.11 Cr | ₹-11 Cr | ₹0.48 Cr | ₹0.76 Cr |
Other taxes | ₹0.35 Cr | ₹2.45 Cr | ₹0.12 Cr | ₹-1.07 Cr | ₹-0.82 Cr |
Profit After Tax | ₹33 Cr | ₹30 Cr | ₹37 Cr | ₹22 Cr | ₹12 Cr |
Extra items | - | - | ₹-0.26 Cr | ₹-0.62 Cr | ₹-0.58 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹155 Cr | ₹126 Cr | ₹89 Cr | ₹67 Cr | ₹63 Cr |
Appropriations | ₹188 Cr | ₹155 Cr | ₹126 Cr | ₹89 Cr | ₹75 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.00 Cr | ₹0.15 Cr | ₹0.08 Cr | - | ₹8.13 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹18.84 | ₹17.27 | ₹21.86 | ₹14.51 | ₹7.97 |
Adjusted EPS | ₹18.84 | ₹17.27 | ₹21.86 | ₹14.51 | ₹7.97 |
Compare Income Statement of peers of INDIAN SUCROSE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
INDIAN SUCROSE | ₹172.5 Cr | -2.1% | -13.5% | -2.1% | Stock Analytics | |
EID PARRY (INDIA) | ₹14,942.1 Cr | 2.5% | -2.9% | 30% | Stock Analytics | |
BALRAMPUR CHINI MILLS | ₹9,477.3 Cr | -3.7% | -6.4% | 18% | Stock Analytics | |
TRIVENI ENGINEERING & INDUSTRIES | ₹8,319.2 Cr | -0.7% | -10.4% | 8.4% | Stock Analytics | |
SHREE RENUKA SUGARS | ₹7,820.1 Cr | -2.9% | -6% | -28.5% | Stock Analytics | |
BAJAJ HINDUSTHAN SUGAR | ₹3,471.9 Cr | -2% | -8.1% | -19.6% | Stock Analytics |
INDIAN SUCROSE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
INDIAN SUCROSE | -2.1% |
-13.5% |
-2.1% |
SENSEX | 2% |
0.1% |
8.6% |
You may also like the below Video Courses