INDO BORAX & CHEMICALS
|
INDO BORAX & CHEMICALS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹225 Cr | ₹176 Cr | ₹144 Cr | ₹115 Cr | ₹128 Cr |
Sales | ₹225 Cr | ₹175 Cr | ₹144 Cr | ₹115 Cr | ₹128 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | ₹0.30 Cr | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹225 Cr | ₹176 Cr | ₹144 Cr | ₹115 Cr | ₹128 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹9.55 Cr | ₹0.02 Cr | ₹-9.61 Cr | ₹-0.47 Cr | ₹1.50 Cr |
Raw Material Consumed | ₹99 Cr | ₹77 Cr | ₹71 Cr | ₹68 Cr | ₹80 Cr |
Opening Raw Materials | ₹53 Cr | ₹18 Cr | ₹8.67 Cr | ₹11 Cr | ₹7.56 Cr |
Purchases Raw Materials | ₹101 Cr | ₹112 Cr | ₹71 Cr | ₹66 Cr | ₹82 Cr |
Closing Raw Materials | ₹56 Cr | ₹53 Cr | ₹18 Cr | ₹8.67 Cr | ₹11 Cr |
Other Direct Purchases / Brought in cost | - | ₹0.08 Cr | ₹9.89 Cr | ₹0.10 Cr | ₹0.20 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹10 Cr | ₹8.76 Cr | ₹5.54 Cr | ₹5.60 Cr | ₹5.76 Cr |
Electricity & Power | ₹10 Cr | ₹8.60 Cr | ₹5.37 Cr | ₹5.45 Cr | ₹5.63 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.18 Cr | ₹0.17 Cr | ₹0.18 Cr | ₹0.15 Cr | ₹0.14 Cr |
Employee Cost | ₹14 Cr | ₹11 Cr | ₹10 Cr | ₹7.37 Cr | ₹7.18 Cr |
Salaries, Wages & Bonus | ₹13 Cr | ₹11 Cr | ₹9.38 Cr | ₹6.76 Cr | ₹6.23 Cr |
Contributions to EPF & Pension Funds | ₹0.51 Cr | ₹0.52 Cr | ₹0.44 Cr | ₹0.39 Cr | ₹0.35 Cr |
Workmen and Staff Welfare Expenses | ₹0.11 Cr | ₹0.20 Cr | ₹0.18 Cr | ₹0.11 Cr | ₹0.36 Cr |
Other Employees Cost | ₹0.15 Cr | ₹0.15 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.26 Cr |
Other Manufacturing Expenses | ₹13 Cr | ₹11 Cr | ₹9.21 Cr | ₹7.55 Cr | ₹5.91 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹2.57 Cr | ₹2.10 Cr | ₹1.26 Cr | ₹1.54 Cr | ₹0.77 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹10 Cr | ₹9.19 Cr | ₹7.95 Cr | ₹6.01 Cr | ₹5.14 Cr |
General and Administration Expenses | ₹5.95 Cr | ₹7.19 Cr | ₹3.95 Cr | ₹2.89 Cr | ₹2.56 Cr |
Rent , Rates & Taxes | ₹1.09 Cr | ₹0.91 Cr | ₹0.77 Cr | ₹0.91 Cr | ₹0.76 Cr |
Insurance | ₹0.09 Cr | ₹0.11 Cr | ₹0.15 Cr | ₹0.10 Cr | ₹0.06 Cr |
Printing and stationery | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.03 Cr |
Professional and legal fees | ₹3.54 Cr | ₹4.55 Cr | ₹2.37 Cr | ₹0.68 Cr | ₹0.71 Cr |
Traveling and conveyance | ₹0.68 Cr | ₹0.84 Cr | ₹0.25 Cr | ₹0.70 Cr | ₹0.56 Cr |
Other Administration | ₹0.52 Cr | ₹0.74 Cr | ₹0.38 Cr | ₹0.47 Cr | ₹0.44 Cr |
Selling and Distribution Expenses | ₹11 Cr | ₹12 Cr | ₹8.92 Cr | ₹5.32 Cr | ₹5.40 Cr |
Advertisement & Sales Promotion | ₹0.99 Cr | ₹1.86 Cr | ₹1.86 Cr | ₹1.13 Cr | ₹1.14 Cr |
Sales Commissions & Incentives | ₹9.56 Cr | ₹7.10 Cr | ₹5.12 Cr | ₹3.57 Cr | ₹3.68 Cr |
Freight and Forwarding | ₹0.59 Cr | ₹2.66 Cr | ₹1.91 Cr | ₹0.63 Cr | ₹0.58 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.04 Cr | ₹0.00 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.00 Cr |
Miscellaneous Expenses | ₹0.80 Cr | ₹0.65 Cr | ₹0.46 Cr | ₹0.49 Cr | ₹0.39 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.80 Cr | ₹0.65 Cr | ₹0.46 Cr | ₹0.49 Cr | ₹0.39 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹163 Cr | ₹128 Cr | ₹100 Cr | ₹97 Cr | ₹108 Cr |
Operating Profit (Excl OI) | ₹62 Cr | ₹48 Cr | ₹44 Cr | ₹19 Cr | ₹20 Cr |
Other Income | ₹7.18 Cr | ₹3.21 Cr | ₹3.64 Cr | ₹5.60 Cr | ₹5.51 Cr |
Interest Received | ₹2.37 Cr | ₹0.48 Cr | ₹1.57 Cr | ₹0.97 Cr | ₹0.74 Cr |
Dividend Received | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.85 Cr | ₹1.21 Cr |
Profit on sale of Fixed Assets | ₹0.23 Cr | - | ₹0.00 Cr | - | ₹0.02 Cr |
Profits on sale of Investments | ₹1.07 Cr | ₹0.27 Cr | ₹0.16 Cr | ₹0.92 Cr | ₹0.01 Cr |
Provision Written Back | ₹0.03 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.08 Cr |
Foreign Exchange Gains | ₹0.74 Cr | ₹1.27 Cr | ₹0.58 Cr | ₹0.60 Cr | ₹1.70 Cr |
Others | ₹2.74 Cr | ₹1.16 Cr | ₹1.31 Cr | ₹2.27 Cr | ₹1.76 Cr |
Operating Profit | ₹69 Cr | ₹51 Cr | ₹48 Cr | ₹24 Cr | ₹26 Cr |
Interest | ₹0.13 Cr | ₹0.06 Cr | ₹0.09 Cr | ₹0.06 Cr | ₹0.08 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.04 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.07 Cr |
Other Interest | ₹0.09 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.00 Cr | ₹0.01 Cr |
PBDT | ₹69 Cr | ₹51 Cr | ₹48 Cr | ₹24 Cr | ₹26 Cr |
Depreciation | ₹1.55 Cr | ₹1.04 Cr | ₹1.08 Cr | ₹1.39 Cr | ₹1.40 Cr |
Profit Before Taxation & Exceptional Items | ₹67 Cr | ₹50 Cr | ₹47 Cr | ₹23 Cr | ₹24 Cr |
Exceptional Income / Expenses | ₹1.49 Cr | - | - | - | - |
Profit Before Tax | ₹69 Cr | ₹50 Cr | ₹47 Cr | ₹23 Cr | ₹24 Cr |
Provision for Tax | ₹18 Cr | ₹14 Cr | ₹12 Cr | ₹5.34 Cr | ₹6.66 Cr |
Current Income Tax | ₹18 Cr | ₹13 Cr | ₹12 Cr | ₹5.39 Cr | ₹6.68 Cr |
Deferred Tax | ₹0.29 Cr | ₹0.18 Cr | ₹-0.09 Cr | ₹-0.08 Cr | ₹-0.05 Cr |
Other taxes | ₹0.38 Cr | - | ₹0.09 Cr | ₹0.02 Cr | ₹0.03 Cr |
Profit After Tax | ₹51 Cr | ₹36 Cr | ₹34 Cr | ₹18 Cr | ₹17 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹0.41 Cr | ₹1.18 Cr | ₹0.85 Cr | - | - |
Consolidated Net Profit | ₹51 Cr | ₹38 Cr | ₹35 Cr | ₹18 Cr | ₹17 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹182 Cr | ₹151 Cr | ₹120 Cr | ₹105 Cr | ₹90 Cr |
Appropriations | ₹233 Cr | ₹189 Cr | ₹155 Cr | ₹122 Cr | ₹107 Cr |
General Reserves | - | ₹3.50 Cr | ₹3.50 Cr | ₹1.75 Cr | ₹1.75 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹3.21 Cr | ₹3.21 Cr | ₹0.64 Cr | ₹0.58 Cr | ₹0.58 Cr |
Equity Dividend % | ₹100.00 | ₹100.00 | ₹100.00 | ₹20.00 | ₹15.00 |
Earnings Per Share | ₹15.93 | ₹11.70 | ₹109.42 | ₹54.58 | ₹54.39 |
Adjusted EPS | ₹15.93 | ₹11.70 | ₹10.94 | ₹5.46 | ₹5.44 |
Compare Income Statement of peers of INDO BORAX & CHEMICALS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
INDO BORAX & CHEMICALS | ₹580.5 Cr | -4% | -7.8% | -15.4% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹148,207.0 Cr | -2.2% | -4.4% | 11.1% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹86,549.2 Cr | 3.8% | -1.1% | 55.2% | Stock Analytics | |
SRF | ₹66,636.3 Cr | -0.7% | -1.6% | -7.8% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹45,357.1 Cr | 1.8% | 13.6% | 22.2% | Stock Analytics | |
DEEPAK NITRITE | ₹34,277.6 Cr | -0.6% | -5.1% | 8.1% | Stock Analytics |
INDO BORAX & CHEMICALS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
INDO BORAX & CHEMICALS | -4% |
-7.8% |
-15.4% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses