KANPUR PLASTIPACK
|
KANPUR PLASTIPACK Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹496 Cr | ₹652 Cr | ₹466 Cr | ₹326 Cr | ₹326 Cr |
Sales | ₹494 Cr | ₹650 Cr | ₹464 Cr | ₹324 Cr | ₹324 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.88 Cr | ₹1.03 Cr | ₹0.92 Cr | ₹0.59 Cr | ₹0.59 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.29 Cr | ₹1.25 Cr | ₹1.03 Cr | ₹0.91 Cr | ₹0.91 Cr |
Less: Excise Duty | ₹19 Cr | ₹27 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr |
Net Sales | ₹477 Cr | ₹625 Cr | ₹452 Cr | ₹315 Cr | ₹315 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹14 Cr | ₹-14 Cr | ₹-14 Cr | ₹2.09 Cr | ₹2.09 Cr |
Raw Material Consumed | ₹283 Cr | ₹392 Cr | ₹266 Cr | ₹188 Cr | ₹188 Cr |
Opening Raw Materials | ₹51 Cr | ₹31 Cr | ₹12 Cr | ₹15 Cr | ₹15 Cr |
Purchases Raw Materials | ₹251 Cr | ₹374 Cr | ₹258 Cr | ₹163 Cr | ₹163 Cr |
Closing Raw Materials | ₹34 Cr | ₹51 Cr | ₹31 Cr | ₹12 Cr | ₹12 Cr |
Other Direct Purchases / Brought in cost | ₹15 Cr | ₹38 Cr | ₹27 Cr | ₹22 Cr | ₹22 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹18 Cr | ₹24 Cr | ₹23 Cr | ₹18 Cr | ₹18 Cr |
Electricity & Power | ₹18 Cr | ₹24 Cr | ₹23 Cr | ₹18 Cr | ₹18 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹54 Cr | ₹53 Cr | ₹36 Cr | ₹33 Cr | ₹33 Cr |
Salaries, Wages & Bonus | ₹47 Cr | ₹46 Cr | ₹31 Cr | ₹28 Cr | ₹28 Cr |
Contributions to EPF & Pension Funds | ₹2.25 Cr | ₹2.12 Cr | ₹1.79 Cr | ₹1.72 Cr | ₹1.72 Cr |
Workmen and Staff Welfare Expenses | ₹4.59 Cr | ₹5.34 Cr | ₹3.78 Cr | ₹2.98 Cr | ₹2.98 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹40 Cr | ₹48 Cr | ₹45 Cr | ₹34 Cr | ₹34 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹2.10 Cr | ₹2.78 Cr | ₹2.26 Cr | ₹1.80 Cr | ₹1.80 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹38 Cr | ₹45 Cr | ₹43 Cr | ₹32 Cr | ₹32 Cr |
General and Administration Expenses | ₹11 Cr | ₹12 Cr | ₹9.26 Cr | ₹6.55 Cr | ₹6.55 Cr |
Rent , Rates & Taxes | ₹0.75 Cr | ₹0.99 Cr | ₹0.56 Cr | ₹0.58 Cr | ₹0.58 Cr |
Insurance | ₹2.79 Cr | ₹2.51 Cr | ₹1.70 Cr | ₹1.06 Cr | ₹1.06 Cr |
Printing and stationery | ₹0.41 Cr | ₹0.40 Cr | ₹0.31 Cr | ₹0.29 Cr | ₹0.29 Cr |
Professional and legal fees | ₹2.60 Cr | ₹2.89 Cr | ₹1.36 Cr | ₹1.05 Cr | ₹1.05 Cr |
Traveling and conveyance | ₹0.89 Cr | ₹0.36 Cr | ₹0.12 Cr | ₹0.45 Cr | ₹0.45 Cr |
Other Administration | ₹3.70 Cr | ₹5.30 Cr | ₹5.22 Cr | ₹3.12 Cr | ₹3.12 Cr |
Selling and Distribution Expenses | ₹33 Cr | ₹59 Cr | ₹27 Cr | ₹14 Cr | ₹14 Cr |
Advertisement & Sales Promotion | ₹0.87 Cr | ₹2.01 Cr | ₹1.09 Cr | ₹1.01 Cr | ₹1.01 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹31 Cr | ₹56 Cr | ₹24 Cr | ₹13 Cr | ₹13 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.68 Cr | ₹1.07 Cr | ₹1.12 Cr | ₹0.57 Cr | ₹0.57 Cr |
Miscellaneous Expenses | ₹2.69 Cr | ₹1.10 Cr | ₹5.04 Cr | ₹1.14 Cr | ₹1.14 Cr |
Bad debts /advances written off | ₹0.15 Cr | ₹0.14 Cr | ₹3.94 Cr | ₹0.25 Cr | ₹0.25 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹2.03 Cr | ₹0.31 Cr | ₹0.11 Cr | ₹0.13 Cr | ₹0.13 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.51 Cr | ₹0.65 Cr | ₹0.99 Cr | ₹0.76 Cr | ₹0.76 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹455 Cr | ₹576 Cr | ₹397 Cr | ₹297 Cr | ₹297 Cr |
Operating Profit (Excl OI) | ₹21 Cr | ₹49 Cr | ₹55 Cr | ₹18 Cr | ₹18 Cr |
Other Income | ₹4.49 Cr | ₹13 Cr | ₹7.52 Cr | ₹7.82 Cr | ₹7.82 Cr |
Interest Received | ₹1.14 Cr | ₹1.26 Cr | ₹1.16 Cr | ₹0.69 Cr | ₹0.69 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹0.02 Cr | ₹0.01 Cr | ₹0.17 Cr | ₹0.08 Cr | ₹0.08 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹2.98 Cr | ₹9.72 Cr | ₹5.84 Cr | ₹2.62 Cr | ₹2.62 Cr |
Others | ₹0.35 Cr | ₹1.69 Cr | ₹0.35 Cr | ₹4.43 Cr | ₹4.43 Cr |
Operating Profit | ₹26 Cr | ₹62 Cr | ₹62 Cr | ₹26 Cr | ₹26 Cr |
Interest | ₹12 Cr | ₹14 Cr | ₹9.17 Cr | ₹11 Cr | ₹11 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹11 Cr | ₹13 Cr | ₹7.70 Cr | ₹9.31 Cr | ₹9.31 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.27 Cr | ₹1.53 Cr | ₹1.47 Cr | ₹1.22 Cr | ₹1.22 Cr |
Other Interest | - | - | - | - | - |
PBDT | ₹13 Cr | ₹48 Cr | ₹53 Cr | ₹15 Cr | ₹15 Cr |
Depreciation | ₹11 Cr | ₹11 Cr | ₹9.18 Cr | ₹8.88 Cr | ₹8.88 Cr |
Profit Before Taxation & Exceptional Items | ₹2.15 Cr | ₹37 Cr | ₹44 Cr | ₹6.31 Cr | ₹6.31 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹2.15 Cr | ₹37 Cr | ₹44 Cr | ₹6.31 Cr | ₹6.31 Cr |
Provision for Tax | ₹-1.46 Cr | ₹11 Cr | ₹14 Cr | ₹1.38 Cr | ₹1.38 Cr |
Current Income Tax | ₹0.41 Cr | ₹6.81 Cr | ₹7.71 Cr | ₹1.06 Cr | ₹1.06 Cr |
Deferred Tax | ₹-2.03 Cr | ₹4.02 Cr | ₹5.96 Cr | ₹0.21 Cr | ₹0.21 Cr |
Other taxes | ₹0.16 Cr | ₹0.04 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.12 Cr |
Profit After Tax | ₹3.61 Cr | ₹26 Cr | ₹30 Cr | ₹4.93 Cr | ₹4.93 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹0.00 Cr | ₹-0.66 Cr | ₹-0.56 Cr | ₹0.00 Cr | ₹0.00 Cr |
Consolidated Net Profit | ₹3.61 Cr | ₹26 Cr | ₹30 Cr | ₹4.93 Cr | ₹4.93 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹146 Cr | ₹125 Cr | ₹96 Cr | ₹94 Cr | ₹94 Cr |
Appropriations | ₹150 Cr | ₹150 Cr | ₹126 Cr | ₹99 Cr | ₹99 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2.65 Cr | ₹2.58 Cr | ₹0.86 Cr | ₹3.11 Cr | ₹3.11 Cr |
Equity Dividend % | ₹5.00 | ₹22.00 | ₹18.00 | ₹6.00 | ₹6.00 |
Earnings Per Share | ₹1.68 | ₹11.90 | ₹20.79 | ₹3.45 | ₹3.45 |
Adjusted EPS | ₹1.68 | ₹11.90 | ₹13.86 | ₹2.30 | ₹2.30 |
Compare Income Statement of peers of KANPUR PLASTIPACK
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KANPUR PLASTIPACK | ₹288.8 Cr | 1.3% | 10.6% | 12.2% | Stock Analytics | |
SUPREME INDUSTRIES | ₹59,369.8 Cr | -1.6% | 4.1% | 4.5% | Stock Analytics | |
ASTRAL | ₹44,579.9 Cr | -4.6% | -7.7% | -13.6% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹15,117.9 Cr | 7.2% | -5.5% | 13.2% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹6,674.5 Cr | -1.9% | -1.8% | -17.3% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,714.3 Cr | 3.2% | -1.9% | -45.9% | Stock Analytics |
KANPUR PLASTIPACK Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KANPUR PLASTIPACK | 1.3% |
10.6% |
12.2% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses