KAVERI SEED COMPANY
|
KAVERI SEED COMPANY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,148 Cr | ₹1,070 Cr | ₹970 Cr | ₹1,036 Cr | ₹930 Cr |
Sales | ₹1,148 Cr | ₹1,070 Cr | ₹970 Cr | ₹1,036 Cr | ₹930 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,148 Cr | ₹1,070 Cr | ₹970 Cr | ₹1,036 Cr | ₹930 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-13 Cr | ₹17 Cr | ₹58 Cr | ₹-150 Cr | ₹-99 Cr |
Raw Material Consumed | ₹463 Cr | ₹435 Cr | ₹374 Cr | ₹595 Cr | ₹504 Cr |
Opening Raw Materials | ₹104 Cr | ₹94 Cr | ₹77 Cr | ₹72 Cr | ₹57 Cr |
Purchases Raw Materials | ₹479 Cr | ₹445 Cr | ₹391 Cr | ₹601 Cr | ₹519 Cr |
Closing Raw Materials | ₹120 Cr | ₹104 Cr | ₹94 Cr | ₹77 Cr | ₹72 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹12 Cr | ₹9.45 Cr | ₹9.39 Cr | ₹8.05 Cr | ₹8.16 Cr |
Electricity & Power | ₹12 Cr | ₹9.45 Cr | ₹9.39 Cr | ₹8.05 Cr | ₹8.16 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹119 Cr | ₹98 Cr | ₹91 Cr | ₹85 Cr | ₹68 Cr |
Salaries, Wages & Bonus | ₹105 Cr | ₹90 Cr | ₹78 Cr | ₹72 Cr | ₹62 Cr |
Contributions to EPF & Pension Funds | ₹8.01 Cr | ₹7.05 Cr | ₹6.36 Cr | ₹5.71 Cr | ₹4.66 Cr |
Workmen and Staff Welfare Expenses | ₹1.77 Cr | ₹1.33 Cr | ₹1.44 Cr | ₹1.16 Cr | ₹1.02 Cr |
Other Employees Cost | ₹4.63 Cr | ₹0.16 Cr | ₹5.57 Cr | ₹5.28 Cr | ₹0.03 Cr |
Other Manufacturing Expenses | ₹117 Cr | ₹103 Cr | ₹95 Cr | ₹85 Cr | ₹81 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹6.63 Cr | ₹5.23 Cr | ₹28 Cr | ₹36 Cr | ₹28 Cr |
Repairs and Maintenance | ₹30 Cr | ₹28 Cr | ₹31 Cr | ₹26 Cr | ₹20 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹81 Cr | ₹70 Cr | ₹36 Cr | ₹23 Cr | ₹32 Cr |
General and Administration Expenses | ₹54 Cr | ₹50 Cr | ₹41 Cr | ₹36 Cr | ₹36 Cr |
Rent , Rates & Taxes | ₹6.38 Cr | ₹5.41 Cr | ₹4.96 Cr | ₹4.64 Cr | ₹3.55 Cr |
Insurance | ₹3.70 Cr | ₹3.62 Cr | ₹2.97 Cr | ₹1.91 Cr | ₹1.41 Cr |
Printing and stationery | ₹0.74 Cr | ₹0.74 Cr | ₹0.72 Cr | ₹0.69 Cr | ₹0.66 Cr |
Professional and legal fees | ₹4.39 Cr | ₹3.83 Cr | ₹3.93 Cr | ₹3.69 Cr | ₹4.65 Cr |
Traveling and conveyance | ₹32 Cr | ₹30 Cr | ₹22 Cr | ₹18 Cr | ₹19 Cr |
Other Administration | ₹6.51 Cr | ₹6.03 Cr | ₹5.74 Cr | ₹6.90 Cr | ₹6.72 Cr |
Selling and Distribution Expenses | ₹94 Cr | ₹93 Cr | ₹82 Cr | ₹69 Cr | ₹70 Cr |
Advertisement & Sales Promotion | ₹46 Cr | ₹42 Cr | ₹40 Cr | ₹34 Cr | ₹39 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹37 Cr | ₹38 Cr | ₹34 Cr | ₹28 Cr | ₹23 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹10 Cr | ₹13 Cr | ₹8.53 Cr | ₹6.70 Cr | ₹7.91 Cr |
Miscellaneous Expenses | ₹16 Cr | ₹20 Cr | ₹17 Cr | ₹9.33 Cr | ₹9.65 Cr |
Bad debts /advances written off | ₹0.50 Cr | ₹0.39 Cr | ₹1.79 Cr | ₹0.37 Cr | ₹1.47 Cr |
Provision for doubtful debts | ₹6.94 Cr | ₹5.62 Cr | ₹8.47 Cr | ₹3.24 Cr | ₹2.42 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹0.08 Cr | - |
Losson foreign exchange fluctuations | - | - | - | ₹0.06 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹8.68 Cr | ₹14 Cr | ₹6.49 Cr | ₹5.58 Cr | ₹5.76 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹863 Cr | ₹826 Cr | ₹767 Cr | ₹738 Cr | ₹677 Cr |
Operating Profit (Excl OI) | ₹286 Cr | ₹244 Cr | ₹203 Cr | ₹298 Cr | ₹253 Cr |
Other Income | ₹63 Cr | ₹62 Cr | ₹41 Cr | ₹46 Cr | ₹46 Cr |
Interest Received | ₹2.01 Cr | ₹0.89 Cr | ₹0.30 Cr | ₹0.75 Cr | ₹0.58 Cr |
Dividend Received | ₹0.02 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.26 Cr |
Profit on sale of Fixed Assets | ₹0.07 Cr | ₹0.44 Cr | ₹0.12 Cr | - | ₹0.42 Cr |
Profits on sale of Investments | ₹38 Cr | ₹59 Cr | ₹25 Cr | ₹27 Cr | ₹40 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.46 Cr | ₹0.91 Cr | ₹0.01 Cr | - | ₹0.15 Cr |
Others | ₹23 Cr | ₹1.12 Cr | ₹16 Cr | ₹18 Cr | ₹4.11 Cr |
Operating Profit | ₹349 Cr | ₹307 Cr | ₹244 Cr | ₹344 Cr | ₹299 Cr |
Interest | ₹0.24 Cr | ₹0.19 Cr | ₹0.13 Cr | ₹0.51 Cr | ₹0.48 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.01 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.04 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.19 Cr | ₹0.14 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.10 Cr |
Other Interest | ₹0.05 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.36 Cr | ₹0.34 Cr |
PBDT | ₹349 Cr | ₹306 Cr | ₹244 Cr | ₹343 Cr | ₹298 Cr |
Depreciation | ₹28 Cr | ₹21 Cr | ₹21 Cr | ₹22 Cr | ₹26 Cr |
Profit Before Taxation & Exceptional Items | ₹321 Cr | ₹286 Cr | ₹223 Cr | ₹321 Cr | ₹273 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹321 Cr | ₹286 Cr | ₹223 Cr | ₹321 Cr | ₹273 Cr |
Provision for Tax | ₹21 Cr | ₹13 Cr | ₹9.96 Cr | ₹9.81 Cr | ₹13 Cr |
Current Income Tax | ₹17 Cr | ₹14 Cr | ₹7.49 Cr | ₹8.09 Cr | ₹11 Cr |
Deferred Tax | ₹3.72 Cr | ₹-2.31 Cr | ₹2.46 Cr | ₹3.08 Cr | ₹0.95 Cr |
Other taxes | ₹0.16 Cr | ₹1.12 Cr | ₹0.00 Cr | ₹-1.36 Cr | ₹0.55 Cr |
Profit After Tax | ₹300 Cr | ₹273 Cr | ₹213 Cr | ₹311 Cr | ₹260 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-1.14 Cr | ₹-0.92 Cr | ₹-0.35 Cr | ₹-0.71 Cr | ₹-0.87 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹299 Cr | ₹272 Cr | ₹212 Cr | ₹310 Cr | ₹259 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,373 Cr | ₹1,277 Cr | ₹1,224 Cr | ₹946 Cr | ₹951 Cr |
Appropriations | ₹1,672 Cr | ₹1,549 Cr | ₹1,436 Cr | ₹1,257 Cr | ₹1,210 Cr |
General Reserves | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹3.89 Cr |
Other Appropriation | ₹388 Cr | ₹142 Cr | ₹126 Cr | ₹-0.70 Cr | ₹230 Cr |
Equity Dividend % | ₹250.00 | ₹200.00 | ₹200.00 | ₹200.00 | ₹150.00 |
Earnings Per Share | ₹58.08 | ₹48.59 | ₹36.43 | ₹51.47 | ₹42.94 |
Adjusted EPS | ₹58.08 | ₹48.59 | ₹36.43 | ₹51.47 | ₹42.94 |
Compare Income Statement of peers of KAVERI SEED COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KAVERI SEED COMPANY | ₹4,806.2 Cr | -1.8% | 3.7% | 40.3% | Stock Analytics | |
BOMBAY BURMAH TRADING CORPORATION | ₹12,995.0 Cr | -11% | -7% | 13% | Stock Analytics | |
VENKYS (INDIA) | ₹2,364.2 Cr | -4.7% | -3.7% | -4.5% | Stock Analytics | |
BOMBAY SUPER HYBRID SEEDS | ₹1,487.4 Cr | -10.6% | 1% | -38.1% | Stock Analytics | |
INDO US BIOTECH | ₹421.4 Cr | -2% | -13.8% | -11.3% | Stock Analytics | |
TIERRA AGROTECH | ₹323.6 Cr | -5% | -12.3% | -35.7% | Stock Analytics |
KAVERI SEED COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KAVERI SEED COMPANY | -1.8% |
3.7% |
40.3% |
SENSEX | -2.5% |
-1.4% |
6.1% |
You may also like the below Video Courses