KAYCEE INDUSTRIES
|
KAYCEE INDUSTRIES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹49 Cr | ₹42 Cr | ₹29 Cr | ₹23 Cr | ₹23 Cr |
Sales | ₹49 Cr | ₹42 Cr | ₹29 Cr | ₹23 Cr | ₹23 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.27 Cr | ₹0.20 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹0.17 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹49 Cr | ₹42 Cr | ₹29 Cr | ₹23 Cr | ₹23 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.30 Cr | ₹-0.15 Cr | ₹0.52 Cr | ₹0.11 Cr | ₹-0.78 Cr |
Raw Material Consumed | ₹31 Cr | ₹26 Cr | ₹17 Cr | ₹13 Cr | ₹12 Cr |
Opening Raw Materials | ₹1.75 Cr | ₹1.43 Cr | ₹1.25 Cr | ₹0.92 Cr | ₹1.02 Cr |
Purchases Raw Materials | ₹18 Cr | ₹27 Cr | ₹18 Cr | ₹13 Cr | ₹11 Cr |
Closing Raw Materials | ₹1.57 Cr | ₹1.75 Cr | ₹1.43 Cr | ₹1.19 Cr | ₹0.92 Cr |
Other Direct Purchases / Brought in cost | ₹12 Cr | - | - | ₹0.44 Cr | ₹0.30 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.40 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.07 Cr |
Electricity & Power | ₹0.40 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.07 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹4.35 Cr | ₹4.22 Cr | ₹4.20 Cr | ₹3.78 Cr | ₹4.72 Cr |
Salaries, Wages & Bonus | ₹3.84 Cr | ₹3.76 Cr | ₹3.72 Cr | ₹3.20 Cr | ₹4.26 Cr |
Contributions to EPF & Pension Funds | ₹0.18 Cr | ₹0.17 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.19 Cr |
Workmen and Staff Welfare Expenses | ₹0.34 Cr | ₹0.29 Cr | ₹0.30 Cr | ₹0.39 Cr | ₹0.27 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹3.47 Cr | ₹3.37 Cr | ₹2.28 Cr | ₹2.13 Cr | ₹2.58 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹3.10 Cr | ₹3.08 Cr | ₹2.04 Cr | ₹1.88 Cr | ₹2.26 Cr |
Repairs and Maintenance | ₹0.37 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.14 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | - | ₹0.13 Cr | ₹0.13 Cr | ₹0.15 Cr | ₹0.18 Cr |
General and Administration Expenses | ₹2.74 Cr | ₹2.42 Cr | ₹2.01 Cr | ₹1.77 Cr | ₹2.00 Cr |
Rent , Rates & Taxes | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.06 Cr |
Insurance | ₹0.14 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.09 Cr |
Printing and stationery | ₹0.10 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.08 Cr |
Professional and legal fees | ₹0.96 Cr | ₹0.90 Cr | ₹0.68 Cr | ₹0.68 Cr | ₹0.86 Cr |
Traveling and conveyance | ₹0.63 Cr | ₹0.65 Cr | ₹0.51 Cr | ₹0.43 Cr | ₹0.51 Cr |
Other Administration | ₹0.78 Cr | ₹0.58 Cr | ₹0.54 Cr | ₹0.44 Cr | ₹0.41 Cr |
Selling and Distribution Expenses | ₹0.52 Cr | ₹0.43 Cr | ₹0.31 Cr | ₹0.17 Cr | ₹0.46 Cr |
Advertisement & Sales Promotion | ₹0.07 Cr | ₹0.11 Cr | ₹0.04 Cr | ₹0.14 Cr | ₹0.26 Cr |
Sales Commissions & Incentives | ₹0.01 Cr | ₹0.05 Cr | - | ₹0.01 Cr | ₹0.01 Cr |
Freight and Forwarding | ₹0.18 Cr | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.26 Cr | ₹0.28 Cr | ₹0.27 Cr | ₹0.03 Cr | ₹0.19 Cr |
Miscellaneous Expenses | ₹0.18 Cr | ₹0.47 Cr | ₹0.49 Cr | ₹0.25 Cr | ₹0.49 Cr |
Bad debts /advances written off | ₹0.00 Cr | ₹0.36 Cr | ₹0.33 Cr | ₹0.09 Cr | ₹0.39 Cr |
Provision for doubtful debts | ₹0.04 Cr | - | - | ₹0.08 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.13 Cr | ₹0.10 Cr | ₹0.16 Cr | ₹0.07 Cr | ₹0.10 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹42 Cr | ₹37 Cr | ₹27 Cr | ₹21 Cr | ₹21 Cr |
Operating Profit (Excl OI) | ₹6.78 Cr | ₹4.48 Cr | ₹2.17 Cr | ₹1.23 Cr | ₹2.21 Cr |
Other Income | ₹0.63 Cr | ₹0.85 Cr | ₹0.73 Cr | ₹0.35 Cr | ₹0.38 Cr |
Interest Received | ₹0.25 Cr | ₹0.17 Cr | ₹0.16 Cr | ₹0.20 Cr | ₹0.16 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.01 Cr | - | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr |
Profits on sale of Investments | ₹0.01 Cr | - | - | - | - |
Provision Written Back | - | ₹0.29 Cr | ₹0.31 Cr | ₹0.05 Cr | ₹0.20 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.37 Cr | ₹0.40 Cr | ₹0.24 Cr | ₹0.09 Cr | ₹0.01 Cr |
Operating Profit | ₹7.41 Cr | ₹5.33 Cr | ₹2.90 Cr | ₹1.57 Cr | ₹2.59 Cr |
Interest | ₹0.41 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | ₹0.01 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.03 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.02 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.04 Cr |
Other Interest | ₹0.40 Cr | ₹0.04 Cr | - | - | - |
PBDT | ₹7.00 Cr | ₹5.27 Cr | ₹2.83 Cr | ₹1.50 Cr | ₹2.52 Cr |
Depreciation | ₹1.05 Cr | ₹0.49 Cr | ₹0.33 Cr | ₹0.41 Cr | ₹0.42 Cr |
Profit Before Taxation & Exceptional Items | ₹5.95 Cr | ₹4.78 Cr | ₹2.50 Cr | ₹1.10 Cr | ₹2.10 Cr |
Exceptional Income / Expenses | - | ₹0.02 Cr | - | ₹0.15 Cr | ₹-0.20 Cr |
Profit Before Tax | ₹5.95 Cr | ₹4.79 Cr | ₹2.50 Cr | ₹1.25 Cr | ₹1.91 Cr |
Provision for Tax | ₹1.45 Cr | ₹1.30 Cr | ₹0.64 Cr | ₹0.40 Cr | ₹0.53 Cr |
Current Income Tax | ₹1.56 Cr | ₹1.20 Cr | ₹0.52 Cr | ₹0.29 Cr | ₹0.40 Cr |
Deferred Tax | ₹-0.07 Cr | ₹0.07 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹-0.04 Cr |
Other taxes | ₹-0.04 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.17 Cr |
Profit After Tax | ₹4.50 Cr | ₹3.49 Cr | ₹1.87 Cr | ₹0.85 Cr | ₹1.38 Cr |
Extra items | - | ₹0.03 Cr | ₹0.05 Cr | ₹-0.01 Cr | ₹-0.08 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹13 Cr | ₹9.69 Cr | ₹7.96 Cr | ₹7.32 Cr | ₹6.10 Cr |
Appropriations | ₹18 Cr | ₹13 Cr | ₹9.88 Cr | ₹8.16 Cr | ₹7.39 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.38 Cr | ₹0.32 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.08 Cr |
Equity Dividend % | ₹20.00 | ₹60.00 | ₹50.00 | ₹30.00 | ₹30.00 |
Earnings Per Share | ₹708.15 | ₹550.56 | ₹294.01 | ₹133.62 | ₹217.43 |
Adjusted EPS | ₹14.16 | ₹11.01 | ₹5.88 | ₹2.67 | ₹4.35 |
Compare Income Statement of peers of KAYCEE INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KAYCEE INDUSTRIES | ₹336.2 Cr | -0.6% | 21.5% | 176.3% | Stock Analytics | |
ABB INDIA | ₹108,939.0 Cr | -5.6% | -5.5% | -24% | Stock Analytics | |
SIEMENS | ₹97,163.9 Cr | -48.3% | -46.8% | -51% | Stock Analytics | |
HAVELLS INDIA | ₹96,041.2 Cr | -3.1% | 0.7% | -5.6% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹87,512.5 Cr | -10.5% | -12.5% | 6.8% | Stock Analytics | |
SUZLON ENERGY | ₹72,379.2 Cr | -11% | -6.7% | 24.4% | Stock Analytics |
KAYCEE INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KAYCEE INDUSTRIES | -0.6% |
21.5% |
176.3% |
SENSEX | -1.5% |
1.1% |
1.2% |
You may also like the below Video Courses