KCP
|
KCP Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,099 Cr | ₹2,501 Cr | ₹2,464 Cr | ₹1,693 Cr | ₹1,424 Cr |
Sales | ₹3,041 Cr | ₹2,447 Cr | ₹2,438 Cr | ₹1,680 Cr | ₹1,383 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹52 Cr | ₹47 Cr | ₹21 Cr | ₹10 Cr | ₹23 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹6.42 Cr | ₹7.45 Cr | ₹5.15 Cr | ₹2.27 Cr | ₹17 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,847 Cr | ₹2,254 Cr | ₹2,108 Cr | ₹1,693 Cr | ₹1,424 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹17 Cr | ₹-123 Cr | ₹-74 Cr | ₹43 Cr | ₹17 Cr |
Raw Material Consumed | ₹1,083 Cr | ₹807 Cr | ₹633 Cr | ₹458 Cr | ₹469 Cr |
Opening Raw Materials | ₹17 Cr | ₹11 Cr | ₹5.81 Cr | ₹9.03 Cr | ₹12 Cr |
Purchases Raw Materials | ₹1,079 Cr | ₹813 Cr | ₹639 Cr | ₹455 Cr | ₹465 Cr |
Closing Raw Materials | ₹13 Cr | ₹17 Cr | ₹11 Cr | ₹5.81 Cr | ₹9.03 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹611 Cr | ₹694 Cr | ₹468 Cr | ₹310 Cr | ₹242 Cr |
Electricity & Power | ₹611 Cr | ₹694 Cr | ₹468 Cr | ₹310 Cr | ₹242 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹136 Cr | ₹117 Cr | ₹125 Cr | ₹117 Cr | ₹103 Cr |
Salaries, Wages & Bonus | ₹112 Cr | ₹96 Cr | ₹102 Cr | ₹102 Cr | ₹86 Cr |
Contributions to EPF & Pension Funds | ₹9.91 Cr | ₹9.28 Cr | ₹8.01 Cr | ₹5.70 Cr | ₹6.53 Cr |
Workmen and Staff Welfare Expenses | ₹13 Cr | ₹11 Cr | ₹9.98 Cr | ₹7.65 Cr | ₹8.87 Cr |
Other Employees Cost | ₹1.60 Cr | ₹1.49 Cr | ₹5.10 Cr | ₹1.26 Cr | ₹1.25 Cr |
Other Manufacturing Expenses | ₹190 Cr | ₹162 Cr | ₹154 Cr | ₹91 Cr | ₹101 Cr |
Sub-contracted / Out sourced services | ₹32 Cr | ₹26 Cr | ₹21 Cr | ₹13 Cr | ₹18 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹32 Cr | ₹27 Cr | ₹22 Cr | ₹16 Cr | ₹21 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹125 Cr | ₹109 Cr | ₹110 Cr | ₹63 Cr | ₹63 Cr |
General and Administration Expenses | ₹34 Cr | ₹33 Cr | ₹28 Cr | ₹24 Cr | ₹26 Cr |
Rent , Rates & Taxes | ₹8.77 Cr | ₹8.99 Cr | ₹7.47 Cr | ₹6.74 Cr | ₹5.73 Cr |
Insurance | ₹4.09 Cr | ₹3.88 Cr | ₹3.76 Cr | ₹3.55 Cr | ₹2.15 Cr |
Printing and stationery | ₹0.91 Cr | ₹0.82 Cr | ₹0.64 Cr | ₹0.51 Cr | ₹0.77 Cr |
Professional and legal fees | ₹8.51 Cr | ₹7.90 Cr | ₹7.63 Cr | ₹5.61 Cr | ₹7.21 Cr |
Traveling and conveyance | ₹3.46 Cr | ₹3.73 Cr | ₹2.14 Cr | ₹1.17 Cr | ₹2.91 Cr |
Other Administration | ₹8.24 Cr | ₹7.58 Cr | ₹6.54 Cr | ₹6.25 Cr | ₹6.73 Cr |
Selling and Distribution Expenses | ₹399 Cr | ₹370 Cr | ₹379 Cr | ₹264 Cr | ₹243 Cr |
Advertisement & Sales Promotion | ₹7.35 Cr | ₹6.11 Cr | ₹6.75 Cr | ₹4.89 Cr | ₹7.06 Cr |
Sales Commissions & Incentives | ₹4.06 Cr | ₹2.92 Cr | ₹0.29 Cr | ₹0.05 Cr | - |
Freight and Forwarding | ₹388 Cr | ₹361 Cr | ₹372 Cr | ₹259 Cr | ₹236 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹21 Cr | ₹18 Cr | ₹18 Cr | ₹13 Cr | ₹24 Cr |
Bad debts /advances written off | ₹0.12 Cr | ₹0.06 Cr | ₹0.63 Cr | ₹0.05 Cr | ₹0.02 Cr |
Provision for doubtful debts | ₹0.08 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.25 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | ₹0.00 Cr | ₹0.35 Cr |
Losson foreign exchange fluctuations | ₹0.07 Cr | ₹0.02 Cr | - | ₹0.29 Cr | ₹0.00 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹20 Cr | ₹18 Cr | ₹18 Cr | ₹13 Cr | ₹23 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,490 Cr | ₹2,077 Cr | ₹1,731 Cr | ₹1,321 Cr | ₹1,224 Cr |
Operating Profit (Excl OI) | ₹357 Cr | ₹176 Cr | ₹378 Cr | ₹372 Cr | ₹199 Cr |
Other Income | ₹69 Cr | ₹38 Cr | ₹39 Cr | ₹27 Cr | ₹4.12 Cr |
Interest Received | ₹61 Cr | ₹32 Cr | ₹28 Cr | ₹19 Cr | - |
Dividend Received | ₹0.15 Cr | ₹0.16 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹0.54 Cr | ₹0.80 Cr | ₹0.23 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹7.89 Cr | ₹5.80 Cr | ₹10 Cr | ₹8.18 Cr | ₹4.12 Cr |
Operating Profit | ₹426 Cr | ₹215 Cr | ₹416 Cr | ₹399 Cr | ₹204 Cr |
Interest | ₹43 Cr | ₹41 Cr | ₹37 Cr | ₹55 Cr | ₹68 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.04 Cr | ₹3.66 Cr | ₹4.12 Cr | ₹9.35 Cr | ₹10 Cr |
Other Interest | ₹40 Cr | ₹37 Cr | ₹33 Cr | ₹45 Cr | ₹58 Cr |
PBDT | ₹383 Cr | ₹174 Cr | ₹379 Cr | ₹344 Cr | ₹135 Cr |
Depreciation | ₹89 Cr | ₹90 Cr | ₹87 Cr | ₹92 Cr | ₹96 Cr |
Profit Before Taxation & Exceptional Items | ₹294 Cr | ₹84 Cr | ₹292 Cr | ₹252 Cr | ₹39 Cr |
Exceptional Income / Expenses | ₹-0.64 Cr | - | - | - | - |
Profit Before Tax | ₹293 Cr | ₹84 Cr | ₹292 Cr | ₹252 Cr | ₹39 Cr |
Provision for Tax | ₹17 Cr | ₹-5.67 Cr | ₹53 Cr | ₹63 Cr | ₹-19 Cr |
Current Income Tax | ₹13 Cr | - | ₹51 Cr | ₹38 Cr | ₹4.88 Cr |
Deferred Tax | ₹4.75 Cr | ₹-10 Cr | ₹0.17 Cr | ₹43 Cr | ₹-19 Cr |
Other taxes | ₹-0.73 Cr | ₹4.44 Cr | ₹2.11 Cr | ₹-18 Cr | ₹-4.67 Cr |
Profit After Tax | ₹276 Cr | ₹90 Cr | ₹239 Cr | ₹189 Cr | ₹58 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-92 Cr | ₹-49 Cr | ₹-52 Cr | ₹-22 Cr | ₹-31 Cr |
Share of Associate | ₹4.22 Cr | ₹1.38 Cr | ₹0.49 Cr | ₹-3.81 Cr | ₹0.29 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹189 Cr | ₹42 Cr | ₹188 Cr | ₹163 Cr | ₹27 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹767 Cr | ₹738 Cr | ₹576 Cr | ₹415 Cr | ₹401 Cr |
Appropriations | ₹956 Cr | ₹780 Cr | ₹764 Cr | ₹578 Cr | ₹428 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.29 Cr | ₹13 Cr | ₹26 Cr | ₹1.93 Cr | ₹13 Cr |
Equity Dividend % | ₹100.00 | ₹10.00 | ₹100.00 | ₹200.00 | ₹15.00 |
Earnings Per Share | ₹14.63 | ₹3.24 | ₹14.59 | ₹12.64 | ₹2.10 |
Adjusted EPS | ₹14.63 | ₹3.24 | ₹14.59 | ₹12.64 | ₹2.10 |
Compare Income Statement of peers of KCP
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KCP | ₹3,187.7 Cr | -3.1% | 10.1% | 70.8% | Stock Analytics | |
ULTRATECH CEMENT | ₹329,829.0 Cr | -4.3% | 4.3% | 17.1% | Stock Analytics | |
AMBUJA CEMENTS | ₹135,189.0 Cr | -4.8% | 13.5% | 7.2% | Stock Analytics | |
SHREE CEMENT | ₹97,643.3 Cr | -3.6% | 12.5% | -3.3% | Stock Analytics | |
ACC | ₹38,767.7 Cr | -8.1% | 1.9% | -5.4% | Stock Analytics | |
DALMIA BHARAT | ₹33,818.0 Cr | -7.2% | 1.8% | -21% | Stock Analytics |
KCP Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KCP | -3.1% |
10.1% |
70.8% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses