Home > Income Statement > KM SUGAR MILLS

KM SUGAR MILLS
Income Statement

COMMUNITY POLL
for KM SUGAR MILLS
Please provide your vote to see the results

KM SUGAR MILLS Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
INCOME :
Gross Sales ₹657 Cr₹576 Cr₹548 Cr₹503 Cr₹531 Cr
     Sales ₹654 Cr₹558 Cr₹532 Cr₹467 Cr₹478 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹2.88 Cr₹18 Cr₹17 Cr₹36 Cr₹54 Cr
Less: Excise Duty -----
Net Sales ₹657 Cr₹576 Cr₹548 Cr₹503 Cr₹531 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-30 Cr₹32 Cr₹-23 Cr₹-94 Cr₹-0.78 Cr
Raw Material Consumed ₹516 Cr₹401 Cr₹422 Cr₹458 Cr₹394 Cr
     Opening Raw Materials ₹0.03 Cr₹0.11 Cr₹0.03 Cr₹0.09 Cr₹0.17 Cr
     Purchases Raw Materials ₹515 Cr₹399 Cr₹420 Cr₹439 Cr₹378 Cr
     Closing Raw Materials ₹0.04 Cr₹0.03 Cr₹0.11 Cr₹0.03 Cr₹0.09 Cr
     Other Direct Purchases / Brought in cost ₹0.46 Cr₹1.78 Cr₹1.79 Cr₹18 Cr₹17 Cr
     Other raw material cost -----
Power & Fuel Cost ₹2.97 Cr₹3.20 Cr₹1.53 Cr₹1.80 Cr₹3.06 Cr
     Electricity & Power ₹2.97 Cr₹3.20 Cr₹1.53 Cr₹1.80 Cr₹3.06 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹20 Cr₹18 Cr₹14 Cr₹14 Cr₹14 Cr
     Salaries, Wages & Bonus ₹18 Cr₹16 Cr₹13 Cr₹13 Cr₹12 Cr
     Contributions to EPF & Pension Funds ₹1.12 Cr₹1.12 Cr₹0.91 Cr₹0.86 Cr₹0.81 Cr
     Workmen and Staff Welfare Expenses ₹0.38 Cr₹0.51 Cr₹0.21 Cr₹0.38 Cr₹0.26 Cr
     Other Employees Cost ₹0.39 Cr₹0.32 Cr₹0.29 Cr₹0.29 Cr₹0.39 Cr
Other Manufacturing Expenses ₹40 Cr₹37 Cr₹32 Cr₹27 Cr₹20 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹22 Cr₹19 Cr₹19 Cr₹14 Cr₹12 Cr
     Packing Material Consumed ₹12 Cr₹11 Cr₹5.97 Cr₹5.47 Cr₹3.63 Cr
     Other Mfg Exp ₹7.11 Cr₹6.70 Cr₹7.76 Cr₹6.72 Cr₹4.63 Cr
General and Administration Expenses ₹21 Cr₹21 Cr₹16 Cr₹18 Cr₹29 Cr
     Rent , Rates & Taxes ₹5.57 Cr₹5.49 Cr₹2.60 Cr₹2.68 Cr₹2.89 Cr
     Insurance ₹1.39 Cr₹1.23 Cr₹1.16 Cr₹1.06 Cr₹0.61 Cr
     Printing and stationery ₹0.15 Cr₹0.16 Cr₹0.14 Cr₹0.12 Cr₹0.16 Cr
     Professional and legal fees ₹1.77 Cr₹1.90 Cr₹1.90 Cr₹1.85 Cr₹2.30 Cr
     Traveling and conveyance ₹3.65 Cr₹3.75 Cr₹3.12 Cr₹1.65 Cr₹4.23 Cr
     Other Administration ₹8.03 Cr₹8.65 Cr₹6.93 Cr₹11 Cr₹19 Cr
Selling and Distribution Expenses ₹11 Cr₹8.04 Cr₹6.05 Cr₹9.89 Cr₹14 Cr
     Advertisement & Sales Promotion -----
     Sales Commissions & Incentives ₹2.23 Cr₹2.05 Cr₹1.87 Cr₹1.73 Cr₹1.66 Cr
     Freight and Forwarding -----
     Handling and Clearing Charges -----
     Other Selling Expenses ₹8.92 Cr₹6.00 Cr₹4.18 Cr₹8.16 Cr₹13 Cr
Miscellaneous Expenses ₹6.56 Cr₹6.04 Cr₹6.27 Cr₹12 Cr₹7.40 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) ₹1.10 Cr-₹0.30 Cr₹0.09 Cr₹0.01 Cr
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹5.46 Cr₹6.04 Cr₹5.97 Cr₹12 Cr₹7.40 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹587 Cr₹526 Cr₹475 Cr₹447 Cr₹482 Cr
Operating Profit (Excl OI) ₹70 Cr₹50 Cr₹73 Cr₹56 Cr₹50 Cr
Other Income ₹8.49 Cr₹11 Cr₹9.91 Cr₹4.52 Cr₹11 Cr
     Interest Received ₹5.43 Cr₹4.50 Cr₹1.23 Cr₹0.23 Cr₹4.31 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ₹0.12 Cr₹0.12 Cr₹0.01 Cr₹0.01 Cr-
     Profits on sale of Investments -----
     Provision Written Back ₹0.53 Cr₹2.53 Cr₹3.23 Cr₹0.59 Cr₹1.22 Cr
     Foreign Exchange Gains ---₹0.06 Cr₹0.15 Cr
     Others ₹2.41 Cr₹4.21 Cr₹5.45 Cr₹3.62 Cr₹5.70 Cr
Operating Profit ₹78 Cr₹61 Cr₹83 Cr₹60 Cr₹61 Cr
Interest ₹17 Cr₹14 Cr₹12 Cr₹11 Cr₹18 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹5.66 Cr₹4.27 Cr₹4.49 Cr₹6.55 Cr₹7.77 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.73 Cr₹0.95 Cr₹0.72 Cr₹1.09 Cr₹0.88 Cr
     Other Interest ₹10 Cr₹8.63 Cr₹6.59 Cr₹3.35 Cr₹9.22 Cr
PBDT ₹62 Cr₹47 Cr₹71 Cr₹49 Cr₹43 Cr
Depreciation ₹23 Cr₹16 Cr₹15 Cr₹15 Cr₹15 Cr
Profit Before Taxation & Exceptional Items ₹39 Cr₹31 Cr₹56 Cr₹34 Cr₹28 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹39 Cr₹31 Cr₹56 Cr₹34 Cr₹28 Cr
Provision for Tax ₹11 Cr₹8.12 Cr₹14 Cr₹7.99 Cr₹9.58 Cr
     Current Income Tax ₹10 Cr₹7.24 Cr₹14 Cr₹6.36 Cr₹5.18 Cr
     Deferred Tax ₹0.54 Cr₹0.90 Cr₹0.53 Cr₹1.63 Cr₹4.43 Cr
     Other taxes ₹0.03 Cr₹-0.02 Cr-₹0.00 Cr₹-0.04 Cr
Profit After Tax ₹28 Cr₹23 Cr₹41 Cr₹26 Cr₹19 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹28 Cr₹23 Cr₹41 Cr₹26 Cr₹19 Cr
Adjustments to PAT -----
Profit Balance B/F ₹159 Cr₹136 Cr₹96 Cr₹70 Cr₹51 Cr
Appropriations ₹187 Cr₹159 Cr₹138 Cr₹96 Cr₹70 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹-0.01 Cr₹-0.01 Cr₹-0.01 Cr₹-0.01 Cr₹-0.02 Cr
Equity Dividend % --₹10.00--
Earnings Per Share ₹3.05₹2.52₹4.51₹2.85₹2.01
Adjusted EPS ₹3.05₹2.52₹4.51₹2.85₹2.01

Compare Income Statement of peers of KM SUGAR MILLS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
KM SUGAR MILLS ₹269.8 Cr -5.5% -12.2% -6.2% Stock Analytics
EID PARRY (INDIA) ₹14,175.8 Cr -7.9% -15.3% 36.2% Stock Analytics
BALRAMPUR CHINI MILLS ₹10,034.5 Cr -0.9% -14.9% 18.5% Stock Analytics
TRIVENI ENGINEERING & INDUSTRIES ₹8,763.6 Cr -5.6% -12.8% 14.5% Stock Analytics
SHREE RENUKA SUGARS ₹7,658.3 Cr -8% -15.1% -26.3% Stock Analytics
BAJAJ HINDUSTHAN SUGAR ₹3,563.8 Cr -5.6% -16.3% -7% Stock Analytics


KM SUGAR MILLS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
KM SUGAR MILLS

-5.5%

-12.2%

-6.2%

SENSEX

-2.2%

-5.9%

7.2%


You may also like the below Video Courses