KM SUGAR MILLS
|
KM SUGAR MILLS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹659 Cr | ₹657 Cr | ₹576 Cr | ₹548 Cr | ₹503 Cr |
| Sales | ₹649 Cr | ₹654 Cr | ₹558 Cr | ₹532 Cr | ₹467 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹10 Cr | ₹2.88 Cr | ₹18 Cr | ₹17 Cr | ₹36 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹659 Cr | ₹657 Cr | ₹576 Cr | ₹548 Cr | ₹503 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹17 Cr | ₹-30 Cr | ₹32 Cr | ₹-23 Cr | ₹-94 Cr |
| Raw Material Consumed | ₹430 Cr | ₹516 Cr | ₹401 Cr | ₹422 Cr | ₹458 Cr |
| Opening Raw Materials | ₹0.04 Cr | ₹0.03 Cr | ₹0.11 Cr | ₹0.03 Cr | ₹0.09 Cr |
| Purchases Raw Materials | ₹429 Cr | ₹515 Cr | ₹399 Cr | ₹420 Cr | ₹439 Cr |
| Closing Raw Materials | - | ₹0.04 Cr | ₹0.03 Cr | ₹0.11 Cr | ₹0.03 Cr |
| Other Direct Purchases / Brought in cost | ₹0.48 Cr | ₹0.46 Cr | ₹1.78 Cr | ₹1.79 Cr | ₹18 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹6.75 Cr | ₹2.97 Cr | ₹3.20 Cr | ₹1.53 Cr | ₹1.80 Cr |
| Electricity & Power | ₹6.75 Cr | ₹2.97 Cr | ₹3.20 Cr | ₹1.53 Cr | ₹1.80 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹22 Cr | ₹20 Cr | ₹18 Cr | ₹14 Cr | ₹14 Cr |
| Salaries, Wages & Bonus | ₹20 Cr | ₹18 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr |
| Contributions to EPF & Pension Funds | ₹1.21 Cr | ₹1.12 Cr | ₹1.12 Cr | ₹0.91 Cr | ₹0.86 Cr |
| Workmen and Staff Welfare Expenses | ₹0.37 Cr | ₹0.38 Cr | ₹0.51 Cr | ₹0.21 Cr | ₹0.38 Cr |
| Other Employees Cost | ₹0.09 Cr | ₹0.39 Cr | ₹0.32 Cr | ₹0.29 Cr | ₹0.29 Cr |
| Other Manufacturing Expenses | ₹50 Cr | ₹40 Cr | ₹37 Cr | ₹32 Cr | ₹27 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹22 Cr | ₹22 Cr | ₹19 Cr | ₹19 Cr | ₹14 Cr |
| Packing Material Consumed | ₹22 Cr | ₹12 Cr | ₹11 Cr | ₹5.97 Cr | ₹5.47 Cr |
| Other Mfg Exp | ₹5.71 Cr | ₹7.11 Cr | ₹6.70 Cr | ₹7.76 Cr | ₹6.72 Cr |
| General and Administration Expenses | ₹28 Cr | ₹21 Cr | ₹21 Cr | ₹16 Cr | ₹18 Cr |
| Rent , Rates & Taxes | ₹8.32 Cr | ₹5.57 Cr | ₹5.49 Cr | ₹2.60 Cr | ₹2.68 Cr |
| Insurance | ₹1.90 Cr | ₹1.39 Cr | ₹1.23 Cr | ₹1.16 Cr | ₹1.06 Cr |
| Printing and stationery | ₹0.18 Cr | ₹0.15 Cr | ₹0.16 Cr | ₹0.14 Cr | ₹0.12 Cr |
| Professional and legal fees | ₹2.68 Cr | ₹1.77 Cr | ₹1.90 Cr | ₹1.90 Cr | ₹1.85 Cr |
| Traveling and conveyance | ₹4.82 Cr | ₹3.65 Cr | ₹3.75 Cr | ₹3.12 Cr | ₹1.65 Cr |
| Other Administration | ₹10 Cr | ₹8.06 Cr | ₹8.65 Cr | ₹6.93 Cr | ₹11 Cr |
| Selling and Distribution Expenses | ₹13 Cr | ₹11 Cr | ₹8.04 Cr | ₹6.05 Cr | ₹9.89 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹2.42 Cr | ₹2.23 Cr | ₹2.05 Cr | ₹1.87 Cr | ₹1.73 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹11 Cr | ₹8.92 Cr | ₹6.00 Cr | ₹4.18 Cr | ₹8.16 Cr |
| Miscellaneous Expenses | ₹12 Cr | ₹6.53 Cr | ₹6.04 Cr | ₹6.27 Cr | ₹12 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.05 Cr | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹1.58 Cr | ₹1.10 Cr | - | ₹0.30 Cr | ₹0.09 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹9.91 Cr | ₹5.43 Cr | ₹6.04 Cr | ₹5.97 Cr | ₹12 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹577 Cr | ₹587 Cr | ₹526 Cr | ₹475 Cr | ₹447 Cr |
| Operating Profit (Excl OI) | ₹82 Cr | ₹70 Cr | ₹50 Cr | ₹73 Cr | ₹56 Cr |
| Other Income | ₹7.37 Cr | ₹8.49 Cr | ₹11 Cr | ₹9.91 Cr | ₹4.52 Cr |
| Interest Received | ₹4.19 Cr | ₹5.43 Cr | ₹4.50 Cr | ₹1.23 Cr | ₹0.23 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.11 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Profits on sale of Investments | ₹0.73 Cr | - | - | - | - |
| Provision Written Back | ₹0.20 Cr | ₹0.53 Cr | ₹2.53 Cr | ₹3.23 Cr | ₹0.59 Cr |
| Foreign Exchange Gains | ₹0.00 Cr | - | - | - | ₹0.06 Cr |
| Others | ₹2.14 Cr | ₹2.41 Cr | ₹4.21 Cr | ₹5.45 Cr | ₹3.62 Cr |
| Operating Profit | ₹89 Cr | ₹78 Cr | ₹61 Cr | ₹83 Cr | ₹60 Cr |
| Interest | ₹18 Cr | ₹17 Cr | ₹14 Cr | ₹12 Cr | ₹11 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹3.99 Cr | ₹5.66 Cr | ₹4.27 Cr | ₹4.49 Cr | ₹6.55 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.64 Cr | ₹0.73 Cr | ₹0.95 Cr | ₹0.72 Cr | ₹1.09 Cr |
| Other Interest | ₹14 Cr | ₹10 Cr | ₹8.63 Cr | ₹6.59 Cr | ₹3.35 Cr |
| PBDT | ₹71 Cr | ₹62 Cr | ₹47 Cr | ₹71 Cr | ₹49 Cr |
| Depreciation | ₹22 Cr | ₹23 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr |
| Profit Before Taxation & Exceptional Items | ₹49 Cr | ₹39 Cr | ₹31 Cr | ₹56 Cr | ₹34 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹49 Cr | ₹39 Cr | ₹31 Cr | ₹56 Cr | ₹34 Cr |
| Provision for Tax | ₹13 Cr | ₹11 Cr | ₹8.12 Cr | ₹14 Cr | ₹7.99 Cr |
| Current Income Tax | ₹13 Cr | ₹10 Cr | ₹7.24 Cr | ₹14 Cr | ₹6.36 Cr |
| Deferred Tax | ₹-0.18 Cr | ₹0.54 Cr | ₹0.90 Cr | ₹0.53 Cr | ₹1.63 Cr |
| Other taxes | ₹0.26 Cr | ₹0.03 Cr | ₹-0.02 Cr | - | ₹0.00 Cr |
| Profit After Tax | ₹36 Cr | ₹28 Cr | ₹23 Cr | ₹41 Cr | ₹26 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹36 Cr | ₹28 Cr | ₹23 Cr | ₹41 Cr | ₹26 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹187 Cr | ₹159 Cr | ₹136 Cr | ₹96 Cr | ₹70 Cr |
| Appropriations | ₹223 Cr | ₹187 Cr | ₹159 Cr | ₹138 Cr | ₹96 Cr |
| General Reserves | ₹88 Cr | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-14 Cr | ₹-0.01 Cr | ₹-0.01 Cr | ₹-0.01 Cr | ₹-0.01 Cr |
| Equity Dividend % | - | - | - | ₹10.00 | - |
| Earnings Per Share | ₹3.86 | ₹3.05 | ₹2.52 | ₹4.51 | ₹2.85 |
| Adjusted EPS | ₹3.86 | ₹3.05 | ₹2.52 | ₹4.51 | ₹2.85 |
Compare Income Statement of peers of KM SUGAR MILLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KM SUGAR MILLS | ₹254.3 Cr | -0.4% | -0.4% | -20% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,639.9 Cr | -3.9% | 0.6% | 32.8% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹9,086.5 Cr | -4.9% | -3.2% | -29.9% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,839.8 Cr | -0.1% | 2.5% | -13.5% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹6,223.7 Cr | -2.6% | -4.3% | -30% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,491.8 Cr | -0.8% | -1.5% | 8.9% | Stock Analytics | |
KM SUGAR MILLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KM SUGAR MILLS | -0.4% |
-0.4% |
-20% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses