KOKUYO CAMLIN
|
KOKUYO CAMLIN Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹816 Cr | ₹775 Cr | ₹508 Cr | ₹438 Cr | ₹709 Cr |
Sales | ₹814 Cr | ₹773 Cr | ₹507 Cr | ₹438 Cr | ₹708 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.08 Cr | ₹1.62 Cr | ₹1.97 Cr | ₹0.23 Cr | ₹1.06 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹816 Cr | ₹775 Cr | ₹508 Cr | ₹403 Cr | ₹634 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-21 Cr | ₹-18 Cr | ₹5.22 Cr | ₹54 Cr | ₹9.36 Cr |
Raw Material Consumed | ₹515 Cr | ₹506 Cr | ₹307 Cr | ₹182 Cr | ₹371 Cr |
Opening Raw Materials | ₹62 Cr | ₹47 Cr | ₹42 Cr | ₹44 Cr | ₹51 Cr |
Purchases Raw Materials | ₹333 Cr | ₹335 Cr | ₹205 Cr | ₹127 Cr | ₹221 Cr |
Closing Raw Materials | ₹72 Cr | ₹62 Cr | ₹47 Cr | ₹42 Cr | ₹44 Cr |
Other Direct Purchases / Brought in cost | ₹192 Cr | ₹187 Cr | ₹108 Cr | ₹53 Cr | ₹144 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹7.55 Cr | ₹9.32 Cr | ₹6.48 Cr | ₹4.52 Cr | ₹8.30 Cr |
Electricity & Power | ₹7.55 Cr | ₹9.32 Cr | ₹6.48 Cr | ₹4.52 Cr | ₹8.30 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹94 Cr | ₹89 Cr | ₹80 Cr | ₹73 Cr | ₹83 Cr |
Salaries, Wages & Bonus | ₹85 Cr | ₹80 Cr | ₹72 Cr | ₹65 Cr | ₹74 Cr |
Contributions to EPF & Pension Funds | ₹5.54 Cr | ₹5.06 Cr | ₹5.17 Cr | ₹5.66 Cr | ₹5.55 Cr |
Workmen and Staff Welfare Expenses | ₹3.46 Cr | ₹3.73 Cr | ₹3.22 Cr | ₹2.22 Cr | ₹4.06 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹43 Cr | ₹40 Cr | ₹21 Cr | ₹16 Cr | ₹31 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹30 Cr | ₹28 Cr | ₹16 Cr | ₹12 Cr | ₹25 Cr |
Repairs and Maintenance | ₹13 Cr | ₹12 Cr | ₹5.12 Cr | ₹3.80 Cr | ₹5.31 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | - | - | - | - | - |
General and Administration Expenses | ₹41 Cr | ₹36 Cr | ₹24 Cr | ₹21 Cr | ₹27 Cr |
Rent , Rates & Taxes | ₹17 Cr | ₹18 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr |
Insurance | ₹1.15 Cr | ₹1.09 Cr | ₹1.24 Cr | ₹1.31 Cr | ₹1.26 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹8.30 Cr | ₹4.70 Cr | - | - | - |
Traveling and conveyance | ₹14 Cr | ₹12 Cr | ₹6.34 Cr | ₹5.19 Cr | ₹12 Cr |
Other Administration | ₹0.97 Cr | ₹0.59 Cr | ₹0.31 Cr | ₹0.26 Cr | ₹0.41 Cr |
Selling and Distribution Expenses | ₹54 Cr | ₹51 Cr | ₹32 Cr | ₹27 Cr | ₹48 Cr |
Advertisement & Sales Promotion | ₹18 Cr | ₹12 Cr | ₹4.56 Cr | ₹5.99 Cr | ₹14 Cr |
Sales Commissions & Incentives | ₹10 Cr | ₹10 Cr | ₹6.80 Cr | ₹5.23 Cr | ₹11 Cr |
Freight and Forwarding | ₹26 Cr | ₹29 Cr | ₹21 Cr | ₹16 Cr | ₹23 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹5.56 Cr | ₹7.20 Cr | ₹16 Cr | ₹17 Cr | ₹18 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.13 Cr | ₹0.08 Cr | - | ₹4.85 Cr | ₹0.85 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.22 Cr | - | - |
Losson foreign exchange fluctuations | - | ₹0.10 Cr | ₹1.33 Cr | ₹1.36 Cr | ₹1.04 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹5.43 Cr | ₹7.02 Cr | ₹14 Cr | ₹11 Cr | ₹16 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹739 Cr | ₹721 Cr | ₹492 Cr | ₹395 Cr | ₹597 Cr |
Operating Profit (Excl OI) | ₹77 Cr | ₹54 Cr | ₹17 Cr | ₹8.23 Cr | ₹37 Cr |
Other Income | ₹5.68 Cr | ₹2.08 Cr | ₹0.71 Cr | ₹0.94 Cr | ₹0.82 Cr |
Interest Received | ₹0.33 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.28 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹4.50 Cr | ₹1.74 Cr | - | ₹0.12 Cr | ₹0.53 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.18 Cr | ₹0.13 Cr | ₹0.32 Cr | - | - |
Foreign Exchange Gains | ₹0.16 Cr | - | - | - | - |
Others | ₹0.50 Cr | - | ₹0.18 Cr | ₹0.61 Cr | ₹0.00 Cr |
Operating Profit | ₹82 Cr | ₹56 Cr | ₹17 Cr | ₹9.17 Cr | ₹38 Cr |
Interest | ₹4.22 Cr | ₹4.45 Cr | ₹4.26 Cr | ₹8.93 Cr | ₹9.72 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹2.86 Cr | ₹3.90 Cr | ₹2.48 Cr | ₹5.61 Cr | ₹5.17 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.31 Cr | ₹0.26 Cr | ₹1.68 Cr | ₹3.10 Cr | ₹4.03 Cr |
Other Interest | ₹1.05 Cr | ₹0.29 Cr | ₹0.10 Cr | ₹0.22 Cr | ₹0.51 Cr |
PBDT | ₹78 Cr | ₹52 Cr | ₹13 Cr | ₹0.24 Cr | ₹28 Cr |
Depreciation | ₹19 Cr | ₹17 Cr | ₹18 Cr | ₹18 Cr | ₹19 Cr |
Profit Before Taxation & Exceptional Items | ₹59 Cr | ₹35 Cr | ₹-4.73 Cr | ₹-18 Cr | ₹8.79 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹59 Cr | ₹35 Cr | ₹-4.73 Cr | ₹-18 Cr | ₹8.79 Cr |
Provision for Tax | ₹16 Cr | ₹11 Cr | - | ₹-3.55 Cr | ₹4.43 Cr |
Current Income Tax | ₹15 Cr | ₹8.47 Cr | - | - | ₹0.84 Cr |
Deferred Tax | ₹0.54 Cr | ₹2.23 Cr | - | ₹-3.52 Cr | ₹2.52 Cr |
Other taxes | ₹0.10 Cr | - | - | ₹-0.03 Cr | ₹1.07 Cr |
Profit After Tax | ₹44 Cr | ₹24 Cr | ₹-4.73 Cr | ₹-15 Cr | ₹4.36 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹41 Cr | ₹17 Cr | ₹21 Cr | ₹35 Cr | ₹34 Cr |
Appropriations | ₹85 Cr | ₹42 Cr | ₹17 Cr | ₹21 Cr | ₹38 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹6.82 Cr | ₹0.30 Cr | ₹-0.57 Cr | ₹-0.78 Cr | ₹3.15 Cr |
Equity Dividend % | ₹50.00 | ₹50.00 | - | - | - |
Earnings Per Share | ₹4.37 | ₹2.44 | ₹-0.47 | ₹-1.46 | ₹0.43 |
Adjusted EPS | ₹4.37 | ₹2.44 | ₹-0.47 | ₹-1.46 | ₹0.43 |
Compare Income Statement of peers of KOKUYO CAMLIN
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KOKUYO CAMLIN | ₹1,389.2 Cr | -2.4% | -15.1% | -19% | Stock Analytics | |
LINC | ₹1,014.1 Cr | 6.7% | 6.4% | -3.3% | Stock Analytics |
KOKUYO CAMLIN Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KOKUYO CAMLIN | -2.4% |
-15.1% |
-19% |
SENSEX | 0.7% |
2.5% |
17% |
You may also like the below Video Courses