Home > Income Statement > KOPRAN

KOPRAN
Income Statement

COMMUNITY POLL
for KOPRAN
Please provide your vote to see the results

KOPRAN Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
INCOME :
Gross Sales ₹615 Cr₹558 Cr₹485 Cr₹501 Cr₹362 Cr
     Sales ₹610 Cr₹555 Cr₹481 Cr₹491 Cr₹352 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹4.50 Cr₹2.81 Cr₹3.24 Cr₹10 Cr₹9.10 Cr
Less: Excise Duty -----
Net Sales ₹615 Cr₹551 Cr₹478 Cr₹492 Cr₹359 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹1.06 Cr₹13 Cr₹-29 Cr₹16 Cr₹-23 Cr
Raw Material Consumed ₹373 Cr₹322 Cr₹278 Cr₹268 Cr₹216 Cr
     Opening Raw Materials ₹67 Cr₹72 Cr₹53 Cr₹26 Cr₹34 Cr
     Purchases Raw Materials ₹374 Cr₹292 Cr₹293 Cr₹274 Cr₹197 Cr
     Closing Raw Materials ₹73 Cr₹67 Cr₹72 Cr₹53 Cr₹25 Cr
     Other Direct Purchases / Brought in cost ₹6.03 Cr₹24 Cr₹3.23 Cr₹21 Cr₹9.78 Cr
     Other raw material cost -----
Power & Fuel Cost ₹25 Cr₹23 Cr₹19 Cr₹17 Cr₹18 Cr
     Electricity & Power ₹25 Cr₹23 Cr₹19 Cr₹17 Cr₹18 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹52 Cr₹50 Cr₹43 Cr₹37 Cr₹37 Cr
     Salaries, Wages & Bonus ₹45 Cr₹44 Cr₹38 Cr₹33 Cr₹32 Cr
     Contributions to EPF & Pension Funds ₹2.35 Cr₹2.45 Cr₹2.18 Cr₹1.83 Cr₹1.73 Cr
     Workmen and Staff Welfare Expenses ₹4.22 Cr₹3.84 Cr₹3.40 Cr₹2.60 Cr₹2.81 Cr
     Other Employees Cost ₹0.77 Cr----
Other Manufacturing Expenses ₹45 Cr₹43 Cr₹39 Cr₹34 Cr₹30 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹7.72 Cr₹9.02 Cr₹7.54 Cr₹6.51 Cr₹6.78 Cr
     Repairs and Maintenance ₹3.53 Cr₹3.15 Cr₹3.23 Cr₹2.93 Cr₹2.63 Cr
     Packing Material Consumed ₹28 Cr₹24 Cr₹23 Cr₹18 Cr₹17 Cr
     Other Mfg Exp ₹6.56 Cr₹6.42 Cr₹5.19 Cr₹5.99 Cr₹3.41 Cr
General and Administration Expenses ₹30 Cr₹28 Cr₹28 Cr₹26 Cr₹21 Cr
     Rent , Rates & Taxes ₹2.90 Cr₹2.77 Cr₹2.33 Cr₹3.12 Cr₹3.12 Cr
     Insurance ₹1.41 Cr₹1.36 Cr₹1.05 Cr₹0.81 Cr₹0.66 Cr
     Printing and stationery ₹0.96 Cr₹0.84 Cr₹0.63 Cr₹0.59 Cr₹0.53 Cr
     Professional and legal fees ₹9.36 Cr₹8.13 Cr₹7.16 Cr₹7.79 Cr₹6.94 Cr
     Traveling and conveyance ₹3.24 Cr₹2.31 Cr₹1.69 Cr₹1.04 Cr₹2.26 Cr
     Other Administration ₹12 Cr₹12 Cr₹15 Cr₹13 Cr₹7.47 Cr
Selling and Distribution Expenses ₹9.40 Cr₹9.31 Cr₹8.54 Cr₹8.42 Cr₹9.36 Cr
     Advertisement & Sales Promotion -----
     Sales Commissions & Incentives ₹7.79 Cr₹7.84 Cr₹7.94 Cr₹7.96 Cr₹8.59 Cr
     Freight and Forwarding -----
     Handling and Clearing Charges -----
     Other Selling Expenses ₹1.62 Cr₹1.47 Cr₹0.60 Cr₹0.46 Cr₹0.77 Cr
Miscellaneous Expenses ₹4.72 Cr₹12 Cr₹3.64 Cr₹4.40 Cr₹4.69 Cr
     Bad debts /advances written off ---₹0.84 Cr₹0.83 Cr
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) ---₹0.12 Cr₹0.10 Cr
     Losson foreign exchange fluctuations -₹6.20 Cr--₹0.66 Cr
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹4.72 Cr₹5.57 Cr₹3.64 Cr₹3.44 Cr₹3.10 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹540 Cr₹499 Cr₹390 Cr₹410 Cr₹313 Cr
Operating Profit (Excl OI) ₹74 Cr₹52 Cr₹87 Cr₹82 Cr₹47 Cr
Other Income ₹15 Cr₹3.07 Cr₹11 Cr₹18 Cr₹0.63 Cr
     Interest Received ₹0.30 Cr₹1.70 Cr₹1.33 Cr₹0.29 Cr₹0.46 Cr
     Dividend Received ₹0.00 Cr₹0.00 Cr₹0.00 Cr-₹0.00 Cr
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments -----
     Provision Written Back ₹0.36 Cr₹0.61 Cr₹1.51 Cr₹0.91 Cr₹0.01 Cr
     Foreign Exchange Gains ₹7.17 Cr₹0.74 Cr₹7.48 Cr₹16 Cr-
     Others ₹6.84 Cr₹0.02 Cr₹0.45 Cr₹0.86 Cr₹0.17 Cr
Operating Profit ₹89 Cr₹55 Cr₹98 Cr₹100 Cr₹47 Cr
Interest ₹8.59 Cr₹6.08 Cr₹5.12 Cr₹6.24 Cr₹8.91 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc ₹2.21 Cr₹1.58 Cr₹1.49 Cr₹1.72 Cr₹1.96 Cr
     Other Interest ₹6.39 Cr₹4.51 Cr₹3.63 Cr₹4.52 Cr₹6.96 Cr
PBDT ₹80 Cr₹49 Cr₹93 Cr₹94 Cr₹38 Cr
Depreciation ₹13 Cr₹13 Cr₹11 Cr₹10 Cr₹9.58 Cr
Profit Before Taxation & Exceptional Items ₹68 Cr₹36 Cr₹82 Cr₹83 Cr₹29 Cr
Exceptional Income / Expenses ----₹-0.55 Cr
Profit Before Tax ₹68 Cr₹36 Cr₹82 Cr₹83 Cr₹28 Cr
Provision for Tax ₹17 Cr₹8.83 Cr₹21 Cr₹22 Cr₹7.26 Cr
     Current Income Tax ₹16 Cr₹8.07 Cr₹19 Cr₹18 Cr₹5.22 Cr
     Deferred Tax ₹0.73 Cr₹0.76 Cr₹1.27 Cr₹3.43 Cr₹1.84 Cr
     Other taxes ----₹0.20 Cr
Profit After Tax ₹51 Cr₹27 Cr₹61 Cr₹62 Cr₹21 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹51 Cr₹27 Cr₹61 Cr₹62 Cr₹21 Cr
Adjustments to PAT -----
Profit Balance B/F ₹122 Cr₹109 Cr₹54 Cr₹-0.69 Cr₹-22 Cr
Appropriations ₹173 Cr₹136 Cr₹115 Cr₹61 Cr₹-0.69 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹14 Cr₹14 Cr₹6.49 Cr--
Equity Dividend % ₹30.00₹30.00₹30.00₹15.00-
Earnings Per Share ₹10.57₹5.65₹12.66₹14.24₹4.86
Adjusted EPS ₹10.57₹5.65₹12.66₹14.24₹4.86

Compare Income Statement of peers of KOPRAN

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
KOPRAN ₹1,041.4 Cr -2.2% 0.1% -8.3% Stock Analytics
SUN PHARMACEUTICAL INDUSTRIES ₹441,838.0 Cr 1% 4.6% 47.5% Stock Analytics
DIVIS LABORATORIES ₹156,107.0 Cr 1% -3.2% 59.3% Stock Analytics
CIPLA ₹120,270.0 Cr -1.1% -0.3% 20.7% Stock Analytics
DR REDDYS LABORATORIES ₹113,077.0 Cr 2.2% 12.1% 21.6% Stock Analytics
ZYDUS LIFESCIENCES ₹96,553.2 Cr -2.7% 0.8% 43.8% Stock Analytics


KOPRAN Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
KOPRAN

-2.2%

0.1%

-8.3%

SENSEX

-2.1%

-2%

11.3%


You may also like the below Video Courses