KOPRAN
|
KOPRAN Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
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 | ₹1,042.6 Cr | 0.6% | 8.3% | -13.5% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹433,920.0 Cr | -0.1% | 1.7% | 45.7% | Stock Analytics | |
DIVIS LABORATORIES | ₹155,160.0 Cr | -0.1% | -2.2% | 56.9% | Stock Analytics | |
CIPLA | ₹118,917.0 Cr | 1.7% | 0.5% | 23.7% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹112,017.0 Cr | 5.7% | 12.4% | 18.5% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹97,997.1 Cr | -1.4% | 3.1% | 44.8% | Stock Analytics |
KOPRAN Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KOPRAN | 0.6% |
8.3% |
-13.5% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses