KOTHARI SUGARS AND CHEMICALS
|
KOTHARI SUGARS AND CHEMICALS Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹503 Cr | ₹611 Cr | ₹424 Cr | ₹419 Cr | ₹353 Cr |
Sales | ₹503 Cr | ₹606 Cr | ₹420 Cr | ₹416 Cr | ₹349 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | ₹4.12 Cr | ₹3.51 Cr | ₹3.19 Cr | ₹2.90 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.55 Cr | ₹0.76 Cr | ₹0.56 Cr | ₹0.45 Cr | ₹0.58 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹503 Cr | ₹610 Cr | ₹423 Cr | ₹419 Cr | ₹353 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-33 Cr | ₹-6.50 Cr | ₹-40 Cr | ₹39 Cr | ₹13 Cr |
Raw Material Consumed | ₹371 Cr | ₹429 Cr | ₹321 Cr | ₹270 Cr | ₹237 Cr |
Opening Raw Materials | ₹4.22 Cr | ₹3.81 Cr | ₹2.28 Cr | ₹2.47 Cr | ₹2.12 Cr |
Purchases Raw Materials | ₹370 Cr | ₹430 Cr | ₹322 Cr | ₹269 Cr | ₹237 Cr |
Closing Raw Materials | ₹3.11 Cr | ₹4.22 Cr | ₹3.81 Cr | ₹2.28 Cr | ₹2.47 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹9.03 Cr | ₹7.01 Cr | ₹6.61 Cr | ₹6.06 Cr | ₹6.57 Cr |
Electricity & Power | ₹9.03 Cr | ₹7.01 Cr | ₹6.61 Cr | ₹6.06 Cr | ₹6.57 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹29 Cr | ₹29 Cr | ₹24 Cr | ₹25 Cr | ₹22 Cr |
Salaries, Wages & Bonus | ₹24 Cr | ₹25 Cr | ₹21 Cr | ₹20 Cr | ₹18 Cr |
Contributions to EPF & Pension Funds | ₹2.62 Cr | ₹2.51 Cr | ₹2.45 Cr | ₹4.36 Cr | ₹1.99 Cr |
Workmen and Staff Welfare Expenses | ₹2.35 Cr | ₹2.01 Cr | ₹1.21 Cr | ₹1.26 Cr | ₹2.06 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹36 Cr | ₹39 Cr | ₹31 Cr | ₹27 Cr | ₹24 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹14 Cr | ₹15 Cr | ₹13 Cr | ₹11 Cr | ₹9.64 Cr |
Packing Material Consumed | ₹3.42 Cr | ₹4.81 Cr | ₹4.20 Cr | ₹2.95 Cr | ₹2.53 Cr |
Other Mfg Exp | ₹19 Cr | ₹20 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr |
General and Administration Expenses | ₹27 Cr | ₹26 Cr | ₹16 Cr | ₹11 Cr | ₹14 Cr |
Rent , Rates & Taxes | ₹2.90 Cr | ₹3.29 Cr | ₹3.25 Cr | ₹2.88 Cr | ₹2.08 Cr |
Insurance | ₹1.71 Cr | ₹1.58 Cr | ₹1.36 Cr | ₹1.21 Cr | ₹0.96 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹5.27 Cr | ₹3.02 Cr | ₹2.06 Cr | ₹1.33 Cr | ₹1.90 Cr |
Traveling and conveyance | ₹3.33 Cr | ₹5.41 Cr | ₹1.25 Cr | ₹0.31 Cr | ₹2.31 Cr |
Other Administration | ₹14 Cr | ₹13 Cr | ₹8.15 Cr | ₹5.63 Cr | ₹6.31 Cr |
Selling and Distribution Expenses | ₹18 Cr | ₹23 Cr | ₹15 Cr | ₹7.60 Cr | ₹7.15 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | ₹0.42 Cr |
Freight and Forwarding | ₹18 Cr | ₹23 Cr | ₹15 Cr | ₹7.60 Cr | ₹6.73 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.76 Cr | ₹2.33 Cr | ₹0.80 Cr | ₹0.51 Cr | ₹0.47 Cr |
Bad debts /advances written off | - | - | ₹0.44 Cr | ₹0.02 Cr | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.76 Cr | ₹2.33 Cr | ₹0.36 Cr | ₹0.49 Cr | ₹0.47 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹458 Cr | ₹549 Cr | ₹374 Cr | ₹387 Cr | ₹325 Cr |
Operating Profit (Excl OI) | ₹44 Cr | ₹61 Cr | ₹50 Cr | ₹33 Cr | ₹28 Cr |
Other Income | ₹15 Cr | ₹8.53 Cr | ₹6.79 Cr | ₹4.72 Cr | ₹4.40 Cr |
Interest Received | ₹5.30 Cr | ₹1.35 Cr | ₹1.22 Cr | ₹0.40 Cr | ₹1.61 Cr |
Dividend Received | ₹0.06 Cr | ₹0.06 Cr | ₹0.01 Cr | - | ₹0.30 Cr |
Profit on sale of Fixed Assets | - | ₹0.03 Cr | ₹0.01 Cr | ₹0.23 Cr | ₹1.21 Cr |
Profits on sale of Investments | ₹1.64 Cr | ₹4.56 Cr | ₹0.38 Cr | ₹0.50 Cr | - |
Provision Written Back | ₹3.59 Cr | ₹2.04 Cr | ₹0.22 Cr | ₹0.59 Cr | ₹0.16 Cr |
Foreign Exchange Gains | - | - | - | - | ₹0.00 Cr |
Others | ₹4.82 Cr | ₹0.49 Cr | ₹4.96 Cr | ₹3.01 Cr | ₹1.13 Cr |
Operating Profit | ₹60 Cr | ₹69 Cr | ₹56 Cr | ₹37 Cr | ₹33 Cr |
Interest | ₹3.53 Cr | ₹3.89 Cr | ₹4.10 Cr | ₹5.10 Cr | ₹7.02 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹3.24 Cr | ₹3.60 Cr | ₹3.67 Cr | ₹4.70 Cr | ₹6.79 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.28 Cr | ₹0.21 Cr | ₹0.37 Cr | ₹0.40 Cr | ₹0.23 Cr |
Other Interest | ₹0.01 Cr | ₹0.08 Cr | ₹0.06 Cr | - | - |
PBDT | ₹56 Cr | ₹65 Cr | ₹52 Cr | ₹32 Cr | ₹26 Cr |
Depreciation | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹13 Cr |
Profit Before Taxation & Exceptional Items | ₹42 Cr | ₹51 Cr | ₹38 Cr | ₹18 Cr | ₹13 Cr |
Exceptional Income / Expenses | - | ₹3.62 Cr | ₹1.10 Cr | ₹4.97 Cr | ₹6.34 Cr |
Profit Before Tax | ₹42 Cr | ₹55 Cr | ₹39 Cr | ₹23 Cr | ₹19 Cr |
Provision for Tax | ₹12 Cr | ₹13 Cr | ₹5.33 Cr | ₹4.43 Cr | ₹-0.40 Cr |
Current Income Tax | ₹7.22 Cr | ₹9.58 Cr | ₹7.29 Cr | ₹4.61 Cr | ₹3.57 Cr |
Deferred Tax | ₹5.20 Cr | ₹3.34 Cr | ₹-1.96 Cr | ₹-0.18 Cr | ₹-3.97 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹29 Cr | ₹42 Cr | ₹34 Cr | ₹19 Cr | ₹19 Cr |
Extra items | - | - | - | ₹0.75 Cr | ₹0.00 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹141 Cr | ₹104 Cr | ₹70 Cr | ₹50 Cr | ₹36 Cr |
Appropriations | ₹171 Cr | ₹146 Cr | ₹104 Cr | ₹70 Cr | ₹55 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹8.57 Cr | ₹0.23 Cr | - | - | ₹5.04 Cr |
Equity Dividend % | ₹5.00 | ₹10.00 | - | - | - |
Earnings Per Share | ₹3.56 | ₹5.06 | ₹4.11 | ₹2.29 | ₹2.34 |
Adjusted EPS | ₹3.56 | ₹5.06 | ₹4.11 | ₹2.29 | ₹2.34 |
Compare Income Statement of peers of KOTHARI SUGARS AND CHEMICALS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KOTHARI SUGARS AND CHEMICALS | ₹424.3 Cr | 3.5% | -8.4% | 6.9% | Stock Analytics | |
EID PARRY (INDIA) | ₹13,892.8 Cr | 1.8% | -7.6% | 75.8% | Stock Analytics | |
BALRAMPUR CHINI MILLS | ₹12,299.6 Cr | -5.1% | -7.7% | 51.6% | Stock Analytics | |
SHREE RENUKA SUGARS | ₹8,978.0 Cr | 2.1% | -17% | -11.1% | Stock Analytics | |
TRIVENI ENGINEERING & INDUSTRIES | ₹8,832.5 Cr | 0.3% | -12.7% | 18.1% | Stock Analytics | |
BAJAJ HINDUSTHAN SUGAR | ₹4,245.9 Cr | -0.8% | -17.9% | 25.3% | Stock Analytics |
KOTHARI SUGARS AND CHEMICALS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KOTHARI SUGARS AND CHEMICALS | 3.5% |
-8.4% |
6.9% |
SENSEX | -1.5% |
-4.5% |
23.3% |
You may also like the below Video Courses