MOLDTEK PACKAGING
|
MOLDTEK PACKAGING Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹731 Cr | ₹634 Cr | ₹479 Cr | ₹437 Cr | ₹394 Cr |
Sales | ₹727 Cr | ₹632 Cr | ₹478 Cr | ₹436 Cr | ₹393 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.09 Cr | ₹1.62 Cr | ₹1.20 Cr | ₹1.27 Cr | ₹1.49 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹730 Cr | ₹631 Cr | ₹479 Cr | ₹437 Cr | ₹394 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.64 Cr | ₹-8.23 Cr | ₹-5.37 Cr | ₹0.08 Cr | ₹-1.13 Cr |
Raw Material Consumed | ₹430 Cr | ₹380 Cr | ₹275 Cr | ₹247 Cr | ₹230 Cr |
Opening Raw Materials | ₹46 Cr | ₹34 Cr | ₹19 Cr | ₹14 Cr | ₹26 Cr |
Purchases Raw Materials | ₹353 Cr | ₹345 Cr | ₹250 Cr | ₹209 Cr | ₹184 Cr |
Closing Raw Materials | ₹27 Cr | ₹46 Cr | ₹34 Cr | ₹19 Cr | ₹14 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | ₹57 Cr | ₹48 Cr | ₹40 Cr | ₹43 Cr | ₹34 Cr |
Power & Fuel Cost | ₹24 Cr | ₹20 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr |
Electricity & Power | ₹24 Cr | ₹20 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹44 Cr | ₹39 Cr | ₹33 Cr | ₹31 Cr | ₹40 Cr |
Salaries, Wages & Bonus | ₹38 Cr | ₹33 Cr | ₹28 Cr | ₹27 Cr | ₹37 Cr |
Contributions to EPF & Pension Funds | ₹1.34 Cr | ₹1.21 Cr | ₹1.14 Cr | ₹1.17 Cr | ₹1.05 Cr |
Workmen and Staff Welfare Expenses | ₹2.77 Cr | ₹2.24 Cr | ₹1.70 Cr | ₹1.91 Cr | ₹1.63 Cr |
Other Employees Cost | ₹1.67 Cr | ₹1.74 Cr | ₹1.43 Cr | ₹1.18 Cr | ₹0.92 Cr |
Other Manufacturing Expenses | ₹60 Cr | ₹50 Cr | ₹36 Cr | ₹37 Cr | ₹17 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹32 Cr | ₹27 Cr | ₹21 Cr | ₹21 Cr | ₹2.31 Cr |
Repairs and Maintenance | ₹12 Cr | ₹9.98 Cr | ₹6.26 Cr | ₹7.15 Cr | ₹4.81 Cr |
Packing Material Consumed | ₹11 Cr | ₹8.82 Cr | ₹6.54 Cr | ₹7.01 Cr | ₹7.56 Cr |
Other Mfg Exp | ₹5.67 Cr | ₹4.44 Cr | ₹2.64 Cr | ₹2.52 Cr | ₹2.19 Cr |
General and Administration Expenses | ₹11 Cr | ₹7.66 Cr | ₹5.49 Cr | ₹5.93 Cr | ₹4.71 Cr |
Rent , Rates & Taxes | ₹2.75 Cr | ₹2.45 Cr | ₹2.07 Cr | ₹1.65 Cr | ₹1.45 Cr |
Insurance | ₹1.20 Cr | ₹0.99 Cr | ₹0.92 Cr | ₹0.48 Cr | ₹0.31 Cr |
Printing and stationery | ₹0.41 Cr | ₹0.31 Cr | ₹0.26 Cr | ₹0.29 Cr | ₹0.29 Cr |
Professional and legal fees | ₹1.07 Cr | ₹1.48 Cr | ₹0.85 Cr | ₹0.82 Cr | ₹0.58 Cr |
Traveling and conveyance | ₹3.43 Cr | ₹1.56 Cr | ₹0.78 Cr | ₹2.07 Cr | ₹1.50 Cr |
Other Administration | ₹1.67 Cr | ₹0.88 Cr | ₹0.62 Cr | ₹0.64 Cr | ₹0.60 Cr |
Selling and Distribution Expenses | ₹24 Cr | ₹20 Cr | ₹18 Cr | ₹18 Cr | ₹17 Cr |
Advertisement & Sales Promotion | ₹0.97 Cr | ₹0.61 Cr | ₹0.44 Cr | ₹0.78 Cr | ₹0.45 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹23 Cr | ₹20 Cr | ₹18 Cr | ₹17 Cr | ₹16 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | ₹0.17 Cr |
Miscellaneous Expenses | ₹1.74 Cr | ₹1.88 Cr | ₹3.78 Cr | ₹1.84 Cr | ₹1.27 Cr |
Bad debts /advances written off | ₹0.06 Cr | - | - | - | - |
Provision for doubtful debts | ₹0.32 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹0.22 Cr | ₹0.10 Cr |
Losson disposal of fixed assets(net) | - | ₹0.07 Cr | ₹0.20 Cr | ₹0.31 Cr | ₹0.02 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹0.06 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.36 Cr | ₹1.67 Cr | ₹3.41 Cr | ₹1.25 Cr | ₹1.15 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹594 Cr | ₹511 Cr | ₹383 Cr | ₹357 Cr | ₹322 Cr |
Operating Profit (Excl OI) | ₹136 Cr | ₹121 Cr | ₹96 Cr | ₹80 Cr | ₹72 Cr |
Other Income | ₹1.38 Cr | ₹1.56 Cr | ₹0.60 Cr | ₹1.16 Cr | ₹1.34 Cr |
Interest Received | ₹0.30 Cr | ₹0.13 Cr | ₹0.09 Cr | ₹0.35 Cr | ₹0.46 Cr |
Dividend Received | ₹0.06 Cr | ₹0.53 Cr | ₹0.13 Cr | ₹0.61 Cr | ₹0.15 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹0.11 Cr | ₹0.11 Cr | - | - | - |
Provision Written Back | - | ₹0.47 Cr | - | - | - |
Foreign Exchange Gains | ₹0.83 Cr | ₹0.22 Cr | ₹0.25 Cr | - | ₹0.45 Cr |
Others | ₹0.07 Cr | ₹0.10 Cr | ₹0.13 Cr | ₹0.20 Cr | ₹0.28 Cr |
Operating Profit | ₹137 Cr | ₹122 Cr | ₹97 Cr | ₹81 Cr | ₹73 Cr |
Interest | ₹3.96 Cr | ₹9.40 Cr | ₹10 Cr | ₹10 Cr | ₹7.13 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹3.85 Cr | ₹9.12 Cr | ₹9.72 Cr | ₹10 Cr | ₹6.83 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.11 Cr | ₹0.18 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.29 Cr |
Other Interest | - | ₹0.10 Cr | ₹0.20 Cr | - | - |
PBDT | ₹133 Cr | ₹113 Cr | ₹87 Cr | ₹71 Cr | ₹66 Cr |
Depreciation | ₹30 Cr | ₹26 Cr | ₹21 Cr | ₹19 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹103 Cr | ₹87 Cr | ₹65 Cr | ₹52 Cr | ₹51 Cr |
Exceptional Income / Expenses | - | - | ₹-1.08 Cr | ₹-2.86 Cr | ₹-12 Cr |
Profit Before Tax | ₹103 Cr | ₹87 Cr | ₹64 Cr | ₹49 Cr | ₹40 Cr |
Provision for Tax | ₹22 Cr | ₹23 Cr | ₹16 Cr | ₹11 Cr | ₹16 Cr |
Current Income Tax | ₹24 Cr | ₹20 Cr | ₹16 Cr | ₹12 Cr | ₹14 Cr |
Deferred Tax | ₹2.35 Cr | ₹2.54 Cr | ₹0.51 Cr | ₹-1.29 Cr | ₹2.83 Cr |
Other taxes | ₹-3.73 Cr | ₹0.00 Cr | ₹-0.18 Cr | ₹0.02 Cr | ₹-0.53 Cr |
Profit After Tax | ₹80 Cr | ₹64 Cr | ₹48 Cr | ₹38 Cr | ₹24 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹175 Cr | ₹123 Cr | ₹83 Cr | ₹76 Cr | ₹65 Cr |
Appropriations | ₹255 Cr | ₹186 Cr | ₹131 Cr | ₹114 Cr | ₹89 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹2.85 Cr | - |
Other Appropriation | ₹13 Cr | ₹-7.90 Cr | ₹0.22 Cr | ₹14 Cr | ₹14 Cr |
Equity Dividend % | ₹120.00 | ₹160.00 | ₹140.00 | ₹100.00 | ₹80.00 |
Earnings Per Share | ₹24.25 | ₹20.37 | ₹17.22 | ₹13.77 | ₹8.70 |
Adjusted EPS | ₹24.25 | ₹20.37 | ₹17.22 | ₹13.68 | ₹8.65 |
Compare Income Statement of peers of MOLDTEK PACKAGING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MOLDTEK PACKAGING | ₹1,644.2 Cr | -5.3% | -1.6% | -42.6% | Stock Analytics | |
SUPREME INDUSTRIES | ₹45,421.0 Cr | -3.7% | -1.2% | -9% | Stock Analytics | |
ASTRAL | ₹37,305.3 Cr | 1.3% | -5.6% | -32.6% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹11,016.6 Cr | -4.8% | -11.2% | -15.3% | Stock Analytics | |
GARWARE HITECH FILMS | ₹9,410.4 Cr | 5.3% | 17.7% | 94.7% | Stock Analytics | |
TIME TECHNOPLAST | ₹8,758.3 Cr | -4.9% | 5.3% | 83.8% | Stock Analytics |
MOLDTEK PACKAGING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MOLDTEK PACKAGING | -5.3% |
-1.6% |
-42.6% |
SENSEX | -1.8% |
-1% |
2% |
You may also like the below Video Courses