NCL INDUSTRIES
|
NCL INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,541 Cr | ₹2,312 Cr | ₹2,254 Cr | ₹1,934 Cr | ₹1,322 Cr |
Sales | ₹2,541 Cr | ₹2,312 Cr | ₹2,254 Cr | ₹1,934 Cr | ₹1,322 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,332 Cr | ₹2,044 Cr | ₹2,046 Cr | ₹1,749 Cr | ₹1,184 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-11 Cr | ₹-0.10 Cr | ₹0.05 Cr | ₹17 Cr | ₹-25 Cr |
Raw Material Consumed | ₹309 Cr | ₹228 Cr | ₹252 Cr | ₹205 Cr | ₹148 Cr |
Opening Raw Materials | ₹28 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr |
Purchases Raw Materials | ₹321 Cr | ₹236 Cr | ₹256 Cr | ₹206 Cr | ₹148 Cr |
Closing Raw Materials | ₹39 Cr | ₹28 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | ₹0.00 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹508 Cr | ₹549 Cr | ₹432 Cr | ₹306 Cr | ₹275 Cr |
Electricity & Power | ₹151 Cr | ₹137 Cr | ₹111 Cr | ₹123 Cr | ₹109 Cr |
Oil, Fuel & Natural gas | ₹358 Cr | ₹412 Cr | ₹322 Cr | ₹183 Cr | ₹166 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹66 Cr | ₹60 Cr | ₹57 Cr | ₹50 Cr | ₹42 Cr |
Salaries, Wages & Bonus | ₹12 Cr | ₹49 Cr | ₹48 Cr | ₹42 Cr | ₹38 Cr |
Contributions to EPF & Pension Funds | ₹3.43 Cr | ₹2.99 Cr | ₹2.77 Cr | ₹2.35 Cr | ₹1.93 Cr |
Workmen and Staff Welfare Expenses | ₹48 Cr | ₹2.35 Cr | ₹2.24 Cr | ₹1.94 Cr | ₹1.36 Cr |
Other Employees Cost | ₹3.22 Cr | ₹5.81 Cr | ₹3.73 Cr | ₹4.19 Cr | ₹1.08 Cr |
Other Manufacturing Expenses | ₹152 Cr | ₹131 Cr | ₹122 Cr | ₹96 Cr | ₹72 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹29 Cr | ₹22 Cr | ₹18 Cr | ₹12 Cr | ₹10 Cr |
Packing Material Consumed | ₹50 Cr | ₹50 Cr | ₹52 Cr | ₹40 Cr | ₹27 Cr |
Other Mfg Exp | ₹74 Cr | ₹59 Cr | ₹52 Cr | ₹44 Cr | ₹35 Cr |
General and Administration Expenses | ₹29 Cr | ₹25 Cr | ₹27 Cr | ₹24 Cr | ₹20 Cr |
Rent , Rates & Taxes | ₹1.83 Cr | ₹1.79 Cr | ₹1.60 Cr | ₹1.50 Cr | ₹2.28 Cr |
Insurance | ₹1.00 Cr | ₹1.17 Cr | ₹0.94 Cr | ₹1.28 Cr | ₹0.70 Cr |
Printing and stationery | ₹0.35 Cr | ₹0.21 Cr | ₹0.28 Cr | ₹0.19 Cr | ₹0.17 Cr |
Professional and legal fees | ₹4.53 Cr | ₹3.50 Cr | ₹5.33 Cr | ₹2.55 Cr | ₹3.96 Cr |
Traveling and conveyance | ₹4.42 Cr | ₹4.03 Cr | ₹3.67 Cr | ₹2.67 Cr | ₹2.82 Cr |
Other Administration | ₹17 Cr | ₹14 Cr | ₹16 Cr | ₹16 Cr | ₹10 Cr |
Selling and Distribution Expenses | ₹1,062 Cr | ₹893 Cr | ₹938 Cr | ₹761 Cr | ₹509 Cr |
Advertisement & Sales Promotion | ₹18 Cr | ₹9.49 Cr | ₹14 Cr | ₹15 Cr | ₹7.16 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹334 Cr | ₹302 Cr | ₹295 Cr | ₹248 Cr | ₹170 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹709 Cr | ₹582 Cr | ₹630 Cr | ₹498 Cr | ₹331 Cr |
Miscellaneous Expenses | ₹16 Cr | ₹10 Cr | ₹8.72 Cr | ₹7.02 Cr | ₹3.80 Cr |
Bad debts /advances written off | ₹10 Cr | ₹5.11 Cr | ₹3.78 Cr | ₹0.54 Cr | ₹0.48 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.01 Cr | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.00 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹5.69 Cr | ₹5.18 Cr | ₹4.94 Cr | ₹6.48 Cr | ₹3.32 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,132 Cr | ₹1,896 Cr | ₹1,839 Cr | ₹1,466 Cr | ₹1,044 Cr |
Operating Profit (Excl OI) | ₹200 Cr | ₹149 Cr | ₹207 Cr | ₹283 Cr | ₹140 Cr |
Other Income | ₹26 Cr | ₹19 Cr | ₹11 Cr | ₹8.00 Cr | ₹3.28 Cr |
Interest Received | ₹2.35 Cr | ₹6.89 Cr | ₹1.72 Cr | ₹2.75 Cr | ₹1.43 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹2.97 Cr | ₹0.46 Cr | ₹1.65 Cr | ₹0.81 Cr | ₹0.48 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹7.55 Cr | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹14 Cr | ₹11 Cr | ₹7.77 Cr | ₹4.44 Cr | ₹1.37 Cr |
Operating Profit | ₹227 Cr | ₹167 Cr | ₹219 Cr | ₹291 Cr | ₹144 Cr |
Interest | ₹24 Cr | ₹27 Cr | ₹25 Cr | ₹22 Cr | ₹32 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹16 Cr | ₹18 Cr | ₹16 Cr | - | - |
Intereston Fixed deposits | ₹5.92 Cr | ₹6.87 Cr | ₹6.85 Cr | - | - |
Bank Charges etc | ₹1.41 Cr | ₹0.83 Cr | ₹1.06 Cr | ₹1.19 Cr | ₹1.04 Cr |
Other Interest | ₹1.03 Cr | ₹0.99 Cr | ₹1.29 Cr | ₹21 Cr | ₹31 Cr |
PBDT | ₹203 Cr | ₹140 Cr | ₹193 Cr | ₹269 Cr | ₹111 Cr |
Depreciation | ₹56 Cr | ₹49 Cr | ₹47 Cr | ₹44 Cr | ₹42 Cr |
Profit Before Taxation & Exceptional Items | ₹147 Cr | ₹91 Cr | ₹147 Cr | ₹225 Cr | ₹69 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹147 Cr | ₹91 Cr | ₹146 Cr | ₹225 Cr | ₹69 Cr |
Provision for Tax | ₹53 Cr | ₹47 Cr | ₹52 Cr | ₹79 Cr | ₹18 Cr |
Current Income Tax | ₹40 Cr | ₹17 Cr | ₹40 Cr | ₹69 Cr | ₹21 Cr |
Deferred Tax | ₹12 Cr | ₹23 Cr | ₹9.87 Cr | ₹9.26 Cr | ₹-3.46 Cr |
Other taxes | ₹1.64 Cr | ₹6.99 Cr | ₹1.71 Cr | ₹0.72 Cr | ₹0.73 Cr |
Profit After Tax | ₹93 Cr | ₹44 Cr | ₹94 Cr | ₹145 Cr | ₹51 Cr |
Extra items | - | - | - | - | ₹0.12 Cr |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹-0.41 Cr | ₹-1.66 Cr | ₹-0.71 Cr | ₹-0.98 Cr | - |
Consolidated Net Profit | ₹93 Cr | ₹43 Cr | ₹94 Cr | ₹144 Cr | ₹51 Cr |
Adjustments to PAT | - | - | - | ₹3.18 Cr | - |
Profit Balance B/F | ₹120 Cr | ₹141 Cr | ₹115 Cr | ₹29 Cr | ₹34 Cr |
Appropriations | ₹213 Cr | ₹184 Cr | ₹208 Cr | ₹176 Cr | ₹85 Cr |
General Reserves | ₹30 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹35 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹1.40 Cr |
Other Appropriation | ₹6.79 Cr | ₹6.82 Cr | ₹3.93 Cr | ₹4.63 Cr | ₹14 Cr |
Equity Dividend % | ₹40.00 | ₹30.00 | ₹30.00 | ₹40.00 | ₹25.00 |
Earnings Per Share | ₹20.52 | ₹9.42 | ₹20.70 | ₹31.94 | ₹11.24 |
Adjusted EPS | ₹20.52 | ₹9.42 | ₹20.70 | ₹31.94 | ₹11.24 |
Compare Income Statement of peers of NCL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
NCL INDUSTRIES | ₹1,007.1 Cr | -1.9% | 0.1% | 0.7% | Stock Analytics | |
ULTRATECH CEMENT | ₹340,438.0 Cr | 3.4% | -0.5% | 9% | Stock Analytics | |
AMBUJA CEMENTS | ₹135,435.0 Cr | 0.3% | -3% | 3.3% | Stock Analytics | |
SHREE CEMENT | ₹96,356.7 Cr | 2.7% | -1.7% | -10.9% | Stock Analytics | |
ACC | ₹38,851.3 Cr | 0.1% | -9.7% | -7.1% | Stock Analytics | |
DALMIA BHARAT | ₹34,066.5 Cr | 4.6% | -5.8% | -22.1% | Stock Analytics |
NCL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
NCL INDUSTRIES | -1.9% |
0.1% |
0.7% |
SENSEX | 1.9% |
-0.4% |
10.4% |
You may also like the below Video Courses