NEOGEN CHEMICALS
|
NEOGEN CHEMICALS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹691 Cr | ₹686 Cr | ₹487 Cr | ₹401 Cr | ₹348 Cr |
Sales | ₹633 Cr | ₹660 Cr | ₹475 Cr | ₹386 Cr | ₹335 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹58 Cr | ₹26 Cr | ₹12 Cr | ₹14 Cr | ₹12 Cr |
Less: Excise Duty | - | - | - | ₹64 Cr | ₹41 Cr |
Net Sales | ₹691 Cr | ₹686 Cr | ₹487 Cr | ₹336 Cr | ₹306 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-92 Cr | ₹-97 Cr | ₹-69 Cr | ₹17 Cr | ₹-44 Cr |
Raw Material Consumed | ₹475 Cr | ₹485 Cr | ₹344 Cr | ₹181 Cr | ₹228 Cr |
Opening Raw Materials | ₹32 Cr | ₹36 Cr | ₹27 Cr | ₹27 Cr | ₹13 Cr |
Purchases Raw Materials | ₹472 Cr | ₹481 Cr | ₹353 Cr | ₹182 Cr | ₹241 Cr |
Closing Raw Materials | ₹30 Cr | ₹32 Cr | ₹36 Cr | ₹27 Cr | ₹27 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹32 Cr | ₹34 Cr | ₹20 Cr | ₹9.49 Cr | ₹8.97 Cr |
Electricity & Power | - | - | - | - | - |
Oil, Fuel & Natural gas | ₹32 Cr | ₹34 Cr | ₹20 Cr | ₹9.49 Cr | ₹8.97 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹62 Cr | ₹47 Cr | ₹32 Cr | ₹20 Cr | ₹17 Cr |
Salaries, Wages & Bonus | ₹52 Cr | ₹38 Cr | ₹25 Cr | ₹17 Cr | ₹13 Cr |
Contributions to EPF & Pension Funds | ₹5.41 Cr | ₹5.31 Cr | ₹4.55 Cr | ₹2.43 Cr | ₹3.18 Cr |
Workmen and Staff Welfare Expenses | ₹4.64 Cr | ₹3.32 Cr | ₹1.59 Cr | ₹0.88 Cr | ₹0.71 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹56 Cr | ₹59 Cr | ₹52 Cr | ₹32 Cr | ₹25 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹21 Cr | ₹25 Cr | ₹17 Cr | ₹12 Cr | ₹7.91 Cr |
Repairs and Maintenance | ₹5.10 Cr | ₹5.51 Cr | - | - | - |
Packing Material Consumed | ₹9.17 Cr | ₹5.81 Cr | ₹5.88 Cr | ₹3.85 Cr | ₹3.40 Cr |
Other Mfg Exp | ₹21 Cr | ₹23 Cr | ₹30 Cr | ₹16 Cr | ₹14 Cr |
General and Administration Expenses | ₹24 Cr | ₹20 Cr | ₹9.61 Cr | ₹6.78 Cr | ₹6.96 Cr |
Rent , Rates & Taxes | ₹4.33 Cr | ₹3.74 Cr | - | - | - |
Insurance | ₹3.51 Cr | ₹2.78 Cr | - | - | - |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹8.41 Cr | ₹7.37 Cr | ₹4.04 Cr | ₹3.36 Cr | ₹3.25 Cr |
Traveling and conveyance | ₹6.58 Cr | ₹5.58 Cr | - | - | - |
Other Administration | ₹0.81 Cr | ₹0.32 Cr | ₹5.57 Cr | ₹3.42 Cr | ₹3.71 Cr |
Selling and Distribution Expenses | ₹18 Cr | ₹20 Cr | ₹11 Cr | ₹5.05 Cr | ₹5.20 Cr |
Advertisement & Sales Promotion | ₹9.68 Cr | ₹7.20 Cr | ₹1.75 Cr | ₹0.63 Cr | ₹2.63 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹8.05 Cr | ₹13 Cr | ₹2.53 Cr | ₹1.26 Cr | ₹1.03 Cr |
Handling and Clearing Charges | - | - | ₹4.49 Cr | ₹2.01 Cr | ₹0.56 Cr |
Other Selling Expenses | - | - | ₹2.35 Cr | ₹1.15 Cr | ₹0.98 Cr |
Miscellaneous Expenses | ₹6.72 Cr | ₹6.41 Cr | ₹0.95 Cr | ₹0.72 Cr | ₹0.67 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | ₹0.69 Cr | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹6.72 Cr | ₹5.72 Cr | ₹0.95 Cr | ₹0.72 Cr | ₹0.67 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹581 Cr | ₹575 Cr | ₹401 Cr | ₹272 Cr | ₹248 Cr |
Operating Profit (Excl OI) | ₹110 Cr | ₹112 Cr | ₹87 Cr | ₹64 Cr | ₹58 Cr |
Other Income | ₹7.47 Cr | ₹4.45 Cr | ₹1.07 Cr | ₹0.14 Cr | ₹0.10 Cr |
Interest Received | ₹7.41 Cr | ₹3.83 Cr | ₹0.60 Cr | ₹0.13 Cr | ₹0.10 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.06 Cr | ₹0.62 Cr | ₹0.47 Cr | ₹0.01 Cr | ₹0.00 Cr |
Operating Profit | ₹118 Cr | ₹116 Cr | ₹88 Cr | ₹65 Cr | ₹58 Cr |
Interest | ₹42 Cr | ₹29 Cr | ₹19 Cr | ₹14 Cr | ₹12 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹36 Cr | ₹23 Cr | ₹17 Cr | ₹13 Cr | ₹11 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹4.28 Cr | ₹5.24 Cr | ₹1.28 Cr | ₹0.84 Cr | ₹0.97 Cr |
Other Interest | ₹1.42 Cr | ₹0.52 Cr | ₹0.58 Cr | - | - |
PBDT | ₹75 Cr | ₹87 Cr | ₹69 Cr | ₹51 Cr | ₹46 Cr |
Depreciation | ₹23 Cr | ₹16 Cr | ₹12 Cr | ₹6.90 Cr | ₹5.24 Cr |
Profit Before Taxation & Exceptional Items | ₹53 Cr | ₹71 Cr | ₹57 Cr | ₹44 Cr | ₹41 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹53 Cr | ₹71 Cr | ₹57 Cr | ₹44 Cr | ₹41 Cr |
Provision for Tax | ₹17 Cr | ₹21 Cr | ₹12 Cr | ₹13 Cr | ₹12 Cr |
Current Income Tax | ₹12 Cr | ₹13 Cr | ₹9.87 Cr | ₹10 Cr | ₹11 Cr |
Deferred Tax | ₹4.88 Cr | ₹8.30 Cr | ₹2.57 Cr | ₹2.51 Cr | ₹0.96 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹36 Cr | ₹50 Cr | ₹45 Cr | ₹31 Cr | ₹29 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹36 Cr | ₹50 Cr | ₹45 Cr | ₹31 Cr | ₹29 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹170 Cr | ₹127 Cr | ₹88 Cr | ₹62 Cr | ₹38 Cr |
Appropriations | ₹206 Cr | ₹177 Cr | ₹133 Cr | ₹93 Cr | ₹67 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹7.48 Cr | ₹6.97 Cr | ₹6.10 Cr | ₹4.92 Cr | ₹4.87 Cr |
Equity Dividend % | ₹20.00 | ₹30.00 | ₹27.50 | ₹22.50 | ₹20.00 |
Earnings Per Share | ₹13.51 | ₹20.04 | ₹17.89 | ₹13.43 | ₹12.28 |
Adjusted EPS | ₹13.51 | ₹20.04 | ₹17.89 | ₹13.43 | ₹12.28 |
Compare Income Statement of peers of NEOGEN CHEMICALS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
NEOGEN CHEMICALS | ₹5,089.0 Cr | -5.1% | -5.5% | 19.7% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹152,637.0 Cr | -1.3% | -5.8% | 22.7% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹90,324.0 Cr | -0.2% | -12.4% | 48.5% | Stock Analytics | |
SRF | ₹65,174.9 Cr | -2.3% | -5.5% | -7.6% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹42,757.5 Cr | -6% | -17.3% | 41.6% | Stock Analytics | |
DEEPAK NITRITE | ₹36,449.0 Cr | 4% | -5.9% | 21.2% | Stock Analytics |
NEOGEN CHEMICALS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
NEOGEN CHEMICALS | -5.1% |
-5.5% |
19.7% |
SENSEX | -2.4% |
-4.2% |
19.5% |
You may also like the below Video Courses