PACIFIC INDUSTRIES
|
PACIFIC INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹244 Cr | ₹190 Cr | ₹187 Cr | ₹285 Cr | ₹178 Cr |
| Sales | ₹240 Cr | ₹188 Cr | ₹185 Cr | ₹282 Cr | ₹178 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹4.25 Cr | ₹2.49 Cr | ₹2.08 Cr | ₹2.83 Cr | ₹0.01 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹244 Cr | ₹190 Cr | ₹187 Cr | ₹285 Cr | ₹178 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-6.76 Cr | ₹-2.92 Cr | ₹26 Cr | ₹-4.65 Cr | ₹-8.62 Cr |
| Raw Material Consumed | ₹132 Cr | ₹103 Cr | ₹82 Cr | ₹164 Cr | ₹92 Cr |
| Opening Raw Materials | ₹9.53 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr | ₹9.24 Cr |
| Purchases Raw Materials | ₹107 Cr | ₹70 Cr | ₹68 Cr | ₹112 Cr | ₹63 Cr |
| Closing Raw Materials | ₹11 Cr | ₹9.53 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr |
| Other Direct Purchases / Brought in cost | ₹27 Cr | ₹32 Cr | ₹14 Cr | ₹51 Cr | ₹31 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹5.27 Cr | ₹3.65 Cr | ₹2.47 Cr | ₹4.58 Cr | ₹3.35 Cr |
| Electricity & Power | ₹5.27 Cr | ₹3.65 Cr | ₹2.47 Cr | ₹4.58 Cr | ₹3.35 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹9.77 Cr | ₹9.26 Cr |
| Salaries, Wages & Bonus | ₹10 Cr | ₹9.09 Cr | ₹9.44 Cr | ₹8.42 Cr | ₹7.73 Cr |
| Contributions to EPF & Pension Funds | ₹0.88 Cr | ₹0.76 Cr | ₹0.88 Cr | ₹0.69 Cr | ₹1.33 Cr |
| Workmen and Staff Welfare Expenses | ₹1.20 Cr | ₹0.96 Cr | ₹0.47 Cr | ₹0.66 Cr | ₹0.20 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹58 Cr | ₹36 Cr | ₹29 Cr | ₹55 Cr | ₹37 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹1.68 Cr | ₹0.76 Cr | ₹0.36 Cr | ₹0.94 Cr | ₹0.81 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹56 Cr | ₹35 Cr | ₹29 Cr | ₹54 Cr | ₹37 Cr |
| General and Administration Expenses | ₹4.54 Cr | ₹5.90 Cr | ₹8.17 Cr | ₹4.69 Cr | ₹5.05 Cr |
| Rent , Rates & Taxes | ₹0.59 Cr | ₹0.94 Cr | ₹0.45 Cr | ₹0.47 Cr | ₹0.47 Cr |
| Insurance | ₹0.30 Cr | ₹0.33 Cr | ₹0.40 Cr | ₹0.47 Cr | ₹0.29 Cr |
| Printing and stationery | ₹0.21 Cr | ₹0.18 Cr | ₹0.23 Cr | ₹0.30 Cr | ₹0.23 Cr |
| Professional and legal fees | ₹1.43 Cr | ₹1.79 Cr | ₹1.00 Cr | ₹0.86 Cr | ₹0.85 Cr |
| Traveling and conveyance | ₹0.03 Cr | ₹0.05 Cr | ₹0.66 Cr | ₹0.33 Cr | ₹0.23 Cr |
| Other Administration | ₹1.98 Cr | ₹2.62 Cr | ₹5.44 Cr | ₹2.26 Cr | ₹2.98 Cr |
| Selling and Distribution Expenses | ₹25 Cr | ₹21 Cr | ₹21 Cr | ₹22 Cr | ₹9.70 Cr |
| Advertisement & Sales Promotion | ₹3.52 Cr | ₹7.81 Cr | ₹3.63 Cr | ₹2.32 Cr | ₹1.50 Cr |
| Sales Commissions & Incentives | ₹0.01 Cr | ₹0.31 Cr | ₹0.10 Cr | ₹2.04 Cr | ₹0.01 Cr |
| Freight and Forwarding | ₹21 Cr | ₹12 Cr | ₹17 Cr | ₹17 Cr | ₹8.20 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.60 Cr | ₹0.32 Cr | ₹0.67 Cr | ₹0.73 Cr | - |
| Miscellaneous Expenses | ₹0.73 Cr | ₹1.54 Cr | ₹0.41 Cr | ₹2.04 Cr | ₹11 Cr |
| Bad debts /advances written off | - | - | - | ₹0.11 Cr | - |
| Provision for doubtful debts | ₹0.28 Cr | ₹0.22 Cr | - | ₹0.66 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.03 Cr | ₹0.47 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | - | ₹0.00 Cr | ₹0.02 Cr | ₹0.68 Cr |
| Losson sale of non-trade current investments | - | - | - | - | ₹0.04 Cr |
| Other Miscellaneous Expenses | ₹0.41 Cr | ₹0.85 Cr | ₹0.41 Cr | ₹1.26 Cr | ₹11 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹232 Cr | ₹179 Cr | ₹180 Cr | ₹258 Cr | ₹160 Cr |
| Operating Profit (Excl OI) | ₹13 Cr | ₹11 Cr | ₹7.06 Cr | ₹28 Cr | ₹19 Cr |
| Other Income | ₹13 Cr | ₹17 Cr | ₹16 Cr | ₹8.13 Cr | ₹7.61 Cr |
| Interest Received | ₹8.81 Cr | ₹12 Cr | ₹8.15 Cr | ₹6.09 Cr | ₹3.33 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.23 Cr | ₹0.37 Cr | ₹0.11 Cr | ₹0.03 Cr | - |
| Profits on sale of Investments | - | - | ₹0.49 Cr | ₹0.36 Cr | ₹2.10 Cr |
| Provision Written Back | - | - | ₹0.05 Cr | - | - |
| Foreign Exchange Gains | ₹1.63 Cr | ₹0.86 Cr | ₹1.80 Cr | ₹0.84 Cr | ₹1.08 Cr |
| Others | ₹1.99 Cr | ₹3.73 Cr | ₹5.84 Cr | ₹0.81 Cr | ₹1.10 Cr |
| Operating Profit | ₹25 Cr | ₹27 Cr | ₹23 Cr | ₹36 Cr | ₹26 Cr |
| Interest | ₹5.78 Cr | ₹3.29 Cr | ₹3.89 Cr | ₹3.52 Cr | ₹2.89 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹3.21 Cr | ₹1.29 Cr | ₹2.35 Cr | ₹2.52 Cr | ₹2.08 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.84 Cr | ₹0.20 Cr | ₹0.31 Cr | ₹0.30 Cr | ₹0.14 Cr |
| Other Interest | ₹1.72 Cr | ₹1.80 Cr | ₹1.24 Cr | ₹0.70 Cr | ₹0.67 Cr |
| PBDT | ₹20 Cr | ₹24 Cr | ₹20 Cr | ₹32 Cr | ₹23 Cr |
| Depreciation | ₹10 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹8.44 Cr |
| Profit Before Taxation & Exceptional Items | ₹9.63 Cr | ₹13 Cr | ₹8.19 Cr | ₹22 Cr | ₹15 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹9.63 Cr | ₹13 Cr | ₹8.19 Cr | ₹22 Cr | ₹15 Cr |
| Provision for Tax | ₹1.98 Cr | ₹1.44 Cr | ₹1.69 Cr | ₹5.65 Cr | ₹4.58 Cr |
| Current Income Tax | ₹2.73 Cr | ₹0.70 Cr | ₹1.88 Cr | ₹2.21 Cr | ₹2.93 Cr |
| Deferred Tax | ₹-1.10 Cr | ₹-1.08 Cr | ₹-0.31 Cr | ₹1.07 Cr | ₹1.65 Cr |
| Other taxes | ₹0.36 Cr | ₹1.82 Cr | ₹0.11 Cr | ₹2.36 Cr | - |
| Profit After Tax | ₹7.65 Cr | ₹12 Cr | ₹6.51 Cr | ₹16 Cr | ₹10 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹7.65 Cr | ₹12 Cr | ₹6.51 Cr | ₹16 Cr | ₹10 Cr |
| Adjustments to PAT | - | ₹0.02 Cr | - | - | - |
| Profit Balance B/F | ₹106 Cr | ₹94 Cr | ₹87 Cr | ₹72 Cr | ₹61 Cr |
| Appropriations | ₹114 Cr | ₹106 Cr | ₹94 Cr | ₹87 Cr | ₹72 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹11.10 | ₹17.23 | ₹9.44 | ₹46.19 | ₹30.22 |
| Adjusted EPS | ₹11.10 | ₹17.23 | ₹9.44 | ₹30.05 | ₹19.66 |
Compare Income Statement of peers of PACIFIC INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PACIFIC INDUSTRIES | ₹127.4 Cr | -0.6% | -5% | -42.6% | Stock Analytics | |
| KAJARIA CERAMICS | ₹19,341.2 Cr | -0.5% | 0.3% | -6% | Stock Analytics | |
| CERA SANITARYWARE | ₹7,740.6 Cr | -0.6% | -1.8% | -17% | Stock Analytics | |
| POKARNA | ₹2,735.3 Cr | 11% | 5.6% | -7% | Stock Analytics | |
| NITCO | ₹2,641.1 Cr | 4.7% | -0.4% | -3.7% | Stock Analytics | |
| SOMANY CERAMICS | ₹1,857.3 Cr | 0.4% | -3.3% | -33.4% | Stock Analytics | |
PACIFIC INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PACIFIC INDUSTRIES | -0.6% |
-5% |
-42.6% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses