PANCHSHEEL ORGANICS
|
PANCHSHEEL ORGANICS Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹103 Cr | ₹69 Cr | ₹49 Cr | ₹50 Cr | ₹48 Cr |
Sales | ₹103 Cr | ₹69 Cr | ₹49 Cr | ₹50 Cr | ₹48 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.50 Cr | ₹0.02 Cr | ₹0.49 Cr | ₹0.11 Cr | ₹0.01 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹103 Cr | ₹69 Cr | ₹49 Cr | ₹50 Cr | ₹48 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.27 Cr | ₹-3.56 Cr | ₹-3.22 Cr | ₹-0.88 Cr | ₹-0.10 Cr |
Raw Material Consumed | ₹66 Cr | ₹42 Cr | ₹31 Cr | ₹31 Cr | ₹32 Cr |
Opening Raw Materials | ₹12 Cr | ₹9.17 Cr | ₹9.06 Cr | ₹8.99 Cr | ₹8.31 Cr |
Purchases Raw Materials | ₹61 Cr | ₹43 Cr | ₹31 Cr | ₹31 Cr | ₹32 Cr |
Closing Raw Materials | ₹18 Cr | ₹12 Cr | ₹9.17 Cr | ₹9.06 Cr | ₹8.99 Cr |
Other Direct Purchases / Brought in cost | ₹11 Cr | ₹1.77 Cr | ₹0.52 Cr | ₹0.08 Cr | ₹0.79 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.22 Cr | ₹0.87 Cr | ₹0.79 Cr | ₹0.84 Cr | ₹0.93 Cr |
Electricity & Power | ₹1.22 Cr | ₹0.87 Cr | ₹0.79 Cr | ₹0.84 Cr | ₹0.93 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹5.90 Cr | ₹4.92 Cr | ₹4.57 Cr | ₹4.75 Cr | ₹4.45 Cr |
Salaries, Wages & Bonus | ₹5.14 Cr | ₹4.35 Cr | ₹4.01 Cr | ₹4.18 Cr | ₹3.92 Cr |
Contributions to EPF & Pension Funds | ₹0.26 Cr | ₹0.22 Cr | ₹0.19 Cr | ₹0.20 Cr | ₹0.19 Cr |
Workmen and Staff Welfare Expenses | ₹0.26 Cr | ₹0.13 Cr | ₹0.14 Cr | ₹0.12 Cr | ₹0.13 Cr |
Other Employees Cost | ₹0.25 Cr | ₹0.23 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.22 Cr |
Other Manufacturing Expenses | ₹8.00 Cr | ₹9.30 Cr | ₹5.24 Cr | ₹3.21 Cr | ₹1.17 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹6.63 Cr | ₹8.33 Cr | ₹4.48 Cr | ₹2.51 Cr | ₹0.49 Cr |
Repairs and Maintenance | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | - | - |
Packing Material Consumed | ₹0.43 Cr | ₹0.28 Cr | ₹0.13 Cr | ₹0.14 Cr | ₹0.13 Cr |
Other Mfg Exp | ₹0.89 Cr | ₹0.63 Cr | ₹0.59 Cr | ₹0.56 Cr | ₹0.55 Cr |
General and Administration Expenses | ₹1.83 Cr | ₹1.31 Cr | ₹1.08 Cr | ₹1.26 Cr | ₹1.26 Cr |
Rent , Rates & Taxes | ₹0.37 Cr | ₹0.25 Cr | ₹0.27 Cr | ₹0.22 Cr | ₹0.24 Cr |
Insurance | - | - | - | - | - |
Printing and stationery | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.05 Cr |
Professional and legal fees | ₹0.70 Cr | ₹0.43 Cr | ₹0.16 Cr | ₹0.15 Cr | ₹0.17 Cr |
Traveling and conveyance | ₹0.23 Cr | ₹0.15 Cr | ₹0.18 Cr | ₹0.26 Cr | ₹0.31 Cr |
Other Administration | ₹0.49 Cr | ₹0.45 Cr | ₹0.45 Cr | ₹0.61 Cr | ₹0.49 Cr |
Selling and Distribution Expenses | ₹1.39 Cr | ₹0.68 Cr | ₹1.02 Cr | ₹1.06 Cr | ₹0.92 Cr |
Advertisement & Sales Promotion | ₹0.24 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.21 Cr | ₹0.09 Cr |
Sales Commissions & Incentives | ₹0.33 Cr | ₹0.17 Cr | ₹0.30 Cr | ₹0.24 Cr | ₹0.21 Cr |
Freight and Forwarding | ₹0.27 Cr | ₹0.18 Cr | ₹0.23 Cr | ₹0.27 Cr | ₹0.21 Cr |
Handling and Clearing Charges | ₹0.55 Cr | ₹0.26 Cr | ₹0.41 Cr | ₹0.35 Cr | ₹0.41 Cr |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.10 Cr | ₹0.45 Cr | ₹0.46 Cr | ₹0.64 Cr | ₹0.46 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.00 Cr | - | - | - | ₹0.00 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹0.10 Cr | ₹0.01 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.10 Cr | ₹0.45 Cr | ₹0.46 Cr | ₹0.54 Cr | ₹0.45 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹83 Cr | ₹56 Cr | ₹41 Cr | ₹42 Cr | ₹41 Cr |
Operating Profit (Excl OI) | ₹20 Cr | ₹13 Cr | ₹8.61 Cr | ₹8.54 Cr | ₹6.93 Cr |
Other Income | ₹1.34 Cr | ₹0.10 Cr | ₹0.23 Cr | ₹0.19 Cr | ₹0.28 Cr |
Interest Received | ₹1.18 Cr | ₹0.08 Cr | ₹0.12 Cr | ₹0.13 Cr | ₹0.04 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.12 Cr | - | - | - | - |
Foreign Exchange Gains | ₹0.03 Cr | ₹0.01 Cr | ₹0.05 Cr | - | - |
Others | ₹0.00 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.24 Cr |
Operating Profit | ₹21 Cr | ₹13 Cr | ₹8.84 Cr | ₹8.73 Cr | ₹7.21 Cr |
Interest | ₹0.55 Cr | ₹0.29 Cr | ₹0.43 Cr | ₹0.31 Cr | ₹0.39 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.06 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.11 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹0.48 Cr | ₹0.24 Cr | ₹0.39 Cr | ₹0.27 Cr | ₹0.28 Cr |
PBDT | ₹21 Cr | ₹13 Cr | ₹8.41 Cr | ₹8.42 Cr | ₹6.82 Cr |
Depreciation | ₹1.58 Cr | ₹1.25 Cr | ₹1.11 Cr | ₹1.11 Cr | ₹1.17 Cr |
Profit Before Taxation & Exceptional Items | ₹19 Cr | ₹11 Cr | ₹7.29 Cr | ₹7.31 Cr | ₹5.66 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹19 Cr | ₹11 Cr | ₹7.29 Cr | ₹7.31 Cr | ₹5.66 Cr |
Provision for Tax | ₹5.00 Cr | ₹3.04 Cr | ₹2.29 Cr | ₹2.02 Cr | ₹1.62 Cr |
Current Income Tax | ₹5.11 Cr | ₹3.20 Cr | ₹2.19 Cr | ₹2.27 Cr | ₹1.83 Cr |
Deferred Tax | ₹-0.12 Cr | ₹-0.02 Cr | ₹0.14 Cr | ₹-0.13 Cr | ₹-0.21 Cr |
Other taxes | - | ₹-0.14 Cr | ₹-0.04 Cr | ₹-0.11 Cr | - |
Profit After Tax | ₹14 Cr | ₹8.36 Cr | ₹5.01 Cr | ₹5.29 Cr | ₹4.04 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹35 Cr | ₹32 Cr | ₹28 Cr | ₹23 Cr | ₹20 Cr |
Appropriations | ₹49 Cr | ₹41 Cr | ₹33 Cr | ₹29 Cr | ₹24 Cr |
General Reserves | - | - | ₹0.20 Cr | ₹0.20 Cr | ₹0.20 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.79 Cr | ₹5.15 Cr | ₹-0.12 Cr | ₹0.47 Cr | ₹0.53 Cr |
Equity Dividend % | ₹36.00 | ₹5.00 | ₹20.00 | - | - |
Earnings Per Share | ₹11.94 | ₹8.33 | ₹9.98 | ₹10.55 | ₹8.05 |
Adjusted EPS | ₹11.94 | ₹8.33 | ₹4.99 | ₹5.27 | ₹4.02 |
Compare Income Statement of peers of PANCHSHEEL ORGANICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PANCHSHEEL ORGANICS | ₹280.4 Cr | -1.6% | -2.7% | 12% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹441,838.0 Cr | 1% | 0.7% | 47.3% | Stock Analytics | |
DIVIS LABORATORIES | ₹156,107.0 Cr | -1.1% | -5.8% | 61.7% | Stock Analytics | |
CIPLA | ₹120,270.0 Cr | 0.3% | -1.8% | 19.6% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹113,077.0 Cr | 6% | 11.8% | 20.3% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹96,553.2 Cr | -1.5% | -0.1% | 47% | Stock Analytics |
PANCHSHEEL ORGANICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PANCHSHEEL ORGANICS | -1.6% |
-2.7% |
12% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses