PI INDUSTRIES
|
PI INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹6,747 Cr | ₹5,517 Cr | ₹4,801 Cr | ₹3,537 Cr | ₹3,017 Cr |
Sales | ₹6,700 Cr | ₹5,467 Cr | ₹4,734 Cr | ₹3,476 Cr | ₹2,968 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹13 Cr | ₹3.30 Cr | ₹10.00 Cr | ₹1.20 Cr | ₹0.20 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹34 Cr | ₹47 Cr | ₹57 Cr | ₹60 Cr | ₹49 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹6,492 Cr | ₹5,300 Cr | ₹4,577 Cr | ₹3,367 Cr | ₹2,841 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-70 Cr | ₹-202 Cr | ₹-101 Cr | ₹-2.20 Cr | ₹50 Cr |
Raw Material Consumed | ₹3,622 Cr | ₹3,125 Cr | ₹2,672 Cr | ₹1,850 Cr | ₹1,500 Cr |
Opening Raw Materials | ₹730 Cr | ₹534 Cr | ₹465 Cr | ₹350 Cr | ₹153 Cr |
Purchases Raw Materials | ₹3,460 Cr | ₹3,147 Cr | ₹2,577 Cr | ₹1,802 Cr | ₹1,466 Cr |
Closing Raw Materials | ₹755 Cr | ₹730 Cr | ₹534 Cr | ₹465 Cr | ₹246 Cr |
Other Direct Purchases / Brought in cost | ₹188 Cr | ₹174 Cr | ₹164 Cr | ₹162 Cr | ₹127 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹190 Cr | ₹153 Cr | ₹127 Cr | ₹112 Cr | ₹91 Cr |
Electricity & Power | ₹190 Cr | ₹153 Cr | ₹127 Cr | ₹112 Cr | ₹91 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹527 Cr | ₹480 Cr | ₹417 Cr | ₹321 Cr | ₹265 Cr |
Salaries, Wages & Bonus | ₹488 Cr | ₹445 Cr | ₹412 Cr | ₹332 Cr | ₹237 Cr |
Contributions to EPF & Pension Funds | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹14 Cr | ₹9.60 Cr |
Workmen and Staff Welfare Expenses | ₹21 Cr | ₹18 Cr | ₹18 Cr | ₹14 Cr | ₹10 Cr |
Other Employees Cost | ₹-1.60 Cr | ₹-0.30 Cr | ₹-29 Cr | ₹-39 Cr | ₹7.60 Cr |
Other Manufacturing Expenses | ₹273 Cr | ₹245 Cr | ₹205 Cr | ₹155 Cr | ₹132 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹84 Cr | ₹74 Cr | ₹63 Cr | ₹47 Cr | ₹41 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹189 Cr | ₹171 Cr | ₹142 Cr | ₹108 Cr | ₹92 Cr |
General and Administration Expenses | ₹163 Cr | ₹141 Cr | ₹97 Cr | ₹90 Cr | ₹97 Cr |
Rent , Rates & Taxes | ₹24 Cr | ₹18 Cr | ₹12 Cr | ₹8.30 Cr | ₹20 Cr |
Insurance | ₹17 Cr | ₹17 Cr | ₹14 Cr | ₹11 Cr | ₹4.20 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹41 Cr | ₹47 Cr | ₹32 Cr | ₹31 Cr | ₹22 Cr |
Traveling and conveyance | ₹71 Cr | ₹48 Cr | ₹34 Cr | ₹46 Cr | ₹43 Cr |
Other Administration | ₹12 Cr | ₹10 Cr | ₹4.20 Cr | ₹-6.30 Cr | ₹7.00 Cr |
Selling and Distribution Expenses | ₹158 Cr | ₹133 Cr | ₹91 Cr | ₹79 Cr | ₹78 Cr |
Advertisement & Sales Promotion | ₹68 Cr | ₹51 Cr | ₹35 Cr | ₹44 Cr | ₹37 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹89 Cr | ₹83 Cr | ₹56 Cr | ₹34 Cr | ₹41 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹84 Cr | ₹79 Cr | ₹52 Cr | ₹42 Cr | ₹59 Cr |
Bad debts /advances written off | - | - | ₹2.10 Cr | - | - |
Provision for doubtful debts | ₹13 Cr | ₹23 Cr | - | ₹7.50 Cr | ₹18 Cr |
Losson disposal of fixed assets(net) | ₹0.10 Cr | - | - | - | ₹1.30 Cr |
Losson foreign exchange fluctuations | ₹0.40 Cr | ₹3.10 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹8.90 Cr |
Other Miscellaneous Expenses | ₹71 Cr | ₹53 Cr | ₹50 Cr | ₹35 Cr | ₹30 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,948 Cr | ₹4,154 Cr | ₹3,559 Cr | ₹2,647 Cr | ₹2,271 Cr |
Operating Profit (Excl OI) | ₹1,544 Cr | ₹1,146 Cr | ₹1,018 Cr | ₹720 Cr | ₹570 Cr |
Other Income | ₹159 Cr | ₹101 Cr | ₹125 Cr | ₹49 Cr | ₹68 Cr |
Interest Received | ₹85 Cr | ₹67 Cr | ₹54 Cr | ₹18 Cr | ₹19 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.10 Cr | ₹0.90 Cr | - |
Profits on sale of Investments | ₹6.80 Cr | - | - | - | - |
Provision Written Back | - | - | ₹3.90 Cr | - | - |
Foreign Exchange Gains | ₹21 Cr | - | ₹33 Cr | ₹26 Cr | ₹24 Cr |
Others | ₹47 Cr | ₹35 Cr | ₹34 Cr | ₹4.10 Cr | ₹25 Cr |
Operating Profit | ₹1,703 Cr | ₹1,247 Cr | ₹1,143 Cr | ₹769 Cr | ₹638 Cr |
Interest | ₹39 Cr | ₹16 Cr | ₹34 Cr | ₹19 Cr | ₹7.10 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.20 Cr | ₹7.10 Cr | ₹5.90 Cr | ₹2.20 Cr | ₹2.40 Cr |
Other Interest | ₹37 Cr | ₹9.00 Cr | ₹28 Cr | ₹17 Cr | ₹4.70 Cr |
PBDT | ₹1,664 Cr | ₹1,231 Cr | ₹1,109 Cr | ₹750 Cr | ₹631 Cr |
Depreciation | ₹227 Cr | ₹202 Cr | ₹175 Cr | ₹137 Cr | ₹93 Cr |
Profit Before Taxation & Exceptional Items | ₹1,438 Cr | ₹1,029 Cr | ₹934 Cr | ₹613 Cr | ₹538 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹1,444 Cr | ₹1,033 Cr | ₹939 Cr | ₹614 Cr | ₹538 Cr |
Provision for Tax | ₹215 Cr | ₹189 Cr | ₹200 Cr | ₹157 Cr | ₹128 Cr |
Current Income Tax | ₹259 Cr | ₹185 Cr | ₹169 Cr | ₹123 Cr | ₹119 Cr |
Deferred Tax | ₹-50 Cr | ₹-6.00 Cr | ₹25 Cr | ₹31 Cr | ₹10 Cr |
Other taxes | ₹5.80 Cr | ₹10 Cr | ₹6.40 Cr | ₹2.60 Cr | ₹-1.60 Cr |
Profit After Tax | ₹1,230 Cr | ₹844 Cr | ₹738 Cr | ₹457 Cr | ₹410 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,230 Cr | ₹844 Cr | ₹738 Cr | ₹457 Cr | ₹410 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹3,685 Cr | ₹2,917 Cr | ₹2,239 Cr | ₹1,858 Cr | ₹1,510 Cr |
Appropriations | ₹4,915 Cr | ₹3,761 Cr | ₹2,977 Cr | ₹2,315 Cr | ₹1,920 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹13 Cr | ₹14 Cr |
Other Appropriation | ₹139 Cr | ₹30 Cr | ₹15 Cr | ₹22 Cr | ₹13 Cr |
Equity Dividend % | ₹1,000.00 | ₹600.00 | ₹500.00 | ₹400.00 | ₹400.00 |
Earnings Per Share | ₹80.89 | ₹55.51 | ₹48.57 | ₹33.09 | ₹29.72 |
Adjusted EPS | ₹80.89 | ₹55.51 | ₹48.57 | ₹33.09 | ₹29.72 |
Compare Income Statement of peers of PI INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PI INDUSTRIES | ₹47,993.3 Cr | -10.2% | -11% | -5.6% | Stock Analytics | |
UPL | ₹52,211.3 Cr | -2.6% | 12.1% | 36.4% | Stock Analytics | |
SUMITOMO CHEMICAL INDIA | ₹23,497.3 Cr | -6.5% | -4.9% | 29% | Stock Analytics | |
BAYER CROPSCIENCE | ₹20,175.8 Cr | -7.6% | -12.1% | -26.4% | Stock Analytics | |
BASF INDIA | ₹17,936.3 Cr | -3.1% | -17% | 27.1% | Stock Analytics | |
RALLIS INDIA | ₹4,219.0 Cr | -7.7% | -25.1% | -8.2% | Stock Analytics |
PI INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PI INDUSTRIES | -10.2% |
-11% |
-5.6% |
SENSEX | -2.5% |
-1.4% |
6.1% |
You may also like the below Video Courses