POLYCAB INDIA
|
POLYCAB INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹18,039 Cr | ₹14,108 Cr | ₹12,204 Cr | ₹8,792 Cr | ₹8,830 Cr |
Sales | ₹16,979 Cr | ₹13,578 Cr | ₹11,816 Cr | ₹8,387 Cr | ₹8,144 Cr |
Job Work/ Contract Receipts | ₹783 Cr | ₹364 Cr | ₹190 Cr | ₹190 Cr | ₹469 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹277 Cr | ₹165 Cr | ₹198 Cr | ₹216 Cr | ₹217 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹18,039 Cr | ₹14,108 Cr | ₹12,204 Cr | ₹8,792 Cr | ₹8,830 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-422 Cr | ₹35 Cr | ₹-493 Cr | ₹68 Cr | ₹-237 Cr |
Raw Material Consumed | ₹13,040 Cr | ₹10,087 Cr | ₹9,646 Cr | ₹6,193 Cr | ₹6,114 Cr |
Opening Raw Materials | ₹1,270 Cr | ₹555 Cr | ₹819 Cr | ₹685 Cr | ₹954 Cr |
Purchases Raw Materials | ₹12,684 Cr | ₹10,232 Cr | ₹8,739 Cr | ₹5,688 Cr | ₹5,421 Cr |
Closing Raw Materials | ₹1,480 Cr | ₹1,270 Cr | ₹555 Cr | ₹819 Cr | ₹685 Cr |
Other Direct Purchases / Brought in cost | ₹566 Cr | ₹570 Cr | ₹643 Cr | ₹638 Cr | ₹425 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹218 Cr | ₹184 Cr | ₹144 Cr | ₹116 Cr | ₹128 Cr |
Electricity & Power | ₹218 Cr | ₹184 Cr | ₹144 Cr | ₹116 Cr | ₹128 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹610 Cr | ₹457 Cr | ₹407 Cr | ₹354 Cr | ₹366 Cr |
Salaries, Wages & Bonus | ₹496 Cr | ₹408 Cr | ₹358 Cr | ₹312 Cr | ₹321 Cr |
Contributions to EPF & Pension Funds | ₹33 Cr | ₹24 Cr | ₹21 Cr | ₹21 Cr | ₹17 Cr |
Workmen and Staff Welfare Expenses | ₹24 Cr | ₹14 Cr | ₹12 Cr | ₹9.53 Cr | ₹10 Cr |
Other Employees Cost | ₹56 Cr | ₹11 Cr | ₹16 Cr | ₹11 Cr | ₹17 Cr |
Other Manufacturing Expenses | ₹1,149 Cr | ₹718 Cr | ₹628 Cr | ₹506 Cr | ₹750 Cr |
Sub-contracted / Out sourced services | ₹407 Cr | ₹268 Cr | ₹251 Cr | ₹212 Cr | ₹307 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹29 Cr | ₹20 Cr | ₹25 Cr | ₹19 Cr | ₹20 Cr |
Packing Material Consumed | ₹188 Cr | ₹254 Cr | ₹201 Cr | ₹148 Cr | ₹174 Cr |
Other Mfg Exp | ₹525 Cr | ₹177 Cr | ₹151 Cr | ₹127 Cr | ₹250 Cr |
General and Administration Expenses | ₹194 Cr | ₹172 Cr | ₹139 Cr | ₹81 Cr | ₹98 Cr |
Rent , Rates & Taxes | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹17 Cr |
Insurance | ₹15 Cr | ₹9.74 Cr | ₹8.93 Cr | ₹12 Cr | ₹5.13 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹100 Cr | ₹89 Cr | ₹72 Cr | ₹33 Cr | ₹42 Cr |
Traveling and conveyance | ₹57 Cr | ₹50 Cr | ₹37 Cr | ₹15 Cr | ₹29 Cr |
Other Administration | ₹7.02 Cr | ₹5.74 Cr | ₹4.83 Cr | ₹5.10 Cr | ₹5.25 Cr |
Selling and Distribution Expenses | ₹599 Cr | ₹492 Cr | ₹397 Cr | ₹303 Cr | ₹345 Cr |
Advertisement & Sales Promotion | ₹199 Cr | ₹124 Cr | ₹82 Cr | ₹68 Cr | ₹109 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹350 Cr | ₹315 Cr | ₹274 Cr | ₹196 Cr | ₹190 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹51 Cr | ₹53 Cr | ₹41 Cr | ₹39 Cr | ₹47 Cr |
Miscellaneous Expenses | ₹159 Cr | ₹115 Cr | ₹86 Cr | ₹67 Cr | ₹130 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹31 Cr | - | - | - | ₹26 Cr |
Losson disposal of fixed assets(net) | - | - | ₹1.18 Cr | - | ₹1.31 Cr |
Losson foreign exchange fluctuations | - | - | - | - | ₹28 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹128 Cr | ₹115 Cr | ₹85 Cr | ₹67 Cr | ₹75 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹15,548 Cr | ₹12,259 Cr | ₹10,954 Cr | ₹7,686 Cr | ₹7,695 Cr |
Operating Profit (Excl OI) | ₹2,492 Cr | ₹1,849 Cr | ₹1,250 Cr | ₹1,106 Cr | ₹1,135 Cr |
Other Income | ₹221 Cr | ₹136 Cr | ₹105 Cr | ₹124 Cr | ₹93 Cr |
Interest Received | ₹33 Cr | ₹30 Cr | ₹27 Cr | ₹36 Cr | ₹27 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.19 Cr | ₹9.79 Cr | - | ₹0.11 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹3.25 Cr | ₹17 Cr | ₹8.69 Cr | ₹4.65 Cr |
Foreign Exchange Gains | ₹78 Cr | ₹18 Cr | ₹32 Cr | ₹57 Cr | - |
Others | ₹110 Cr | ₹75 Cr | ₹30 Cr | ₹23 Cr | ₹61 Cr |
Operating Profit | ₹2,713 Cr | ₹1,985 Cr | ₹1,355 Cr | ₹1,230 Cr | ₹1,228 Cr |
Interest | ₹108 Cr | ₹60 Cr | ₹35 Cr | ₹43 Cr | ₹50 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹17 Cr | ₹16 Cr | ₹19 Cr | ₹11 Cr | ₹17 Cr |
Other Interest | ₹91 Cr | ₹44 Cr | ₹16 Cr | ₹32 Cr | ₹32 Cr |
PBDT | ₹2,604 Cr | ₹1,926 Cr | ₹1,320 Cr | ₹1,188 Cr | ₹1,178 Cr |
Depreciation | ₹245 Cr | ₹209 Cr | ₹202 Cr | ₹176 Cr | ₹161 Cr |
Profit Before Taxation & Exceptional Items | ₹2,359 Cr | ₹1,717 Cr | ₹1,118 Cr | ₹1,012 Cr | ₹1,017 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹2,359 Cr | ₹1,707 Cr | ₹1,116 Cr | ₹1,012 Cr | ₹1,010 Cr |
Provision for Tax | ₹556 Cr | ₹424 Cr | ₹271 Cr | ₹170 Cr | ₹244 Cr |
Current Income Tax | ₹552 Cr | ₹406 Cr | ₹283 Cr | ₹257 Cr | ₹248 Cr |
Deferred Tax | ₹-0.35 Cr | ₹18 Cr | ₹-6.60 Cr | ₹4.28 Cr | ₹-1.70 Cr |
Other taxes | ₹4.81 Cr | ₹-0.10 Cr | ₹-5.77 Cr | ₹-91 Cr | ₹-1.93 Cr |
Profit After Tax | ₹1,803 Cr | ₹1,283 Cr | ₹845 Cr | ₹842 Cr | ₹766 Cr |
Extra items | - | - | ₹72 Cr | ₹44 Cr | - |
Minority Interest | ₹-19 Cr | ₹-12 Cr | ₹-8.71 Cr | ₹-3.82 Cr | ₹-6.56 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,784 Cr | ₹1,271 Cr | ₹909 Cr | ₹882 Cr | ₹759 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹5,613 Cr | ₹4,543 Cr | ₹3,782 Cr | ₹2,897 Cr | ₹2,321 Cr |
Appropriations | ₹7,397 Cr | ₹5,814 Cr | ₹4,691 Cr | ₹3,779 Cr | ₹3,080 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹21 Cr |
Other Appropriation | ₹306 Cr | ₹202 Cr | ₹148 Cr | ₹-3.58 Cr | ₹58 Cr |
Equity Dividend % | ₹300.00 | ₹200.00 | ₹140.00 | ₹100.00 | ₹70.00 |
Earnings Per Share | ₹118.75 | ₹84.85 | ₹60.80 | ₹59.15 | ₹50.98 |
Adjusted EPS | ₹118.75 | ₹84.85 | ₹60.80 | ₹59.15 | ₹50.98 |
Compare Income Statement of peers of POLYCAB INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
POLYCAB INDIA | ₹107,997.7 Cr | -4.8% | 12.1% | 31.9% | Stock Analytics | |
KEI INDUSTRIES | ₹39,782.4 Cr | -6.8% | 9.8% | 40.6% | Stock Analytics | |
FINOLEX CABLES | ₹17,678.3 Cr | -7.8% | 5.4% | 4% | Stock Analytics | |
RR KABEL | ₹15,818.3 Cr | -3.2% | -7.7% | -18.1% | Stock Analytics | |
STERLITE TECHNOLOGIES | ₹5,773.3 Cr | -2.1% | 3.7% | -17.7% | Stock Analytics | |
PRECISION WIRES INDIA | ₹3,133.6 Cr | -5.4% | 1.5% | 43.8% | Stock Analytics |
POLYCAB INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
POLYCAB INDIA | -4.8% |
12.1% |
31.9% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses