POLYPLEX CORPORATION
|
POLYPLEX CORPORATION Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹7,731 Cr | ₹6,727 Cr | ₹5,025 Cr | ₹4,571 Cr | ₹4,648 Cr |
Sales | ₹7,719 Cr | ₹6,710 Cr | ₹5,010 Cr | ₹4,548 Cr | ₹4,623 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹12 Cr | ₹17 Cr | ₹15 Cr | ₹22 Cr | ₹24 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹7,652 Cr | ₹6,624 Cr | ₹4,918 Cr | ₹4,487 Cr | ₹4,570 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.01 Cr | ₹-361 Cr | ₹-43 Cr | ₹-7.45 Cr | ₹-70 Cr |
Raw Material Consumed | ₹4,525 Cr | ₹3,751 Cr | ₹2,283 Cr | ₹2,356 Cr | ₹2,717 Cr |
Opening Raw Materials | ₹311 Cr | ₹217 Cr | ₹174 Cr | ₹173 Cr | ₹155 Cr |
Purchases Raw Materials | ₹4,323 Cr | ₹3,643 Cr | ₹2,222 Cr | ₹2,263 Cr | ₹2,597 Cr |
Closing Raw Materials | ₹335 Cr | ₹311 Cr | ₹217 Cr | ₹174 Cr | ₹173 Cr |
Other Direct Purchases / Brought in cost | ₹225 Cr | ₹202 Cr | ₹105 Cr | ₹94 Cr | ₹137 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹522 Cr | ₹345 Cr | ₹290 Cr | ₹265 Cr | ₹245 Cr |
Electricity & Power | ₹522 Cr | ₹345 Cr | ₹290 Cr | ₹265 Cr | ₹245 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹490 Cr | ₹482 Cr | ₹424 Cr | ₹387 Cr | ₹345 Cr |
Salaries, Wages & Bonus | ₹432 Cr | ₹432 Cr | ₹374 Cr | ₹341 Cr | ₹304 Cr |
Contributions to EPF & Pension Funds | ₹21 Cr | ₹22 Cr | ₹20 Cr | ₹17 Cr | ₹16 Cr |
Workmen and Staff Welfare Expenses | ₹38 Cr | ₹29 Cr | ₹30 Cr | ₹29 Cr | ₹24 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹507 Cr | ₹411 Cr | ₹344 Cr | ₹308 Cr | ₹280 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹64 Cr | ₹51 Cr | ₹44 Cr | ₹45 Cr | ₹43 Cr |
Packing Material Consumed | ₹268 Cr | ₹233 Cr | ₹187 Cr | ₹162 Cr | ₹149 Cr |
Other Mfg Exp | ₹175 Cr | ₹126 Cr | ₹113 Cr | ₹101 Cr | ₹88 Cr |
General and Administration Expenses | ₹106 Cr | ₹80 Cr | ₹72 Cr | ₹79 Cr | ₹66 Cr |
Rent , Rates & Taxes | ₹22 Cr | ₹19 Cr | ₹19 Cr | ₹17 Cr | ₹14 Cr |
Insurance | ₹42 Cr | ₹26 Cr | ₹23 Cr | ₹17 Cr | ₹13 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹16 Cr | ₹18 Cr | ₹14 Cr | ₹14 Cr | ₹12 Cr |
Traveling and conveyance | ₹22 Cr | ₹13 Cr | ₹12 Cr | ₹25 Cr | ₹20 Cr |
Other Administration | ₹4.35 Cr | ₹3.86 Cr | ₹3.91 Cr | ₹6.40 Cr | ₹5.63 Cr |
Selling and Distribution Expenses | ₹480 Cr | ₹547 Cr | ₹279 Cr | ₹205 Cr | ₹206 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹441 Cr | ₹511 Cr | ₹249 Cr | ₹180 Cr | ₹171 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹39 Cr | ₹36 Cr | ₹30 Cr | ₹25 Cr | ₹35 Cr |
Miscellaneous Expenses | ₹74 Cr | ₹61 Cr | ₹52 Cr | ₹114 Cr | ₹50 Cr |
Bad debts /advances written off | ₹0.15 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.32 Cr | ₹0.01 Cr |
Provision for doubtful debts | ₹1.01 Cr | ₹0.06 Cr | ₹0.03 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | ₹0.37 Cr | - | ₹0.20 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹49 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹72 Cr | ₹60 Cr | ₹51 Cr | ₹65 Cr | ₹50 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹6,705 Cr | ₹5,316 Cr | ₹3,701 Cr | ₹3,706 Cr | ₹3,839 Cr |
Operating Profit (Excl OI) | ₹947 Cr | ₹1,308 Cr | ₹1,217 Cr | ₹781 Cr | ₹731 Cr |
Other Income | ₹95 Cr | ₹128 Cr | ₹59 Cr | ₹61 Cr | ₹164 Cr |
Interest Received | ₹23 Cr | ₹20 Cr | ₹34 Cr | ₹37 Cr | ₹33 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.27 Cr | ₹0.01 Cr | - | ₹0.26 Cr | - |
Profits on sale of Investments | - | ₹0.14 Cr | ₹2.97 Cr | ₹1.43 Cr | ₹0.42 Cr |
Provision Written Back | - | ₹0.02 Cr | - | ₹0.65 Cr | ₹0.46 Cr |
Foreign Exchange Gains | ₹15 Cr | ₹88 Cr | ₹2.54 Cr | - | ₹104 Cr |
Others | ₹57 Cr | ₹21 Cr | ₹20 Cr | ₹22 Cr | ₹26 Cr |
Operating Profit | ₹1,042 Cr | ₹1,436 Cr | ₹1,276 Cr | ₹842 Cr | ₹895 Cr |
Interest | ₹35 Cr | ₹17 Cr | ₹18 Cr | ₹18 Cr | ₹29 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.22 Cr | ₹1.76 Cr | ₹1.03 Cr | ₹0.79 Cr | ₹1.82 Cr |
Other Interest | ₹32 Cr | ₹15 Cr | ₹17 Cr | ₹17 Cr | ₹27 Cr |
PBDT | ₹1,007 Cr | ₹1,419 Cr | ₹1,258 Cr | ₹824 Cr | ₹866 Cr |
Depreciation | ₹296 Cr | ₹273 Cr | ₹280 Cr | ₹253 Cr | ₹209 Cr |
Profit Before Taxation & Exceptional Items | ₹711 Cr | ₹1,147 Cr | ₹979 Cr | ₹571 Cr | ₹657 Cr |
Exceptional Income / Expenses | - | - | - | ₹69 Cr | - |
Profit Before Tax | ₹711 Cr | ₹1,147 Cr | ₹979 Cr | ₹640 Cr | ₹657 Cr |
Provision for Tax | ₹95 Cr | ₹182 Cr | ₹117 Cr | ₹146 Cr | ₹73 Cr |
Current Income Tax | ₹112 Cr | ₹150 Cr | ₹75 Cr | ₹94 Cr | ₹75 Cr |
Deferred Tax | ₹-15 Cr | ₹34 Cr | ₹42 Cr | ₹52 Cr | ₹-1.86 Cr |
Other taxes | ₹-1.18 Cr | ₹-1.64 Cr | - | ₹-0.30 Cr | ₹0.01 Cr |
Profit After Tax | ₹616 Cr | ₹965 Cr | ₹862 Cr | ₹494 Cr | ₹584 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-267 Cr | ₹-396 Cr | ₹-350 Cr | ₹-212 Cr | ₹-254 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹348 Cr | ₹569 Cr | ₹512 Cr | ₹282 Cr | ₹330 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,447 Cr | ₹2,197 Cr | ₹2,168 Cr | ₹2,058 Cr | ₹1,875 Cr |
Appropriations | ₹2,796 Cr | ₹2,765 Cr | ₹2,679 Cr | ₹2,340 Cr | ₹2,205 Cr |
General Reserves | ₹2.50 Cr | ₹2.50 Cr | ₹2.50 Cr | ₹2.50 Cr | ₹2.50 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹68 Cr | ₹55 Cr | ₹19 Cr | ₹134 Cr | ₹113 Cr |
Equity Dividend % | ₹880.00 | ₹1,040.00 | ₹1,640.00 | ₹170.00 | ₹510.00 |
Earnings Per Share | ₹110.97 | ₹181.19 | ₹163.03 | ₹88.18 | ₹103.18 |
Adjusted EPS | ₹110.97 | ₹181.19 | ₹163.03 | ₹88.18 | ₹103.18 |
Compare Income Statement of peers of POLYPLEX CORPORATION
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
POLYPLEX CORPORATION | ₹4,034.9 Cr | -5.9% | 2.5% | 29.3% | Stock Analytics | |
SUPREME INDUSTRIES | ₹60,262.8 Cr | -5.6% | 4% | 7.1% | Stock Analytics | |
ASTRAL | ₹44,898.3 Cr | -6.3% | -7.2% | -10.1% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹14,748.7 Cr | -4.4% | -9.8% | 15.2% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹6,747.9 Cr | -3.8% | 0.3% | -16.5% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,393.1 Cr | -4.9% | -6.5% | -44.1% | Stock Analytics |
POLYPLEX CORPORATION Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
POLYPLEX CORPORATION | -5.9% |
2.5% |
29.3% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses