PYRAMID TECHNOPLAST
|
PYRAMID TECHNOPLAST Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹532 Cr | ₹480 Cr | ₹400 Cr | ₹314 Cr | ₹259 Cr |
Sales | ₹532 Cr | ₹480 Cr | ₹400 Cr | ₹313 Cr | ₹259 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.23 Cr | ₹0.25 Cr | ₹0.35 Cr | ₹0.19 Cr | ₹0.17 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹532 Cr | ₹480 Cr | ₹400 Cr | ₹314 Cr | ₹259 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.15 Cr | ₹-0.48 Cr | ₹0.09 Cr | ₹-0.10 Cr | ₹-0.44 Cr |
Raw Material Consumed | ₹404 Cr | ₹363 Cr | ₹299 Cr | ₹230 Cr | ₹191 Cr |
Opening Raw Materials | ₹29 Cr | ₹24 Cr | ₹16 Cr | ₹8.32 Cr | - |
Purchases Raw Materials | ₹405 Cr | ₹368 Cr | ₹307 Cr | ₹238 Cr | ₹200 Cr |
Closing Raw Materials | ₹30 Cr | ₹29 Cr | ₹24 Cr | ₹16 Cr | ₹8.32 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Electricity & Power | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹21 Cr | ₹18 Cr | ₹16 Cr | ₹15 Cr | ₹12 Cr |
Salaries, Wages & Bonus | ₹20 Cr | ₹16 Cr | ₹15 Cr | ₹13 Cr | ₹11 Cr |
Contributions to EPF & Pension Funds | ₹0.34 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.12 Cr | ₹0.11 Cr |
Workmen and Staff Welfare Expenses | ₹0.35 Cr | ₹0.35 Cr | ₹0.16 Cr | ₹0.30 Cr | ₹0.40 Cr |
Other Employees Cost | ₹0.96 Cr | ₹0.85 Cr | ₹0.65 Cr | ₹0.94 Cr | ₹0.54 Cr |
Other Manufacturing Expenses | ₹32 Cr | ₹26 Cr | ₹23 Cr | ₹18 Cr | ₹18 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹6.84 Cr | ₹6.07 Cr | ₹4.49 Cr | ₹2.93 Cr | ₹3.26 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹25 Cr | ₹20 Cr | ₹18 Cr | ₹15 Cr | ₹14 Cr |
General and Administration Expenses | ₹5.66 Cr | ₹4.28 Cr | ₹3.67 Cr | ₹4.51 Cr | ₹4.42 Cr |
Rent , Rates & Taxes | ₹0.23 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹0.84 Cr | ₹0.50 Cr |
Insurance | ₹0.18 Cr | ₹0.19 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.17 Cr |
Printing and stationery | ₹3.23 Cr | ₹2.73 Cr | ₹2.39 Cr | ₹2.22 Cr | ₹2.47 Cr |
Professional and legal fees | ₹1.17 Cr | ₹0.73 Cr | ₹0.48 Cr | ₹0.58 Cr | ₹0.49 Cr |
Traveling and conveyance | ₹0.73 Cr | ₹0.31 Cr | ₹0.32 Cr | ₹0.59 Cr | ₹0.74 Cr |
Other Administration | ₹0.13 Cr | ₹0.09 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.06 Cr |
Selling and Distribution Expenses | ₹2.98 Cr | ₹0.96 Cr | ₹0.83 Cr | ₹0.03 Cr | ₹0.06 Cr |
Advertisement & Sales Promotion | ₹1.74 Cr | ₹0.96 Cr | ₹0.83 Cr | ₹0.03 Cr | ₹0.06 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.24 Cr | - | - | - | - |
Miscellaneous Expenses | ₹4.50 Cr | ₹3.33 Cr | ₹3.57 Cr | ₹3.16 Cr | ₹3.34 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.08 Cr | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.07 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.04 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹0.18 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹4.35 Cr | ₹3.28 Cr | ₹3.54 Cr | ₹3.12 Cr | ₹3.16 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹488 Cr | ₹430 Cr | ₹358 Cr | ₹284 Cr | ₹241 Cr |
Operating Profit (Excl OI) | ₹44 Cr | ₹50 Cr | ₹42 Cr | ₹30 Cr | ₹18 Cr |
Other Income | ₹4.73 Cr | ₹2.01 Cr | ₹2.23 Cr | ₹2.67 Cr | ₹0.87 Cr |
Interest Received | ₹0.67 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.24 Cr | ₹0.23 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.00 Cr | - | - | ₹0.04 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.00 Cr | - | - | - |
Foreign Exchange Gains | ₹2.95 Cr | ₹0.87 Cr | ₹0.48 Cr | ₹1.33 Cr | - |
Others | ₹1.11 Cr | ₹0.87 Cr | ₹1.49 Cr | ₹1.11 Cr | ₹0.59 Cr |
Operating Profit | ₹49 Cr | ₹52 Cr | ₹44 Cr | ₹32 Cr | ₹19 Cr |
Interest | ₹2.34 Cr | ₹4.05 Cr | ₹4.85 Cr | ₹5.23 Cr | ₹7.08 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.20 Cr | ₹0.89 Cr | ₹1.62 Cr | ₹1.70 Cr | ₹2.18 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.65 Cr | ₹0.74 Cr | ₹0.61 Cr | ₹0.87 Cr | ₹1.06 Cr |
Other Interest | ₹1.50 Cr | ₹2.42 Cr | ₹2.62 Cr | ₹2.66 Cr | ₹3.84 Cr |
PBDT | ₹46 Cr | ₹48 Cr | ₹40 Cr | ₹27 Cr | ₹12 Cr |
Depreciation | ₹6.35 Cr | ₹4.93 Cr | ₹4.42 Cr | ₹4.39 Cr | ₹3.68 Cr |
Profit Before Taxation & Exceptional Items | ₹40 Cr | ₹43 Cr | ₹35 Cr | ₹23 Cr | ₹7.90 Cr |
Exceptional Income / Expenses | - | ₹-0.04 Cr | - | ₹0.01 Cr | - |
Profit Before Tax | ₹40 Cr | ₹43 Cr | ₹35 Cr | ₹23 Cr | ₹7.90 Cr |
Provision for Tax | ₹11 Cr | ₹11 Cr | ₹9.01 Cr | ₹5.90 Cr | ₹2.35 Cr |
Current Income Tax | ₹9.68 Cr | ₹11 Cr | ₹8.70 Cr | ₹5.75 Cr | ₹1.44 Cr |
Deferred Tax | ₹1.01 Cr | ₹0.45 Cr | ₹0.28 Cr | ₹0.15 Cr | ₹0.91 Cr |
Other taxes | ₹0.06 Cr | - | ₹0.03 Cr | - | - |
Profit After Tax | ₹29 Cr | ₹32 Cr | ₹26 Cr | ₹17 Cr | ₹5.55 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹76 Cr | ₹67 Cr | ₹41 Cr | ₹24 Cr | ₹18 Cr |
Appropriations | ₹105 Cr | ₹99 Cr | ₹67 Cr | ₹41 Cr | ₹24 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.04 Cr | ₹23 Cr | ₹-0.21 Cr | ₹0.08 Cr | ₹0.13 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹7.98 | ₹10.15 | ₹66.86 | ₹43.45 | ₹14.19 |
Adjusted EPS | ₹7.98 | ₹10.15 | ₹8.36 | ₹5.43 | ₹1.77 |
Compare Income Statement of peers of PYRAMID TECHNOPLAST
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PYRAMID TECHNOPLAST | ₹666.6 Cr | 5.8% | -12.2% | -6.8% | Stock Analytics | |
AGI GREENPAC | ₹5,117.2 Cr | -16.1% | -28.7% | -3.2% | Stock Analytics | |
UFLEX | ₹3,432.9 Cr | 3.4% | -11% | 1.8% | Stock Analytics | |
TCPL PACKAGING | ₹2,809.4 Cr | -1.4% | -3.2% | 45.5% | Stock Analytics | |
ARROW GREENTECH | ₹1,125.1 Cr | 8.7% | -8.1% | 68.6% | Stock Analytics | |
KAIRA CAN COMPANY | ₹170.5 Cr | 0.2% | 2.2% | -21.4% | Stock Analytics |
PYRAMID TECHNOPLAST Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PYRAMID TECHNOPLAST | 5.8% |
-12.2% |
-6.8% |
SENSEX | 1.7% |
-1.3% |
7.7% |
You may also like the below Video Courses