RUPA & COMPANY
|
RUPA & COMPANY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,143 Cr | ₹1,475 Cr | ₹1,313 Cr | ₹975 Cr | ₹1,149 Cr |
Sales | ₹1,116 Cr | ₹1,441 Cr | ₹1,287 Cr | ₹950 Cr | ₹1,122 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹21 Cr | ₹28 Cr | ₹22 Cr | ₹21 Cr | ₹22 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹5.83 Cr | ₹6.32 Cr | ₹3.25 Cr | ₹3.97 Cr | ₹4.77 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,143 Cr | ₹1,475 Cr | ₹1,313 Cr | ₹975 Cr | ₹1,149 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹79 Cr | ₹-183 Cr | ₹101 Cr | ₹-77 Cr | ₹-66 Cr |
Raw Material Consumed | ₹392 Cr | ₹615 Cr | ₹371 Cr | ₹345 Cr | ₹410 Cr |
Opening Raw Materials | ₹75 Cr | ₹65 Cr | ₹41 Cr | ₹34 Cr | ₹49 Cr |
Purchases Raw Materials | ₹351 Cr | ₹578 Cr | ₹366 Cr | ₹337 Cr | ₹353 Cr |
Closing Raw Materials | ₹57 Cr | ₹75 Cr | ₹65 Cr | ₹41 Cr | ₹34 Cr |
Other Direct Purchases / Brought in cost | ₹24 Cr | ₹46 Cr | ₹29 Cr | ₹15 Cr | ₹42 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹20 Cr | ₹23 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr |
Electricity & Power | ₹20 Cr | ₹23 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹58 Cr | ₹68 Cr | ₹53 Cr | ₹66 Cr | ₹57 Cr |
Salaries, Wages & Bonus | ₹56 Cr | ₹65 Cr | ₹51 Cr | ₹63 Cr | ₹54 Cr |
Contributions to EPF & Pension Funds | ₹1.11 Cr | ₹1.38 Cr | ₹0.92 Cr | ₹1.53 Cr | ₹1.45 Cr |
Workmen and Staff Welfare Expenses | ₹0.55 Cr | ₹0.33 Cr | ₹0.17 Cr | ₹0.29 Cr | ₹0.36 Cr |
Other Employees Cost | ₹0.75 Cr | ₹1.30 Cr | ₹0.84 Cr | ₹0.94 Cr | ₹0.72 Cr |
Other Manufacturing Expenses | ₹352 Cr | ₹539 Cr | ₹390 Cr | ₹370 Cr | ₹419 Cr |
Sub-contracted / Out sourced services | ₹210 Cr | ₹327 Cr | ₹242 Cr | ₹231 Cr | ₹260 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹5.89 Cr | ₹8.55 Cr | ₹7.20 Cr | ₹4.88 Cr | ₹5.78 Cr |
Packing Material Consumed | ₹135 Cr | ₹202 Cr | ₹140 Cr | ₹133 Cr | ₹151 Cr |
Other Mfg Exp | ₹1.27 Cr | ₹1.52 Cr | ₹1.29 Cr | ₹1.32 Cr | ₹1.87 Cr |
General and Administration Expenses | ₹21 Cr | ₹18 Cr | ₹15 Cr | ₹23 Cr | ₹26 Cr |
Rent , Rates & Taxes | ₹1.86 Cr | ₹2.56 Cr | ₹2.07 Cr | ₹3.11 Cr | ₹6.70 Cr |
Insurance | ₹2.31 Cr | ₹2.12 Cr | ₹1.99 Cr | ₹1.90 Cr | ₹1.11 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹2.91 Cr | ₹2.84 Cr | ₹2.70 Cr | ₹2.68 Cr | ₹2.85 Cr |
Traveling and conveyance | ₹12 Cr | ₹8.86 Cr | ₹6.71 Cr | ₹13 Cr | ₹13 Cr |
Other Administration | ₹2.16 Cr | ₹2.10 Cr | ₹2.01 Cr | ₹2.25 Cr | ₹2.48 Cr |
Selling and Distribution Expenses | ₹112 Cr | ₹112 Cr | ₹98 Cr | ₹107 Cr | ₹124 Cr |
Advertisement & Sales Promotion | ₹79 Cr | ₹62 Cr | ₹53 Cr | ₹71 Cr | ₹82 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹19 Cr | ₹27 Cr | ₹24 Cr | ₹20 Cr | ₹20 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹15 Cr | ₹23 Cr | ₹21 Cr | ₹16 Cr | ₹22 Cr |
Miscellaneous Expenses | ₹18 Cr | ₹15 Cr | ₹13 Cr | ₹15 Cr | ₹13 Cr |
Bad debts /advances written off | ₹0.05 Cr | ₹0.69 Cr | ₹0.28 Cr | ₹0.38 Cr | ₹0.02 Cr |
Provision for doubtful debts | ₹2.75 Cr | - | ₹1.35 Cr | ₹0.73 Cr | ₹0.15 Cr |
Losson disposal of fixed assets(net) | - | ₹0.00 Cr | - | - | ₹0.05 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹14 Cr | ₹13 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,054 Cr | ₹1,207 Cr | ₹1,055 Cr | ₹861 Cr | ₹998 Cr |
Operating Profit (Excl OI) | ₹89 Cr | ₹269 Cr | ₹257 Cr | ₹114 Cr | ₹151 Cr |
Other Income | ₹16 Cr | ₹11 Cr | ₹7.29 Cr | ₹7.37 Cr | ₹1.98 Cr |
Interest Received | ₹9.27 Cr | ₹7.33 Cr | ₹2.56 Cr | ₹1.20 Cr | ₹1.04 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.89 Cr | ₹0.60 Cr | ₹0.41 Cr | ₹0.47 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹3.53 Cr | ₹1.26 Cr | ₹1.55 Cr | ₹4.43 Cr | ₹0.30 Cr |
Foreign Exchange Gains | ₹2.11 Cr | ₹1.22 Cr | - | ₹1.16 Cr | ₹0.22 Cr |
Others | ₹0.38 Cr | ₹0.38 Cr | ₹2.77 Cr | ₹0.11 Cr | ₹0.42 Cr |
Operating Profit | ₹106 Cr | ₹279 Cr | ₹265 Cr | ₹121 Cr | ₹153 Cr |
Interest | ₹23 Cr | ₹19 Cr | ₹13 Cr | ₹19 Cr | ₹19 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹20 Cr | ₹16 Cr | ₹11 Cr | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.55 Cr | ₹0.56 Cr | ₹0.50 Cr | ₹0.57 Cr | ₹0.72 Cr |
Other Interest | ₹2.65 Cr | ₹2.18 Cr | ₹2.03 Cr | ₹18 Cr | ₹18 Cr |
PBDT | ₹82 Cr | ₹261 Cr | ₹251 Cr | ₹102 Cr | ₹134 Cr |
Depreciation | ₹13 Cr | ₹14 Cr | ₹14 Cr | ₹19 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹69 Cr | ₹247 Cr | ₹237 Cr | ₹84 Cr | ₹119 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹69 Cr | ₹247 Cr | ₹237 Cr | ₹84 Cr | ₹119 Cr |
Provision for Tax | ₹16 Cr | ₹55 Cr | ₹62 Cr | ₹22 Cr | ₹45 Cr |
Current Income Tax | ₹18 Cr | ₹45 Cr | ₹61 Cr | ₹27 Cr | ₹52 Cr |
Deferred Tax | ₹0.55 Cr | ₹13 Cr | ₹0.85 Cr | ₹-4.50 Cr | ₹-6.40 Cr |
Other taxes | ₹-2.77 Cr | ₹-2.69 Cr | - | - | ₹-0.01 Cr |
Profit After Tax | ₹54 Cr | ₹192 Cr | ₹175 Cr | ₹62 Cr | ₹74 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹54 Cr | ₹192 Cr | ₹175 Cr | ₹62 Cr | ₹74 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹763 Cr | ₹610 Cr | ₹459 Cr | ₹426 Cr | ₹380 Cr |
Appropriations | ₹816 Cr | ₹802 Cr | ₹634 Cr | ₹487 Cr | ₹454 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹24 Cr | ₹40 Cr | ₹24 Cr | ₹29 Cr | ₹29 Cr |
Equity Dividend % | ₹300.00 | ₹300.00 | ₹500.00 | ₹300.00 | ₹300.00 |
Earnings Per Share | ₹6.76 | ₹24.12 | ₹22.04 | ₹7.78 | ₹9.33 |
Adjusted EPS | ₹6.76 | ₹24.12 | ₹22.04 | ₹7.78 | ₹9.33 |
Compare Income Statement of peers of RUPA & COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
RUPA & COMPANY | ₹2,073.0 Cr | 2.9% | -11.4% | 7.7% | Stock Analytics | |
PAGE INDUSTRIES | ₹48,149.6 Cr | 0.3% | 1.2% | 15% | Stock Analytics | |
VEDANT FASHIONS | ₹34,034.5 Cr | 10.1% | 3.2% | 4.4% | Stock Analytics | |
KPR MILL | ₹31,957.9 Cr | 3.7% | -2.4% | 9.8% | Stock Analytics | |
SWAN ENERGY | ₹15,672.8 Cr | 7.3% | -11.9% | 27.8% | Stock Analytics | |
WELSPUN LIVING | ₹14,583.9 Cr | 3% | -13.1% | -0.7% | Stock Analytics |
RUPA & COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
RUPA & COMPANY | 2.9% |
-11.4% |
7.7% |
SENSEX | -0.8% |
-5.8% |
24.5% |
You may also like the below Video Courses