SAI SILKS (KALAMANDIR)
|
SAI SILKS (KALAMANDIR) Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹1,374 Cr | ₹1,351 Cr | ₹1,129 Cr | ₹677 Cr | ₹1,176 Cr |
Sales | ₹1,374 Cr | ₹1,351 Cr | ₹1,129 Cr | ₹677 Cr | ₹1,175 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | ₹0.10 Cr | ₹0.10 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹1,374 Cr | ₹1,351 Cr | ₹1,129 Cr | ₹677 Cr | ₹1,176 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-34 Cr | ₹-213 Cr | ₹-109 Cr | ₹1.68 Cr | ₹-27 Cr |
Raw Material Consumed | ₹844 Cr | ₹1,031 Cr | ₹847 Cr | ₹445 Cr | ₹873 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹844 Cr | ₹1,031 Cr | ₹847 Cr | ₹445 Cr | ₹873 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹23 Cr | ₹20 Cr | ₹14 Cr | - | - |
Electricity & Power | ₹23 Cr | ₹20 Cr | ₹14 Cr | - | - |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹157 Cr | ₹133 Cr | ₹99 Cr | ₹85 Cr | ₹105 Cr |
Salaries, Wages & Bonus | ₹149 Cr | ₹126 Cr | ₹95 Cr | ₹82 Cr | ₹100 Cr |
Contributions to EPF & Pension Funds | ₹3.17 Cr | ₹3.28 Cr | ₹0.60 Cr | ₹0.43 Cr | ₹0.73 Cr |
Workmen and Staff Welfare Expenses | ₹3.39 Cr | ₹2.94 Cr | ₹2.42 Cr | ₹1.74 Cr | ₹3.65 Cr |
Other Employees Cost | ₹1.59 Cr | ₹1.18 Cr | ₹0.57 Cr | ₹0.46 Cr | ₹0.48 Cr |
Operating Expenses | ₹25 Cr | ₹24 Cr | ₹16 Cr | - | - |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹9.61 Cr | ₹10 Cr | ₹7.51 Cr | - | - |
Packing Material Consumed | ₹10 Cr | ₹8.90 Cr | ₹8.16 Cr | - | - |
Other Mfg Exp | ₹5.29 Cr | ₹5.20 Cr | ₹0.46 Cr | - | - |
General and Administration Expenses | ₹84 Cr | ₹73 Cr | ₹69 Cr | ₹66 Cr | ₹81 Cr |
Rent , Rates & Taxes | ₹29 Cr | ₹25 Cr | ₹25 Cr | ₹14 Cr | ₹19 Cr |
Insurance | ₹1.25 Cr | ₹1.49 Cr | ₹1.27 Cr | ₹1.41 Cr | ₹1.37 Cr |
Printing and stationery | ₹1.48 Cr | ₹1.50 Cr | ₹0.98 Cr | - | - |
Professional and legal fees | ₹10 Cr | ₹9.19 Cr | ₹8.79 Cr | ₹3.75 Cr | ₹5.15 Cr |
Traveling and conveyance | ₹9.51 Cr | ₹6.50 Cr | ₹3.93 Cr | - | - |
Other Administration | ₹32 Cr | ₹29 Cr | ₹29 Cr | ₹47 Cr | ₹55 Cr |
Selling and Distribution Expenses | ₹53 Cr | ₹62 Cr | ₹49 Cr | ₹17 Cr | ₹39 Cr |
Advertisement & Sales Promotion | ₹53 Cr | ₹62 Cr | ₹49 Cr | ₹17 Cr | ₹39 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.07 Cr | ₹1.30 Cr | ₹6.43 Cr | ₹0.14 Cr | ₹1.12 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | ₹0.01 Cr | ₹0.02 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.07 Cr | ₹1.30 Cr | ₹6.43 Cr | ₹0.13 Cr | ₹1.11 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,154 Cr | ₹1,132 Cr | ₹991 Cr | ₹615 Cr | ₹1,072 Cr |
Operating Profit (Excl OI) | ₹219 Cr | ₹219 Cr | ₹138 Cr | ₹62 Cr | ₹104 Cr |
Other Income | ₹24 Cr | ₹7.64 Cr | ₹3.73 Cr | ₹1.86 Cr | ₹3.22 Cr |
Interest Received | ₹18 Cr | ₹2.44 Cr | ₹1.51 Cr | ₹0.86 Cr | ₹0.98 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.03 Cr | ₹0.19 Cr | ₹0.03 Cr | - | ₹0.15 Cr |
Others | ₹5.09 Cr | ₹5.00 Cr | ₹2.16 Cr | ₹1.00 Cr | ₹2.10 Cr |
Operating Profit | ₹243 Cr | ₹227 Cr | ₹142 Cr | ₹64 Cr | ₹107 Cr |
Interest | ₹60 Cr | ₹52 Cr | ₹34 Cr | ₹27 Cr | ₹28 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹31 Cr | ₹26 Cr | ₹19 Cr | ₹18 Cr | ₹18 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹8.24 Cr | ₹9.01 Cr | ₹6.35 Cr | ₹0.61 Cr | ₹0.44 Cr |
Other Interest | ₹21 Cr | ₹18 Cr | ₹8.44 Cr | ₹8.73 Cr | ₹9.38 Cr |
PBDT | ₹183 Cr | ₹175 Cr | ₹108 Cr | ₹37 Cr | ₹79 Cr |
Depreciation | ₹48 Cr | ₹41 Cr | ₹31 Cr | ₹29 Cr | ₹26 Cr |
Profit Before Taxation & Exceptional Items | ₹135 Cr | ₹134 Cr | ₹77 Cr | ₹7.31 Cr | ₹53 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹135 Cr | ₹134 Cr | ₹77 Cr | ₹7.31 Cr | ₹53 Cr |
Provision for Tax | ₹34 Cr | ₹36 Cr | ₹20 Cr | ₹2.18 Cr | ₹11 Cr |
Current Income Tax | ₹36 Cr | ₹37 Cr | ₹21 Cr | ₹1.97 Cr | ₹12 Cr |
Deferred Tax | ₹-1.29 Cr | ₹-0.98 Cr | ₹-1.76 Cr | ₹0.21 Cr | ₹-0.96 Cr |
Other taxes | ₹-1.19 Cr | ₹0.14 Cr | ₹0.03 Cr | ₹0.00 Cr | - |
Profit After Tax | ₹101 Cr | ₹98 Cr | ₹58 Cr | ₹5.13 Cr | ₹42 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹339 Cr | ₹242 Cr | ₹185 Cr | ₹179 Cr | ₹137 Cr |
Appropriations | ₹440 Cr | ₹340 Cr | ₹242 Cr | ₹184 Cr | ₹179 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.08 Cr | ₹0.92 Cr | ₹0.02 Cr | ₹-0.25 Cr | ₹-0.02 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹6.85 | ₹8.11 | ₹23.97 | ₹2.13 | ₹17.95 |
Adjusted EPS | ₹6.85 | ₹8.11 | ₹4.79 | ₹0.43 | ₹3.59 |
Compare Income Statement of peers of SAI SILKS (KALAMANDIR)
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAI SILKS (KALAMANDIR) | ₹2,674.5 Cr | 6.7% | 0.2% | -42% | Stock Analytics | |
TRENT | ₹242,030.0 Cr | 2.1% | -6.1% | 154.5% | Stock Analytics | |
AVENUE SUPERMARTS | ₹239,330.0 Cr | 0.5% | -6.4% | -5.1% | Stock Analytics | |
ADITYA BIRLA FASHION AND RETAIL | ₹34,504.1 Cr | 4.8% | 4.8% | 37.3% | Stock Analytics | |
METRO BRANDS | ₹33,720.1 Cr | 3.4% | 4.8% | -4.9% | Stock Analytics | |
BATA INDIA | ₹18,417.3 Cr | 4.9% | 5.1% | -12.7% | Stock Analytics |
SAI SILKS (KALAMANDIR) Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAI SILKS (KALAMANDIR) | 6.7% |
0.2% |
-42% |
SENSEX | 0.2% |
-0.2% |
21.6% |
You may also like the below Video Courses