SAINTGOBAIN SEKURIT INDIA
|
SAINTGOBAIN SEKURIT INDIA Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹201 Cr | ₹186 Cr | ₹151 Cr | ₹105 Cr | ₹135 Cr |
Sales | ₹198 Cr | ₹184 Cr | ₹150 Cr | ₹104 Cr | ₹133 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.87 Cr | ₹2.41 Cr | ₹1.69 Cr | ₹1.19 Cr | ₹1.77 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹201 Cr | ₹186 Cr | ₹151 Cr | ₹105 Cr | ₹135 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.34 Cr | ₹1.97 Cr | ₹-3.09 Cr | ₹-0.65 Cr | ₹0.81 Cr |
Raw Material Consumed | ₹98 Cr | ₹86 Cr | ₹70 Cr | ₹46 Cr | ₹61 Cr |
Opening Raw Materials | ₹5.18 Cr | ₹5.41 Cr | ₹2.72 Cr | ₹3.24 Cr | ₹4.19 Cr |
Purchases Raw Materials | ₹101 Cr | ₹85 Cr | ₹72 Cr | ₹44 Cr | ₹60 Cr |
Closing Raw Materials | ₹10 Cr | ₹5.18 Cr | ₹5.41 Cr | ₹2.72 Cr | ₹3.24 Cr |
Other Direct Purchases / Brought in cost | ₹2.66 Cr | ₹0.85 Cr | ₹1.02 Cr | ₹1.18 Cr | ₹0.02 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹17 Cr | ₹16 Cr | ₹12 Cr | ₹9.32 Cr | ₹13 Cr |
Electricity & Power | ₹17 Cr | ₹16 Cr | ₹12 Cr | ₹9.32 Cr | ₹13 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹14 Cr | ₹12 Cr |
Salaries, Wages & Bonus | ₹9.57 Cr | ₹10 Cr | ₹9.92 Cr | ₹12 Cr | ₹11 Cr |
Contributions to EPF & Pension Funds | ₹0.60 Cr | ₹0.56 Cr | ₹0.52 Cr | ₹0.55 Cr | ₹0.67 Cr |
Workmen and Staff Welfare Expenses | ₹1.41 Cr | ₹1.20 Cr | ₹0.94 Cr | ₹0.74 Cr | ₹0.81 Cr |
Other Employees Cost | ₹0.24 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.25 Cr | ₹0.21 Cr |
Other Manufacturing Expenses | ₹29 Cr | ₹29 Cr | ₹22 Cr | ₹16 Cr | ₹21 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹8.48 Cr | ₹7.67 Cr | ₹6.27 Cr | ₹4.05 Cr | ₹6.24 Cr |
Repairs and Maintenance | ₹1.86 Cr | ₹1.83 Cr | ₹0.32 Cr | ₹0.96 Cr | ₹1.19 Cr |
Packing Material Consumed | ₹3.46 Cr | ₹2.93 Cr | ₹2.61 Cr | ₹1.96 Cr | ₹2.14 Cr |
Other Mfg Exp | ₹15 Cr | ₹16 Cr | ₹13 Cr | ₹8.56 Cr | ₹12 Cr |
General and Administration Expenses | ₹6.19 Cr | ₹4.39 Cr | ₹2.81 Cr | ₹2.22 Cr | ₹5.21 Cr |
Rent , Rates & Taxes | ₹0.23 Cr | ₹0.40 Cr | ₹0.19 Cr | ₹0.42 Cr | ₹0.39 Cr |
Insurance | ₹0.82 Cr | ₹0.50 Cr | ₹0.29 Cr | ₹0.25 Cr | ₹0.19 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹2.83 Cr | ₹1.25 Cr | ₹0.54 Cr | ₹0.26 Cr | ₹3.15 Cr |
Traveling and conveyance | ₹0.24 Cr | ₹0.40 Cr | ₹0.23 Cr | ₹0.14 Cr | ₹0.38 Cr |
Other Administration | ₹2.07 Cr | ₹1.84 Cr | ₹1.55 Cr | ₹1.15 Cr | ₹1.10 Cr |
Selling and Distribution Expenses | - | - | - | - | - |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1.83 Cr | ₹1.50 Cr | ₹2.10 Cr | ₹2.87 Cr | ₹2.82 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.12 Cr | - | - | ₹0.02 Cr | - |
Losson disposal of fixed assets(net) | ₹0.02 Cr | - | ₹0.11 Cr | - | - |
Losson foreign exchange fluctuations | ₹0.03 Cr | - | ₹0.26 Cr | - | ₹0.58 Cr |
Losson sale of non-trade current investments | - | - | - | ₹0.90 Cr | - |
Other Miscellaneous Expenses | ₹1.65 Cr | ₹1.50 Cr | ₹1.72 Cr | ₹1.95 Cr | ₹2.24 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹164 Cr | ₹151 Cr | ₹117 Cr | ₹89 Cr | ₹116 Cr |
Operating Profit (Excl OI) | ₹37 Cr | ₹36 Cr | ₹34 Cr | ₹16 Cr | ₹19 Cr |
Other Income | ₹9.85 Cr | ₹7.48 Cr | ₹4.02 Cr | ₹4.88 Cr | ₹6.67 Cr |
Interest Received | - | - | - | - | ₹1.07 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹9.73 Cr | ₹7.30 Cr | ₹3.79 Cr | ₹3.89 Cr | ₹4.78 Cr |
Provision Written Back | ₹0.12 Cr | ₹0.13 Cr | ₹0.04 Cr | ₹0.45 Cr | ₹0.42 Cr |
Foreign Exchange Gains | - | ₹0.01 Cr | - | ₹0.16 Cr | - |
Others | - | ₹0.04 Cr | ₹0.20 Cr | ₹0.38 Cr | ₹0.41 Cr |
Operating Profit | ₹47 Cr | ₹43 Cr | ₹38 Cr | ₹21 Cr | ₹26 Cr |
Interest | ₹0.49 Cr | ₹0.40 Cr | ₹0.49 Cr | ₹0.50 Cr | ₹0.16 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | ₹0.11 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.07 Cr |
Bank Charges etc | ₹0.34 Cr | ₹0.25 Cr | ₹0.19 Cr | ₹0.40 Cr | ₹0.08 Cr |
Other Interest | ₹0.05 Cr | ₹0.06 Cr | ₹0.22 Cr | ₹0.03 Cr | ₹0.02 Cr |
PBDT | ₹46 Cr | ₹43 Cr | ₹37 Cr | ₹20 Cr | ₹25 Cr |
Depreciation | ₹3.69 Cr | ₹3.96 Cr | ₹4.44 Cr | ₹5.37 Cr | ₹7.58 Cr |
Profit Before Taxation & Exceptional Items | ₹43 Cr | ₹39 Cr | ₹33 Cr | ₹15 Cr | ₹18 Cr |
Exceptional Income / Expenses | - | - | ₹28 Cr | - | - |
Profit Before Tax | ₹43 Cr | ₹39 Cr | ₹61 Cr | ₹15 Cr | ₹18 Cr |
Provision for Tax | ₹11 Cr | ₹9.95 Cr | ₹13 Cr | ₹3.69 Cr | ₹4.45 Cr |
Current Income Tax | ₹9.48 Cr | ₹9.30 Cr | ₹12 Cr | ₹4.53 Cr | ₹4.63 Cr |
Deferred Tax | ₹1.97 Cr | ₹0.66 Cr | ₹0.80 Cr | ₹-0.84 Cr | ₹-0.18 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹31 Cr | ₹29 Cr | ₹48 Cr | ₹11 Cr | ₹13 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹78 Cr | ₹77 Cr | ₹39 Cr | ₹27 Cr | ₹14 Cr |
Appropriations | ₹110 Cr | ₹106 Cr | ₹87 Cr | ₹38 Cr | ₹27 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹13 Cr | ₹28 Cr | ₹-0.02 Cr | ₹-0.64 Cr | ₹0.50 Cr |
Equity Dividend % | ₹20.00 | ₹15.00 | ₹30.00 | ₹10.00 | - |
Earnings Per Share | ₹3.43 | ₹3.17 | ₹5.23 | ₹1.25 | ₹1.47 |
Adjusted EPS | ₹3.43 | ₹3.17 | ₹5.23 | ₹1.25 | ₹1.47 |
Compare Income Statement of peers of SAINTGOBAIN SEKURIT INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAINTGOBAIN SEKURIT INDIA | ₹1,374.7 Cr | 13.4% | 21.7% | 25.9% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹114,340.0 Cr | 0.4% | -10.8% | 80.5% | Stock Analytics | |
BOSCH | ₹103,722.0 Cr | 1.4% | -0.1% | 61.7% | Stock Analytics | |
UNO MINDA | ₹62,583.9 Cr | 5.2% | 11.7% | 55.8% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹42,801.4 Cr | 3.6% | -1.3% | 20.8% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹23,827.6 Cr | 0.5% | -12.8% | -22% | Stock Analytics |
SAINTGOBAIN SEKURIT INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAINTGOBAIN SEKURIT INDIA | 13.4% |
21.7% |
25.9% |
SENSEX | 0.9% |
2% |
21% |
You may also like the below Video Courses