SAMRAT PHARMACHEM
|
SAMRAT PHARMACHEM Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹282 Cr | ₹311 Cr | ₹222 Cr | ₹204 Cr | ₹157 Cr |
Sales | ₹282 Cr | ₹311 Cr | ₹222 Cr | ₹204 Cr | ₹157 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | ₹0.04 Cr | ₹0.05 Cr |
Less: Excise Duty | - | - | - | ₹25 Cr | ₹20 Cr |
Net Sales | ₹282 Cr | ₹311 Cr | ₹222 Cr | ₹179 Cr | ₹137 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹4.84 Cr | ₹-10 Cr | ₹-0.33 Cr | ₹2.23 Cr | ₹-6.18 Cr |
Raw Material Consumed | ₹265 Cr | ₹288 Cr | ₹190 Cr | ₹162 Cr | ₹132 Cr |
Opening Raw Materials | ₹13 Cr | ₹3.28 Cr | ₹2.57 Cr | ₹7.77 Cr | ₹3.11 Cr |
Purchases Raw Materials | ₹258 Cr | ₹298 Cr | ₹191 Cr | ₹157 Cr | ₹136 Cr |
Closing Raw Materials | ₹6.25 Cr | ₹13 Cr | ₹3.28 Cr | ₹2.57 Cr | ₹7.77 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.37 Cr | ₹1.46 Cr | ₹1.34 Cr | ₹1.12 Cr | ₹0.91 Cr |
Electricity & Power | ₹0.45 Cr | ₹0.42 Cr | ₹0.34 Cr | ₹0.31 Cr | ₹0.28 Cr |
Oil, Fuel & Natural gas | ₹0.85 Cr | ₹1.00 Cr | ₹0.96 Cr | ₹0.77 Cr | ₹0.61 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.06 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.02 Cr |
Employee Cost | ₹1.11 Cr | ₹1.07 Cr | ₹0.97 Cr | ₹1.05 Cr | ₹1.00 Cr |
Salaries, Wages & Bonus | ₹0.87 Cr | ₹0.81 Cr | ₹0.73 Cr | ₹0.71 Cr | ₹0.73 Cr |
Contributions to EPF & Pension Funds | ₹0.09 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.08 Cr |
Workmen and Staff Welfare Expenses | ₹0.13 Cr | ₹0.17 Cr | ₹0.12 Cr | ₹0.09 Cr | ₹0.10 Cr |
Other Employees Cost | ₹0.02 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.17 Cr | ₹0.09 Cr |
Other Manufacturing Expenses | ₹2.17 Cr | ₹2.51 Cr | ₹2.38 Cr | ₹1.72 Cr | ₹1.29 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹1.06 Cr | ₹0.87 Cr | ₹0.91 Cr | ₹0.68 Cr | ₹0.67 Cr |
Repairs and Maintenance | ₹0.79 Cr | ₹1.33 Cr | ₹1.28 Cr | ₹0.78 Cr | ₹0.29 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.33 Cr | ₹0.31 Cr | ₹0.19 Cr | ₹0.25 Cr | ₹0.33 Cr |
General and Administration Expenses | ₹2.55 Cr | ₹2.11 Cr | ₹1.73 Cr | ₹1.11 Cr | ₹1.17 Cr |
Rent , Rates & Taxes | ₹0.20 Cr | ₹0.21 Cr | ₹0.08 Cr | ₹0.04 Cr | ₹0.08 Cr |
Insurance | ₹0.15 Cr | ₹0.14 Cr | ₹0.15 Cr | ₹0.08 Cr | ₹0.05 Cr |
Printing and stationery | ₹0.08 Cr | ₹0.09 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.08 Cr |
Professional and legal fees | ₹0.37 Cr | ₹0.23 Cr | ₹0.25 Cr | ₹0.22 Cr | ₹0.15 Cr |
Traveling and conveyance | ₹0.12 Cr | ₹0.15 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.14 Cr |
Other Administration | ₹1.63 Cr | ₹1.29 Cr | ₹1.13 Cr | ₹0.64 Cr | ₹0.69 Cr |
Selling and Distribution Expenses | ₹1.25 Cr | ₹1.43 Cr | ₹1.02 Cr | ₹0.79 Cr | ₹0.75 Cr |
Advertisement & Sales Promotion | ₹0.14 Cr | ₹0.17 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.06 Cr |
Sales Commissions & Incentives | ₹0.69 Cr | ₹0.91 Cr | ₹0.35 Cr | ₹0.32 Cr | ₹0.44 Cr |
Freight and Forwarding | ₹0.18 Cr | ₹0.12 Cr | ₹0.37 Cr | ₹0.26 Cr | ₹0.11 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.25 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.13 Cr | ₹0.13 Cr |
Miscellaneous Expenses | ₹0.35 Cr | ₹0.27 Cr | ₹0.18 Cr | ₹0.32 Cr | ₹0.09 Cr |
Bad debts /advances written off | - | - | - | ₹0.23 Cr | - |
Provision for doubtful debts | - | - | ₹0.02 Cr | - | ₹0.07 Cr |
Losson disposal of fixed assets(net) | ₹-0.02 Cr | - | ₹0.02 Cr | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.37 Cr | ₹0.27 Cr | ₹0.13 Cr | ₹0.09 Cr | ₹0.02 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹279 Cr | ₹287 Cr | ₹198 Cr | ₹170 Cr | ₹131 Cr |
Operating Profit (Excl OI) | ₹2.47 Cr | ₹24 Cr | ₹24 Cr | ₹8.67 Cr | ₹6.63 Cr |
Other Income | ₹1.39 Cr | ₹0.48 Cr | ₹0.63 Cr | ₹0.46 Cr | ₹0.57 Cr |
Interest Received | ₹0.28 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.10 Cr |
Dividend Received | ₹0.02 Cr | ₹0.02 Cr | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹0.99 Cr | ₹0.02 Cr | ₹0.01 Cr | - | - |
Provision Written Back | - | - | - | ₹0.23 Cr | - |
Foreign Exchange Gains | ₹0.03 Cr | ₹0.15 Cr | ₹0.06 Cr | - | - |
Others | ₹0.06 Cr | ₹0.10 Cr | ₹0.43 Cr | ₹0.15 Cr | ₹0.48 Cr |
Operating Profit | ₹3.85 Cr | ₹24 Cr | ₹25 Cr | ₹9.13 Cr | ₹7.20 Cr |
Interest | ₹0.69 Cr | ₹1.23 Cr | ₹0.68 Cr | ₹1.28 Cr | ₹0.98 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.55 Cr | ₹0.93 Cr | ₹0.36 Cr | ₹0.00 Cr | ₹0.06 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.14 Cr | ₹0.30 Cr | ₹0.31 Cr | ₹0.34 Cr | ₹0.25 Cr |
Other Interest | - | - | - | ₹0.93 Cr | ₹0.67 Cr |
PBDT | ₹3.17 Cr | ₹23 Cr | ₹24 Cr | ₹7.86 Cr | ₹6.22 Cr |
Depreciation | ₹0.65 Cr | ₹0.64 Cr | ₹0.60 Cr | ₹0.49 Cr | ₹0.43 Cr |
Profit Before Taxation & Exceptional Items | ₹2.52 Cr | ₹23 Cr | ₹24 Cr | ₹7.36 Cr | ₹5.80 Cr |
Exceptional Income / Expenses | - | - | - | ₹-0.02 Cr | ₹-0.01 Cr |
Profit Before Tax | ₹2.52 Cr | ₹23 Cr | ₹24 Cr | ₹7.34 Cr | ₹5.79 Cr |
Provision for Tax | ₹0.36 Cr | ₹5.90 Cr | ₹6.42 Cr | ₹2.01 Cr | ₹1.55 Cr |
Current Income Tax | ₹0.20 Cr | ₹6.16 Cr | ₹6.38 Cr | ₹1.72 Cr | ₹1.72 Cr |
Deferred Tax | ₹0.08 Cr | ₹-0.21 Cr | ₹0.03 Cr | ₹0.29 Cr | ₹-0.18 Cr |
Other taxes | ₹0.07 Cr | ₹-0.05 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr |
Profit After Tax | ₹2.16 Cr | ₹17 Cr | ₹17 Cr | ₹5.33 Cr | ₹4.24 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹60 Cr | ₹44 Cr | ₹27 Cr | ₹21 Cr | ₹17 Cr |
Appropriations | ₹62 Cr | ₹60 Cr | ₹44 Cr | ₹27 Cr | ₹21 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.31 Cr | ₹0.31 Cr | - | - | - |
Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | - | - |
Earnings Per Share | ₹7.00 | ₹53.83 | ₹55.62 | ₹17.26 | ₹13.71 |
Adjusted EPS | ₹7.00 | ₹53.83 | ₹55.62 | ₹17.26 | ₹13.71 |
Compare Income Statement of peers of SAMRAT PHARMACHEM
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAMRAT PHARMACHEM | ₹116.5 Cr | -10.8% | -15.4% | 9.8% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹441,838.0 Cr | 1% | 4.6% | 47.5% | Stock Analytics | |
DIVIS LABORATORIES | ₹156,107.0 Cr | 1% | -3.2% | 59.3% | Stock Analytics | |
CIPLA | ₹120,270.0 Cr | -1.1% | -0.3% | 20.7% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹113,077.0 Cr | 2.2% | 12.1% | 21.6% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹96,553.2 Cr | -2.7% | 0.8% | 43.8% | Stock Analytics |
SAMRAT PHARMACHEM Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAMRAT PHARMACHEM | -10.8% |
-15.4% |
9.8% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses