SAURASHTRA CEMENT
|
SAURASHTRA CEMENT Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,623 Cr | ₹1,824 Cr | ₹1,690 Cr | ₹1,485 Cr | ₹692 Cr |
| Sales | ₹1,610 Cr | ₹1,814 Cr | ₹1,679 Cr | ₹1,474 Cr | ₹687 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹8.74 Cr | ₹7.34 Cr | ₹5.37 Cr | ₹3.12 Cr | ₹2.23 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹3.90 Cr | ₹3.02 Cr | ₹5.10 Cr | ₹8.04 Cr | ₹2.57 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,538 Cr | ₹1,765 Cr | ₹1,645 Cr | ₹1,451 Cr | ₹674 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-5.72 Cr | ₹15 Cr | ₹8.07 Cr | ₹-57 Cr | ₹16 Cr |
| Raw Material Consumed | ₹155 Cr | ₹152 Cr | ₹138 Cr | ₹121 Cr | ₹25 Cr |
| Opening Raw Materials | ₹31 Cr | ₹37 Cr | ₹25 Cr | ₹24 Cr | ₹5.85 Cr |
| Purchases Raw Materials | ₹158 Cr | ₹142 Cr | ₹148 Cr | ₹120 Cr | ₹26 Cr |
| Closing Raw Materials | ₹43 Cr | ₹31 Cr | ₹37 Cr | ₹25 Cr | ₹6.33 Cr |
| Other Direct Purchases / Brought in cost | ₹8.94 Cr | ₹3.38 Cr | ₹1.61 Cr | ₹2.23 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹551 Cr | ₹653 Cr | ₹761 Cr | ₹593 Cr | ₹166 Cr |
| Electricity & Power | ₹551 Cr | ₹653 Cr | ₹761 Cr | ₹593 Cr | ₹166 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹120 Cr | ₹112 Cr | ₹98 Cr | ₹94 Cr | ₹45 Cr |
| Salaries, Wages & Bonus | ₹109 Cr | ₹101 Cr | ₹88 Cr | ₹84 Cr | ₹39 Cr |
| Contributions to EPF & Pension Funds | ₹5.55 Cr | ₹5.17 Cr | ₹5.12 Cr | ₹4.94 Cr | ₹2.32 Cr |
| Workmen and Staff Welfare Expenses | ₹3.46 Cr | ₹3.46 Cr | ₹3.41 Cr | ₹2.68 Cr | ₹1.58 Cr |
| Other Employees Cost | ₹1.99 Cr | ₹2.11 Cr | ₹1.69 Cr | ₹2.15 Cr | ₹2.18 Cr |
| Other Manufacturing Expenses | ₹216 Cr | ₹234 Cr | ₹206 Cr | ₹238 Cr | ₹106 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹19 Cr | ₹20 Cr | ₹8.30 Cr | ₹5.14 Cr | ₹6.78 Cr |
| Repairs and Maintenance | ₹44 Cr | ₹53 Cr | ₹47 Cr | ₹55 Cr | ₹24 Cr |
| Packing Material Consumed | ₹43 Cr | ₹41 Cr | ₹43 Cr | ₹58 Cr | ₹26 Cr |
| Other Mfg Exp | ₹111 Cr | ₹120 Cr | ₹108 Cr | ₹119 Cr | ₹49 Cr |
| General and Administration Expenses | ₹56 Cr | ₹55 Cr | ₹47 Cr | ₹32 Cr | ₹13 Cr |
| Rent , Rates & Taxes | ₹12 Cr | ₹11 Cr | ₹8.35 Cr | ₹7.05 Cr | ₹1.95 Cr |
| Insurance | ₹3.59 Cr | ₹3.67 Cr | ₹3.76 Cr | ₹3.49 Cr | ₹1.84 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹12 Cr | ₹6.76 Cr |
| Traveling and conveyance | ₹11 Cr | ₹11 Cr | ₹8.68 Cr | ₹7.87 Cr | ₹2.01 Cr |
| Other Administration | ₹18 Cr | ₹19 Cr | ₹17 Cr | ₹1.77 Cr | ₹0.89 Cr |
| Selling and Distribution Expenses | ₹360 Cr | ₹375 Cr | ₹344 Cr | ₹344 Cr | ₹175 Cr |
| Advertisement & Sales Promotion | ₹35 Cr | ₹36 Cr | ₹32 Cr | ₹29 Cr | ₹14 Cr |
| Sales Commissions & Incentives | ₹30 Cr | ₹31 Cr | ₹27 Cr | ₹24 Cr | ₹11 Cr |
| Freight and Forwarding | ₹295 Cr | ₹307 Cr | ₹285 Cr | ₹291 Cr | ₹151 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹42 Cr | ₹39 Cr | ₹37 Cr | ₹22 Cr | ₹12 Cr |
| Bad debts /advances written off | - | ₹0.06 Cr | - | - | - |
| Provision for doubtful debts | ₹0.80 Cr | ₹0.43 Cr | ₹0.11 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹0.78 Cr | ₹0.23 Cr | ₹0.58 Cr | - | ₹0.14 Cr |
| Losson foreign exchange fluctuations | ₹0.52 Cr | - | ₹0.61 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹40 Cr | ₹38 Cr | ₹36 Cr | ₹22 Cr | ₹12 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,494 Cr | ₹1,635 Cr | ₹1,639 Cr | ₹1,387 Cr | ₹559 Cr |
| Operating Profit (Excl OI) | ₹44 Cr | ₹130 Cr | ₹5.95 Cr | ₹64 Cr | ₹115 Cr |
| Other Income | ₹17 Cr | ₹36 Cr | ₹13 Cr | ₹16 Cr | ₹12 Cr |
| Interest Received | ₹13 Cr | ₹11 Cr | ₹9.64 Cr | ₹11 Cr | ₹7.27 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr | - |
| Profit on sale of Fixed Assets | - | - | - | ₹0.64 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹1.77 Cr | ₹19 Cr | ₹1.04 Cr | ₹0.72 Cr | ₹1.87 Cr |
| Foreign Exchange Gains | - | ₹2.67 Cr | - | ₹2.06 Cr | ₹1.26 Cr |
| Others | ₹2.76 Cr | ₹2.71 Cr | ₹2.41 Cr | ₹1.49 Cr | ₹1.90 Cr |
| Operating Profit | ₹61 Cr | ₹165 Cr | ₹19 Cr | ₹80 Cr | ₹127 Cr |
| Interest | ₹14 Cr | ₹8.09 Cr | ₹9.29 Cr | ₹9.23 Cr | ₹4.37 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹8.09 Cr | ₹4.24 Cr | ₹5.45 Cr | ₹4.52 Cr | ₹1.18 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.37 Cr | ₹0.72 Cr | ₹0.78 Cr | ₹1.46 Cr | ₹0.45 Cr |
| Other Interest | ₹3.15 Cr | ₹3.14 Cr | ₹3.06 Cr | ₹3.25 Cr | ₹2.75 Cr |
| PBDT | ₹47 Cr | ₹157 Cr | ₹9.75 Cr | ₹71 Cr | ₹123 Cr |
| Depreciation | ₹42 Cr | ₹47 Cr | ₹39 Cr | ₹33 Cr | ₹20 Cr |
| Profit Before Taxation & Exceptional Items | ₹5.10 Cr | ₹110 Cr | ₹-29 Cr | ₹37 Cr | ₹102 Cr |
| Exceptional Income / Expenses | ₹8.98 Cr | ₹-20 Cr | - | - | - |
| Profit Before Tax | ₹14 Cr | ₹90 Cr | ₹-29 Cr | ₹37 Cr | ₹102 Cr |
| Provision for Tax | ₹7.09 Cr | ₹33 Cr | ₹-7.13 Cr | ₹14 Cr | ₹30 Cr |
| Current Income Tax | ₹2.62 Cr | ₹30 Cr | ₹0.06 Cr | ₹11 Cr | ₹29 Cr |
| Deferred Tax | ₹5.21 Cr | ₹1.94 Cr | ₹-7.55 Cr | ₹4.28 Cr | ₹1.48 Cr |
| Other taxes | ₹-0.75 Cr | ₹1.64 Cr | ₹0.36 Cr | ₹-0.48 Cr | ₹-0.28 Cr |
| Profit After Tax | ₹6.98 Cr | ₹57 Cr | ₹-22 Cr | ₹23 Cr | ₹72 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹6.98 Cr | ₹57 Cr | ₹-22 Cr | ₹23 Cr | ₹72 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹581 Cr | ₹536 Cr | ₹568 Cr | ₹549 Cr | ₹206 Cr |
| Appropriations | ₹588 Cr | ₹592 Cr | ₹546 Cr | ₹572 Cr | ₹278 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-12 Cr | ₹0.18 Cr | ₹11 Cr | ₹4.10 Cr | ₹0.12 Cr |
| Equity Dividend % | - | ₹20.00 | - | - | ₹17.50 |
| Earnings Per Share | ₹0.63 | ₹5.10 | ₹-3.88 | ₹4.08 | ₹10.35 |
| Adjusted EPS | ₹0.63 | ₹5.10 | ₹-3.88 | ₹4.08 | ₹10.35 |
Compare Income Statement of peers of SAURASHTRA CEMENT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAURASHTRA CEMENT | ₹1,108.5 Cr | -2.1% | -10.3% | -16% | Stock Analytics | |
| ULTRATECH CEMENT | ₹348,180.0 Cr | -1.5% | -1.7% | 6.7% | Stock Analytics | |
| AMBUJA CEMENTS | ₹140,227.0 Cr | -0.7% | -1.5% | -0.4% | Stock Analytics | |
| SHREE CEMENT | ₹99,612.3 Cr | -5.5% | -5.3% | 10.5% | Stock Analytics | |
| JK CEMENT | ₹44,635.2 Cr | -8.8% | -8.6% | 36% | Stock Analytics | |
| ACC | ₹34,393.2 Cr | -2.5% | -1% | -19.8% | Stock Analytics | |
SAURASHTRA CEMENT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAURASHTRA CEMENT | -2.1% |
-10.3% |
-16% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses