SBEC SUGAR
|
SBEC SUGAR Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹658 Cr | ₹614 Cr | ₹580 Cr | ₹48,180,787 Cr | ₹417 Cr |
Sales | ₹643 Cr | ₹612 Cr | ₹575 Cr | ₹48,109,437 Cr | ₹417 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹15 Cr | ₹1.73 Cr | ₹4.23 Cr | ₹71,350 Cr | ₹0.47 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹658 Cr | ₹614 Cr | ₹580 Cr | ₹48,180,787 Cr | ₹417 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹27 Cr | ₹-23 Cr | ₹16 Cr | ₹-10,058,166 Cr | ₹-51 Cr |
Raw Material Consumed | ₹524 Cr | ₹523 Cr | ₹477 Cr | ₹47,608,637 Cr | ₹426 Cr |
Opening Raw Materials | ₹30 Cr | ₹21 Cr | ₹23 Cr | ₹908,885 Cr | ₹2.69 Cr |
Purchases Raw Materials | ₹517 Cr | ₹532 Cr | ₹475 Cr | ₹48,958,536 Cr | ₹432 Cr |
Closing Raw Materials | ₹23 Cr | ₹30 Cr | ₹21 Cr | ₹2,258,784 Cr | ₹9.09 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.09 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹52,218 Cr | ₹0.43 Cr |
Electricity & Power | ₹0.09 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹52,218 Cr | ₹0.43 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹21 Cr | ₹18 Cr | ₹17 Cr | ₹1,799,954 Cr | ₹16 Cr |
Salaries, Wages & Bonus | ₹19 Cr | ₹16 Cr | ₹16 Cr | ₹1,634,920 Cr | ₹15 Cr |
Contributions to EPF & Pension Funds | ₹1.66 Cr | ₹1.24 Cr | ₹1.06 Cr | ₹103,654 Cr | ₹1.14 Cr |
Workmen and Staff Welfare Expenses | ₹0.74 Cr | ₹0.60 Cr | ₹0.64 Cr | ₹55,510 Cr | ₹0.45 Cr |
Other Employees Cost | ₹0.05 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹5,871 Cr | ₹0.05 Cr |
Other Manufacturing Expenses | ₹49 Cr | ₹50 Cr | ₹40 Cr | ₹3,238,159 Cr | ₹32 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹29 Cr | ₹23 Cr | ₹21 Cr | ₹1,649,797 Cr | ₹15 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹21 Cr | ₹27 Cr | ₹18 Cr | ₹1,588,363 Cr | ₹17 Cr |
General and Administration Expenses | ₹6.53 Cr | ₹4.74 Cr | ₹4.42 Cr | ₹399,058 Cr | ₹4.65 Cr |
Rent , Rates & Taxes | ₹0.88 Cr | ₹0.57 Cr | ₹0.77 Cr | ₹34,266 Cr | ₹0.50 Cr |
Insurance | ₹0.43 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹923 Cr | - |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹1.50 Cr | ₹1.05 Cr | ₹0.85 Cr | ₹151,079 Cr | ₹1.93 Cr |
Traveling and conveyance | ₹1.75 Cr | ₹1.08 Cr | ₹0.82 Cr | ₹127,860 Cr | ₹1.33 Cr |
Other Administration | ₹1.98 Cr | ₹1.82 Cr | ₹1.76 Cr | ₹84,932 Cr | ₹0.89 Cr |
Selling and Distribution Expenses | ₹6.15 Cr | ₹12 Cr | ₹8.49 Cr | ₹861,812 Cr | ₹4.19 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹2.33 Cr | ₹1.35 Cr | ₹1.72 Cr | ₹123,386 Cr | ₹1.22 Cr |
Freight and Forwarding | ₹0.62 Cr | ₹0.62 Cr | ₹0.57 Cr | ₹59,396 Cr | ₹0.50 Cr |
Handling and Clearing Charges | ₹3.19 Cr | ₹3.31 Cr | ₹3.33 Cr | ₹281,894 Cr | ₹2.35 Cr |
Other Selling Expenses | ₹0.01 Cr | ₹7.21 Cr | ₹2.87 Cr | ₹397,138 Cr | ₹0.12 Cr |
Miscellaneous Expenses | ₹3.67 Cr | ₹3.50 Cr | ₹1.79 Cr | ₹257,434 Cr | ₹3.37 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.25 Cr | - | - | ₹68,527 Cr | ₹0.25 Cr |
Losson disposal of fixed assets(net) | - | ₹0.25 Cr | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹3.42 Cr | ₹3.25 Cr | ₹1.79 Cr | ₹188,907 Cr | ₹3.13 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹638 Cr | ₹589 Cr | ₹565 Cr | ₹44,159,107 Cr | ₹436 Cr |
Operating Profit (Excl OI) | ₹21 Cr | ₹25 Cr | ₹15 Cr | ₹4,021,680 Cr | ₹-19 Cr |
Other Income | ₹11 Cr | ₹6.74 Cr | ₹1.60 Cr | ₹36,396 Cr | ₹0.46 Cr |
Interest Received | ₹0.03 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹4,328 Cr | ₹0.02 Cr |
Dividend Received | ₹10 Cr | ₹5.01 Cr | - | ₹1,200 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹0.22 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹11,544 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.28 Cr | ₹1.70 Cr | ₹1.51 Cr | ₹1,967 Cr | ₹0.28 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.06 Cr | - | ₹0.05 Cr | ₹17,356 Cr | ₹0.14 Cr |
Operating Profit | ₹31 Cr | ₹32 Cr | ₹16 Cr | ₹4,058,076 Cr | ₹-18 Cr |
Interest | ₹18 Cr | ₹18 Cr | ₹22 Cr | ₹2,103,923 Cr | ₹12 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹104 Cr | ₹0.00 Cr |
Other Interest | ₹18 Cr | ₹18 Cr | ₹22 Cr | ₹2,103,819 Cr | ₹12 Cr |
PBDT | ₹13 Cr | ₹13 Cr | ₹-6.05 Cr | ₹1,954,153 Cr | ₹-30 Cr |
Depreciation | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹2,044,714 Cr | ₹20 Cr |
Profit Before Taxation & Exceptional Items | ₹-8.30 Cr | ₹-7.43 Cr | ₹-27 Cr | ₹-90,561 Cr | ₹-51 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹-8.30 Cr | ₹-7.43 Cr | ₹-27 Cr | ₹-90,561 Cr | ₹-51 Cr |
Provision for Tax | ₹2.17 Cr | ₹1.14 Cr | - | ₹-169,613 Cr | ₹0.05 Cr |
Current Income Tax | ₹2.25 Cr | ₹1.14 Cr | - | - | - |
Deferred Tax | - | - | - | ₹-169,737 Cr | ₹0.03 Cr |
Other taxes | ₹-0.08 Cr | - | - | ₹124 Cr | ₹0.01 Cr |
Profit After Tax | ₹-10 Cr | ₹-8.57 Cr | ₹-27 Cr | ₹79,052 Cr | ₹-51 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹1.75 Cr | ₹0.80 Cr | ₹2.71 Cr | ₹187,000 Cr | ₹1.52 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-8.72 Cr | ₹-7.77 Cr | ₹-24 Cr | ₹266,052 Cr | ₹-49 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-61 Cr | ₹-53 Cr | ₹-29 Cr | ₹-3,126,259 Cr | ₹18 Cr |
Appropriations | ₹-69 Cr | ₹-61 Cr | ₹-54 Cr | ₹-2,860,207 Cr | ₹-31 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.03 Cr | ₹-0.13 Cr | ₹-0.08 Cr | ₹10,378 Cr | ₹0.03 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-1.83 | ₹-1.63 | ₹-5.13 | ₹0.56 | ₹-10.36 |
Adjusted EPS | ₹-1.83 | ₹-1.63 | ₹-5.13 | ₹0.56 | ₹-10.36 |
Compare Income Statement of peers of SBEC SUGAR
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SBEC SUGAR | ₹279.0 Cr | -10.8% | 5.6% | 74.9% | Stock Analytics | |
EID PARRY (INDIA) | ₹15,556.6 Cr | -6.6% | 6.1% | 59% | Stock Analytics | |
BALRAMPUR CHINI MILLS | ₹10,459.5 Cr | -3.2% | -8.1% | 33.7% | Stock Analytics | |
TRIVENI ENGINEERING & INDUSTRIES | ₹9,828.5 Cr | 10% | 25.7% | 49.1% | Stock Analytics | |
SHREE RENUKA SUGARS | ₹8,305.4 Cr | -0.3% | -7.6% | -15.9% | Stock Analytics | |
BAJAJ HINDUSTHAN SUGAR | ₹3,818.0 Cr | -1% | -7.8% | 10.4% | Stock Analytics |
SBEC SUGAR Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SBEC SUGAR | -10.8% |
5.6% |
74.9% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses