SEJAL GLASS
|
SEJAL GLASS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹164 Cr | ₹46 Cr | ₹24 Cr | ₹10 Cr | ₹3.72 Cr |
Sales | ₹164 Cr | ₹46 Cr | ₹24 Cr | ₹9.43 Cr | ₹3.46 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | ₹0.02 Cr | - | ₹0.59 Cr | ₹0.26 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹164 Cr | ₹46 Cr | ₹24 Cr | ₹10 Cr | ₹3.72 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.81 Cr | ₹-0.29 Cr | ₹0.10 Cr | ₹-0.19 Cr | ₹-0.21 Cr |
Raw Material Consumed | ₹107 Cr | ₹31 Cr | ₹17 Cr | ₹7.06 Cr | ₹2.71 Cr |
Opening Raw Materials | ₹2.36 Cr | ₹1.81 Cr | ₹0.50 Cr | ₹0.32 Cr | ₹0.32 Cr |
Purchases Raw Materials | ₹144 Cr | ₹31 Cr | ₹18 Cr | ₹7.17 Cr | ₹2.71 Cr |
Closing Raw Materials | ₹40 Cr | ₹2.36 Cr | ₹1.81 Cr | ₹0.43 Cr | ₹0.32 Cr |
Other Direct Purchases / Brought in cost | ₹0.52 Cr | ₹0.05 Cr | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹6.20 Cr | ₹2.40 Cr | ₹1.57 Cr | ₹1.25 Cr | ₹0.97 Cr |
Electricity & Power | ₹6.20 Cr | ₹2.40 Cr | ₹1.57 Cr | ₹1.25 Cr | ₹0.97 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹19 Cr | ₹4.90 Cr | ₹3.80 Cr | ₹3.25 Cr | ₹2.83 Cr |
Salaries, Wages & Bonus | ₹17 Cr | ₹4.57 Cr | ₹3.57 Cr | ₹3.09 Cr | ₹2.67 Cr |
Contributions to EPF & Pension Funds | ₹0.17 Cr | ₹0.14 Cr | ₹0.11 Cr | ₹0.07 Cr | ₹0.09 Cr |
Workmen and Staff Welfare Expenses | ₹1.96 Cr | ₹0.20 Cr | ₹0.12 Cr | ₹0.09 Cr | ₹0.08 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹3.76 Cr | ₹2.08 Cr | ₹1.24 Cr | ₹0.25 Cr | ₹0.14 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹2.19 Cr | ₹1.16 Cr | ₹0.61 Cr | - | - |
Repairs and Maintenance | ₹1.16 Cr | ₹0.64 Cr | ₹0.39 Cr | ₹0.25 Cr | ₹0.11 Cr |
Packing Material Consumed | ₹0.23 Cr | ₹0.18 Cr | ₹0.08 Cr | - | - |
Other Mfg Exp | ₹0.18 Cr | ₹0.10 Cr | ₹0.16 Cr | - | ₹0.03 Cr |
General and Administration Expenses | ₹3.56 Cr | ₹1.31 Cr | ₹1.06 Cr | ₹0.15 Cr | ₹0.30 Cr |
Rent , Rates & Taxes | ₹0.40 Cr | ₹0.27 Cr | ₹0.13 Cr | ₹0.04 Cr | ₹0.20 Cr |
Insurance | ₹0.28 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.01 Cr |
Printing and stationery | ₹0.14 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr |
Professional and legal fees | ₹1.36 Cr | ₹0.64 Cr | ₹0.72 Cr | ₹-0.01 Cr | ₹0.01 Cr |
Traveling and conveyance | ₹1.01 Cr | ₹0.21 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.02 Cr |
Other Administration | ₹0.37 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.04 Cr | ₹0.04 Cr |
Selling and Distribution Expenses | ₹4.51 Cr | ₹1.35 Cr | ₹0.77 Cr | ₹0.31 Cr | ₹0.12 Cr |
Advertisement & Sales Promotion | ₹0.07 Cr | ₹0.05 Cr | ₹0.02 Cr | - | - |
Sales Commissions & Incentives | ₹0.61 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
Freight and Forwarding | ₹3.83 Cr | ₹1.27 Cr | ₹0.75 Cr | ₹0.31 Cr | ₹0.12 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1.33 Cr | ₹0.25 Cr | ₹0.12 Cr | ₹0.82 Cr | ₹1.13 Cr |
Bad debts /advances written off | - | - | - | - | ₹0.09 Cr |
Provision for doubtful debts | ₹0.24 Cr | ₹0.09 Cr | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | ₹0.00 Cr | ₹0.01 Cr | - | - |
Other Miscellaneous Expenses | ₹1.09 Cr | ₹0.17 Cr | ₹0.11 Cr | ₹0.82 Cr | ₹1.05 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹143 Cr | ₹43 Cr | ₹25 Cr | ₹13 Cr | ₹7.99 Cr |
Operating Profit (Excl OI) | ₹20 Cr | ₹3.66 Cr | ₹-1.10 Cr | ₹-2.88 Cr | ₹-4.28 Cr |
Other Income | ₹0.93 Cr | ₹0.18 Cr | ₹0.17 Cr | ₹0.19 Cr | ₹0.20 Cr |
Interest Received | ₹0.75 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹0.19 Cr | ₹0.20 Cr |
Dividend Received | ₹0.00 Cr | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹0.01 Cr | - | - | - | - |
Provision Written Back | ₹0.13 Cr | - | ₹0.01 Cr | ₹0.00 Cr | - |
Foreign Exchange Gains | ₹0.03 Cr | - | - | - | - |
Others | ₹0.01 Cr | ₹0.12 Cr | ₹0.14 Cr | - | - |
Operating Profit | ₹21 Cr | ₹3.84 Cr | ₹-0.93 Cr | ₹-2.69 Cr | ₹-4.07 Cr |
Interest | ₹13 Cr | ₹2.31 Cr | ₹1.05 Cr | ₹3.45 Cr | ₹2.24 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹9.95 Cr | ₹2.05 Cr | ₹1.05 Cr | ₹3.44 Cr | ₹2.23 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.60 Cr | ₹0.25 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr |
Other Interest | ₹0.00 Cr | - | - | - | - |
PBDT | ₹8.76 Cr | ₹1.53 Cr | ₹-1.98 Cr | ₹-6.13 Cr | ₹-6.31 Cr |
Depreciation | ₹5.59 Cr | ₹0.89 Cr | ₹1.24 Cr | ₹2.48 Cr | ₹2.49 Cr |
Profit Before Taxation & Exceptional Items | ₹3.17 Cr | ₹0.64 Cr | ₹-3.22 Cr | ₹-8.62 Cr | ₹-8.81 Cr |
Exceptional Income / Expenses | - | ₹-0.93 Cr | ₹150 Cr | ₹-9.80 Cr | ₹-13 Cr |
Profit Before Tax | ₹3.33 Cr | ₹-1.18 Cr | ₹147 Cr | ₹-18 Cr | ₹-22 Cr |
Provision for Tax | - | ₹-9.03 Cr | - | - | - |
Current Income Tax | - | - | - | - | - |
Deferred Tax | - | ₹-9.03 Cr | - | - | - |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹3.33 Cr | ₹7.85 Cr | ₹147 Cr | ₹-18 Cr | ₹-22 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.03 Cr | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹3.31 Cr | ₹7.85 Cr | ₹147 Cr | ₹-18 Cr | ₹-22 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-100 Cr | ₹-287 Cr | ₹-434 Cr | ₹-416 Cr | ₹-395 Cr |
Appropriations | ₹-97 Cr | ₹-279 Cr | ₹-287 Cr | ₹-435 Cr | ₹-416 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.57 Cr | ₹-180 Cr | ₹0.03 Cr | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹3.27 | ₹7.77 | ₹145.51 | ₹-5.49 | ₹-6.41 |
Adjusted EPS | ₹3.27 | ₹7.77 | ₹145.51 | ₹-5.49 | ₹-6.41 |
Compare Income Statement of peers of SEJAL GLASS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SEJAL GLASS | ₹560.4 Cr | -7.8% | 11.1% | 145.1% | Stock Analytics | |
ASAHI INDIA GLASS | ₹15,947.9 Cr | -3.6% | -8.1% | 13.5% | Stock Analytics | |
BOROSIL RENEWABLES | ₹5,738.5 Cr | -6.2% | -4% | 1.5% | Stock Analytics | |
LA OPALA RG | ₹3,544.2 Cr | -3.5% | -9.2% | -22.9% | Stock Analytics | |
HALDYN GLASS | ₹847.1 Cr | -12.1% | -12.5% | 15.8% | Stock Analytics | |
EMPIRE INDUSTRIES | ₹609.0 Cr | -1.1% | -3.4% | 1.7% | Stock Analytics |
SEJAL GLASS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SEJAL GLASS | -7.8% |
11.1% |
145.1% |
SENSEX | -2.4% |
-4.2% |
19.5% |
You may also like the below Video Courses