SEQUENT SCIENTIFIC
|
SEQUENT SCIENTIFIC Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,454 Cr | ₹1,442 Cr | ₹1,388 Cr | ₹1,205 Cr | ₹1,058 Cr |
Sales | ₹1,439 Cr | ₹1,425 Cr | ₹1,358 Cr | ₹1,171 Cr | ₹1,025 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹12 Cr | ₹14 Cr | ₹21 Cr | ₹15 Cr | ₹14 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.63 Cr | ₹2.64 Cr | ₹9.58 Cr | ₹19 Cr | ₹19 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,421 Cr | ₹1,413 Cr | ₹1,362 Cr | ₹1,179 Cr | ₹1,039 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹19 Cr | ₹-49 Cr | ₹-39 Cr | ₹4.46 Cr | ₹-28 Cr |
Raw Material Consumed | ₹815 Cr | ₹842 Cr | ₹734 Cr | ₹601 Cr | ₹571 Cr |
Opening Raw Materials | ₹129 Cr | ₹92 Cr | ₹86 Cr | ₹65 Cr | ₹55 Cr |
Purchases Raw Materials | ₹705 Cr | ₹708 Cr | ₹594 Cr | ₹534 Cr | ₹463 Cr |
Closing Raw Materials | ₹141 Cr | ₹129 Cr | ₹92 Cr | ₹86 Cr | ₹65 Cr |
Other Direct Purchases / Brought in cost | ₹122 Cr | ₹172 Cr | ₹145 Cr | ₹89 Cr | ₹117 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹42 Cr | ₹34 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr |
Electricity & Power | ₹42 Cr | ₹34 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹258 Cr | ₹231 Cr | ₹187 Cr | ₹165 Cr | ₹146 Cr |
Salaries, Wages & Bonus | ₹183 Cr | ₹163 Cr | ₹148 Cr | ₹132 Cr | ₹118 Cr |
Contributions to EPF & Pension Funds | ₹28 Cr | ₹26 Cr | ₹25 Cr | ₹22 Cr | ₹19 Cr |
Workmen and Staff Welfare Expenses | ₹12 Cr | ₹9.11 Cr | ₹7.77 Cr | ₹6.16 Cr | ₹5.41 Cr |
Other Employees Cost | ₹35 Cr | ₹33 Cr | ₹7.23 Cr | ₹4.67 Cr | ₹3.09 Cr |
Other Manufacturing Expenses | ₹87 Cr | ₹94 Cr | ₹96 Cr | ₹83 Cr | ₹78 Cr |
Sub-contracted / Out sourced services | ₹1.81 Cr | - | - | - | - |
Processing Charges | ₹30 Cr | ₹44 Cr | ₹53 Cr | ₹50 Cr | ₹47 Cr |
Repairs and Maintenance | ₹24 Cr | ₹22 Cr | ₹22 Cr | ₹18 Cr | ₹16 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹31 Cr | ₹28 Cr | ₹22 Cr | ₹16 Cr | ₹15 Cr |
General and Administration Expenses | ₹76 Cr | ₹67 Cr | ₹58 Cr | ₹56 Cr | ₹58 Cr |
Rent , Rates & Taxes | ₹6.34 Cr | ₹7.88 Cr | ₹6.36 Cr | ₹7.58 Cr | ₹15 Cr |
Insurance | ₹7.92 Cr | ₹6.45 Cr | ₹5.19 Cr | ₹4.40 Cr | ₹3.57 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹43 Cr | ₹41 Cr | ₹38 Cr | ₹31 Cr | ₹25 Cr |
Traveling and conveyance | ₹15 Cr | ₹8.99 Cr | ₹6.53 Cr | ₹11 Cr | ₹12 Cr |
Other Administration | ₹3.56 Cr | ₹2.95 Cr | ₹2.75 Cr | ₹3.01 Cr | ₹2.83 Cr |
Selling and Distribution Expenses | ₹58 Cr | ₹57 Cr | ₹50 Cr | ₹45 Cr | ₹36 Cr |
Advertisement & Sales Promotion | ₹19 Cr | ₹19 Cr | ₹12 Cr | ₹18 Cr | ₹8.90 Cr |
Sales Commissions & Incentives | ₹9.21 Cr | ₹8.86 Cr | ₹9.58 Cr | ₹5.93 Cr | ₹5.23 Cr |
Freight and Forwarding | ₹30 Cr | ₹29 Cr | ₹28 Cr | ₹21 Cr | ₹22 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹54 Cr | ₹28 Cr | ₹36 Cr | ₹29 Cr | ₹30 Cr |
Bad debts /advances written off | ₹0.20 Cr | ₹0.44 Cr | ₹3.03 Cr | ₹2.42 Cr | ₹0.44 Cr |
Provision for doubtful debts | ₹0.76 Cr | - | - | ₹0.15 Cr | ₹1.32 Cr |
Losson disposal of fixed assets(net) | - | ₹0.07 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹11 Cr | - | ₹4.22 Cr | ₹5.49 Cr | ₹7.74 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹41 Cr | ₹27 Cr | ₹29 Cr | ₹21 Cr | ₹20 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,409 Cr | ₹1,303 Cr | ₹1,152 Cr | ₹1,009 Cr | ₹914 Cr |
Operating Profit (Excl OI) | ₹12 Cr | ₹109 Cr | ₹210 Cr | ₹170 Cr | ₹125 Cr |
Other Income | ₹6.39 Cr | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹8.67 Cr |
Interest Received | ₹1.21 Cr | ₹0.24 Cr | ₹0.63 Cr | ₹1.50 Cr | ₹1.35 Cr |
Dividend Received | ₹0.00 Cr | ₹0.17 Cr | ₹1.00 Cr | ₹5.26 Cr | ₹0.79 Cr |
Profit on sale of Fixed Assets | ₹2.04 Cr | - | ₹0.70 Cr | ₹0.11 Cr | ₹0.48 Cr |
Profits on sale of Investments | ₹0.05 Cr | ₹0.32 Cr | ₹2.58 Cr | ₹0.37 Cr | ₹0.20 Cr |
Provision Written Back | - | ₹0.02 Cr | ₹2.13 Cr | - | ₹1.72 Cr |
Foreign Exchange Gains | - | ₹6.30 Cr | - | - | - |
Others | ₹3.09 Cr | ₹3.82 Cr | ₹3.47 Cr | ₹2.84 Cr | ₹4.14 Cr |
Operating Profit | ₹18 Cr | ₹120 Cr | ₹220 Cr | ₹180 Cr | ₹134 Cr |
Interest | ₹36 Cr | ₹16 Cr | ₹24 Cr | ₹36 Cr | ₹33 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹27 Cr | ₹11 Cr | ₹16 Cr | ₹29 Cr | ₹29 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹5.80 Cr | ₹2.27 Cr | ₹5.13 Cr | ₹3.01 Cr | ₹4.05 Cr |
Other Interest | ₹2.45 Cr | ₹2.76 Cr | ₹3.09 Cr | ₹3.61 Cr | - |
PBDT | ₹-17 Cr | ₹104 Cr | ₹196 Cr | ₹145 Cr | ₹101 Cr |
Depreciation | ₹56 Cr | ₹52 Cr | ₹51 Cr | ₹51 Cr | ₹42 Cr |
Profit Before Taxation & Exceptional Items | ₹-73 Cr | ₹53 Cr | ₹145 Cr | ₹94 Cr | ₹59 Cr |
Exceptional Income / Expenses | ₹-65 Cr | - | ₹-8.82 Cr | - | - |
Profit Before Tax | ₹-138 Cr | ₹53 Cr | ₹137 Cr | ₹94 Cr | ₹59 Cr |
Provision for Tax | ₹-16 Cr | ₹8.17 Cr | ₹32 Cr | ₹12 Cr | ₹2.01 Cr |
Current Income Tax | ₹7.84 Cr | ₹26 Cr | ₹32 Cr | ₹23 Cr | ₹14 Cr |
Deferred Tax | ₹-23 Cr | ₹-5.53 Cr | ₹-2.86 Cr | ₹-10 Cr | ₹5.98 Cr |
Other taxes | ₹-0.32 Cr | ₹-12 Cr | ₹2.94 Cr | ₹-0.23 Cr | ₹-18 Cr |
Profit After Tax | ₹-122 Cr | ₹45 Cr | ₹104 Cr | ₹82 Cr | ₹57 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.82 Cr | ₹-3.81 Cr | ₹-9.01 Cr | ₹-12 Cr | ₹-8.22 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-121 Cr | ₹41 Cr | ₹95 Cr | ₹70 Cr | ₹49 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹89 Cr | ₹60 Cr | ₹-79 Cr | ₹-140 Cr | ₹-189 Cr |
Appropriations | ₹-33 Cr | ₹101 Cr | ₹16 Cr | ₹-70 Cr | ₹-140 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-132 Cr | ₹12 Cr | ₹-44 Cr | ₹8.76 Cr | ₹-0.01 Cr |
Equity Dividend % | - | - | ₹25.00 | - | ₹10.00 |
Earnings Per Share | ₹-4.86 | ₹1.65 | ₹3.84 | ₹2.81 | ₹1.97 |
Adjusted EPS | ₹-4.86 | ₹1.65 | ₹3.84 | ₹2.81 | ₹1.97 |
Compare Income Statement of peers of SEQUENT SCIENTIFIC
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SEQUENT SCIENTIFIC | ₹4,327.7 Cr | -0.9% | -12.8% | 47.9% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹451,603.0 Cr | 3.7% | 8.5% | 49.4% | Stock Analytics | |
DIVIS LABORATORIES | ₹160,862.0 Cr | 3.6% | 1.8% | 52.1% | Stock Analytics | |
CIPLA | ₹122,810.0 Cr | 3% | 1.9% | 20.9% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹114,946.0 Cr | 2.7% | 15.5% | 23.2% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹96,377.1 Cr | -1.6% | 1% | 43.9% | Stock Analytics |
SEQUENT SCIENTIFIC Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SEQUENT SCIENTIFIC | -0.9% |
-12.8% |
47.9% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses