SH KELKAR AND COMPANY
|
SH KELKAR AND COMPANY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,950 Cr | ₹1,702 Cr | ₹1,577 Cr | ₹1,331 Cr | ₹1,122 Cr |
Sales | ₹1,941 Cr | ₹1,693 Cr | ₹1,572 Cr | ₹1,324 Cr | ₹1,113 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1.46 Cr | ₹4.31 Cr | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹6.79 Cr | ₹5.31 Cr | ₹4.59 Cr | ₹6.83 Cr | ₹9.15 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,930 Cr | ₹1,687 Cr | ₹1,564 Cr | ₹1,322 Cr | ₹1,114 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹39 Cr | ₹9.44 Cr | ₹-64 Cr | ₹0.89 Cr | ₹2.72 Cr |
Raw Material Consumed | ₹999 Cr | ₹955 Cr | ₹963 Cr | ₹723 Cr | ₹609 Cr |
Opening Raw Materials | ₹389 Cr | ₹325 Cr | ₹290 Cr | ₹202 Cr | ₹239 Cr |
Purchases Raw Materials | ₹1,079 Cr | ₹1,019 Cr | ₹1,011 Cr | ₹811 Cr | ₹496 Cr |
Closing Raw Materials | ₹468 Cr | ₹389 Cr | ₹338 Cr | ₹290 Cr | ₹202 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | ₹76 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹26 Cr | ₹28 Cr | ₹27 Cr | ₹22 Cr | ₹25 Cr |
Electricity & Power | ₹26 Cr | ₹28 Cr | ₹27 Cr | ₹22 Cr | ₹25 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹252 Cr | ₹212 Cr | ₹199 Cr | ₹150 Cr | ₹138 Cr |
Salaries, Wages & Bonus | ₹206 Cr | ₹170 Cr | ₹161 Cr | ₹133 Cr | ₹129 Cr |
Contributions to EPF & Pension Funds | ₹28 Cr | ₹27 Cr | ₹25 Cr | ₹19 Cr | ₹13 Cr |
Workmen and Staff Welfare Expenses | ₹12 Cr | ₹12 Cr | ₹9.90 Cr | ₹8.01 Cr | ₹6.69 Cr |
Other Employees Cost | ₹4.66 Cr | ₹3.14 Cr | ₹2.26 Cr | ₹-10 Cr | ₹-11 Cr |
Other Manufacturing Expenses | ₹87 Cr | ₹73 Cr | ₹53 Cr | ₹46 Cr | ₹43 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹12 Cr | ₹9.08 Cr | ₹6.77 Cr | ₹5.93 Cr | ₹7.91 Cr |
Repairs and Maintenance | ₹17 Cr | ₹13 Cr | ₹11 Cr | ₹7.74 Cr | ₹8.36 Cr |
Packing Material Consumed | ₹43 Cr | ₹40 Cr | ₹26 Cr | ₹26 Cr | ₹20 Cr |
Other Mfg Exp | ₹15 Cr | ₹11 Cr | ₹9.96 Cr | ₹6.08 Cr | ₹7.15 Cr |
General and Administration Expenses | ₹86 Cr | ₹81 Cr | ₹66 Cr | ₹63 Cr | ₹62 Cr |
Rent , Rates & Taxes | ₹14 Cr | ₹14 Cr | ₹12 Cr | ₹9.77 Cr | ₹7.92 Cr |
Insurance | ₹5.03 Cr | ₹4.63 Cr | ₹4.04 Cr | ₹3.27 Cr | ₹2.78 Cr |
Printing and stationery | ₹8.98 Cr | ₹7.88 Cr | ₹6.59 Cr | ₹5.03 Cr | ₹1.15 Cr |
Professional and legal fees | ₹49 Cr | ₹46 Cr | ₹33 Cr | ₹24 Cr | ₹20 Cr |
Traveling and conveyance | - | - | - | ₹4.45 Cr | ₹12 Cr |
Other Administration | ₹9.18 Cr | ₹8.05 Cr | ₹9.84 Cr | ₹17 Cr | ₹18 Cr |
Selling and Distribution Expenses | ₹63 Cr | ₹59 Cr | ₹56 Cr | ₹48 Cr | ₹37 Cr |
Advertisement & Sales Promotion | ₹17 Cr | ₹18 Cr | ₹8.84 Cr | ₹10 Cr | ₹6.18 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹29 Cr | ₹27 Cr | ₹31 Cr | ₹22 Cr | ₹19 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹17 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹12 Cr |
Miscellaneous Expenses | ₹72 Cr | ₹57 Cr | ₹50 Cr | ₹33 Cr | ₹45 Cr |
Bad debts /advances written off | ₹1.11 Cr | ₹0.61 Cr | ₹0.02 Cr | ₹0.50 Cr | ₹0.23 Cr |
Provision for doubtful debts | - | - | - | ₹7.03 Cr | ₹11 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹0.28 Cr | ₹0.39 Cr |
Losson foreign exchange fluctuations | ₹1.89 Cr | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹69 Cr | ₹56 Cr | ₹50 Cr | ₹25 Cr | ₹34 Cr |
Less: Expenses Capitalised | - | - | - | ₹3.38 Cr | ₹6.40 Cr |
Total Expenditure | ₹1,624 Cr | ₹1,474 Cr | ₹1,350 Cr | ₹1,083 Cr | ₹955 Cr |
Operating Profit (Excl OI) | ₹306 Cr | ₹212 Cr | ₹214 Cr | ₹239 Cr | ₹159 Cr |
Other Income | ₹6.52 Cr | ₹17 Cr | ₹18 Cr | ₹23 Cr | ₹7.83 Cr |
Interest Received | ₹1.71 Cr | ₹0.91 Cr | ₹4.32 Cr | ₹4.61 Cr | ₹0.37 Cr |
Dividend Received | - | ₹0.03 Cr | - | - | - |
Profit on sale of Fixed Assets | - | ₹7.23 Cr | ₹0.44 Cr | ₹0.44 Cr | ₹0.57 Cr |
Profits on sale of Investments | ₹1.24 Cr | ₹1.38 Cr | - | - | ₹0.33 Cr |
Provision Written Back | ₹0.78 Cr | ₹2.80 Cr | ₹3.04 Cr | ₹2.99 Cr | ₹0.64 Cr |
Foreign Exchange Gains | - | ₹3.84 Cr | ₹4.42 Cr | ₹6.60 Cr | ₹1.84 Cr |
Others | ₹2.79 Cr | ₹0.45 Cr | ₹6.08 Cr | ₹8.82 Cr | ₹4.08 Cr |
Operating Profit | ₹313 Cr | ₹229 Cr | ₹232 Cr | ₹263 Cr | ₹167 Cr |
Interest | ₹41 Cr | ₹24 Cr | ₹16 Cr | ₹20 Cr | ₹26 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹17 Cr | ₹6.28 Cr | ₹3.72 Cr | ₹2.67 Cr | ₹3.85 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | ₹3.19 Cr | ₹1.05 Cr |
Other Interest | ₹25 Cr | ₹18 Cr | ₹12 Cr | ₹14 Cr | ₹21 Cr |
PBDT | ₹272 Cr | ₹205 Cr | ₹216 Cr | ₹242 Cr | ₹141 Cr |
Depreciation | ₹89 Cr | ₹80 Cr | ₹72 Cr | ₹62 Cr | ₹52 Cr |
Profit Before Taxation & Exceptional Items | ₹182 Cr | ₹125 Cr | ₹144 Cr | ₹181 Cr | ₹90 Cr |
Exceptional Income / Expenses | - | ₹-20 Cr | ₹-12 Cr | ₹13 Cr | ₹-36 Cr |
Profit Before Tax | ₹182 Cr | ₹104 Cr | ₹132 Cr | ₹194 Cr | ₹54 Cr |
Provision for Tax | ₹59 Cr | ₹41 Cr | ₹-17 Cr | ₹50 Cr | ₹19 Cr |
Current Income Tax | ₹66 Cr | ₹38 Cr | ₹48 Cr | ₹45 Cr | ₹22 Cr |
Deferred Tax | ₹-6.47 Cr | ₹0.27 Cr | ₹-7.66 Cr | ₹3.23 Cr | ₹-1.29 Cr |
Other taxes | ₹-0.30 Cr | ₹2.86 Cr | ₹-58 Cr | ₹0.84 Cr | ₹-1.82 Cr |
Profit After Tax | ₹124 Cr | ₹63 Cr | ₹149 Cr | ₹144 Cr | ₹36 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-1.13 Cr | ₹-1.78 Cr | ₹-0.85 Cr | ₹0.72 Cr | ₹-0.17 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹122 Cr | ₹61 Cr | ₹149 Cr | ₹145 Cr | ₹36 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹750 Cr | ₹700 Cr | ₹573 Cr | ₹442 Cr | ₹426 Cr |
Appropriations | ₹872 Cr | ₹761 Cr | ₹722 Cr | ₹587 Cr | ₹461 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹2.76 Cr |
Other Appropriation | ₹31 Cr | ₹11 Cr | ₹22 Cr | ₹-0.50 Cr | ₹3.07 Cr |
Equity Dividend % | ₹7.50 | ₹20.00 | ₹7.50 | ₹17.50 | ₹9.50 |
Earnings Per Share | ₹8.84 | ₹4.42 | ₹10.73 | ₹10.24 | ₹2.53 |
Adjusted EPS | ₹8.84 | ₹4.42 | ₹10.73 | ₹10.24 | ₹2.53 |
Compare Income Statement of peers of SH KELKAR AND COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SH KELKAR AND COMPANY | ₹2,965.2 Cr | 8.4% | -17.2% | 25.8% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹146,053.0 Cr | 0.1% | -1.9% | 12.5% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹92,249.6 Cr | 9.6% | 5.1% | 58.5% | Stock Analytics | |
SRF | ₹83,282.0 Cr | 9.3% | 26.4% | 27.3% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹39,304.9 Cr | 1.2% | -15.5% | -0.7% | Stock Analytics | |
DEEPAK NITRITE | ₹31,718.9 Cr | 4.9% | -7.5% | 2.5% | Stock Analytics |
SH KELKAR AND COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SH KELKAR AND COMPANY | 8.4% |
-17.2% |
25.8% |
SENSEX | 1.7% |
-1.3% |
7.7% |
You may also like the below Video Courses