SHALIMAR PAINTS
|
SHALIMAR PAINTS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹627 Cr | ₹546 Cr | ₹404 Cr | ₹361 Cr | ₹382 Cr |
Sales | ₹620 Cr | ₹540 Cr | ₹398 Cr | ₹356 Cr | ₹372 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹2.80 Cr | ₹3.88 Cr | ₹3.95 Cr | ₹2.93 Cr | ₹8.06 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.33 Cr | ₹1.86 Cr | ₹1.91 Cr | ₹1.51 Cr | ₹1.40 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹535 Cr | ₹484 Cr | ₹358 Cr | ₹326 Cr | ₹344 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-5.81 Cr | ₹-13 Cr | ₹-1.85 Cr | ₹2.38 Cr | ₹-11 Cr |
Raw Material Consumed | ₹394 Cr | ₹370 Cr | ₹270 Cr | ₹220 Cr | ₹243 Cr |
Opening Raw Materials | ₹36 Cr | ₹33 Cr | ₹24 Cr | ₹21 Cr | ₹18 Cr |
Purchases Raw Materials | ₹360 Cr | ₹349 Cr | ₹261 Cr | ₹202 Cr | ₹222 Cr |
Closing Raw Materials | ₹33 Cr | ₹36 Cr | ₹33 Cr | ₹24 Cr | ₹21 Cr |
Other Direct Purchases / Brought in cost | ₹31 Cr | ₹24 Cr | ₹18 Cr | ₹22 Cr | ₹25 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹7.47 Cr | ₹6.05 Cr | ₹5.16 Cr | ₹4.11 Cr | ₹4.26 Cr |
Electricity & Power | ₹7.47 Cr | ₹6.05 Cr | ₹5.16 Cr | ₹4.11 Cr | ₹4.26 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹77 Cr | ₹54 Cr | ₹41 Cr | ₹36 Cr | ₹49 Cr |
Salaries, Wages & Bonus | ₹71 Cr | ₹49 Cr | ₹37 Cr | ₹33 Cr | ₹45 Cr |
Contributions to EPF & Pension Funds | ₹5.20 Cr | ₹4.00 Cr | ₹3.30 Cr | ₹2.40 Cr | ₹2.34 Cr |
Workmen and Staff Welfare Expenses | ₹1.29 Cr | ₹0.89 Cr | ₹0.70 Cr | ₹0.69 Cr | ₹1.70 Cr |
Other Employees Cost | - | - | - | ₹-0.08 Cr | ₹-0.02 Cr |
Other Manufacturing Expenses | ₹27 Cr | ₹20 Cr | ₹14 Cr | ₹5.54 Cr | ₹4.74 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹21 Cr | ₹14 Cr | ₹9.19 Cr | ₹1.01 Cr | - |
Repairs and Maintenance | ₹4.76 Cr | ₹3.97 Cr | ₹3.27 Cr | ₹2.93 Cr | ₹2.93 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹1.96 Cr | ₹2.21 Cr | ₹1.60 Cr | ₹1.61 Cr | ₹1.81 Cr |
General and Administration Expenses | ₹33 Cr | ₹27 Cr | ₹19 Cr | ₹23 Cr | ₹19 Cr |
Rent , Rates & Taxes | ₹6.74 Cr | ₹6.15 Cr | ₹4.42 Cr | ₹6.62 Cr | ₹4.10 Cr |
Insurance | ₹2.53 Cr | ₹1.73 Cr | ₹1.45 Cr | ₹1.58 Cr | ₹1.82 Cr |
Printing and stationery | ₹0.55 Cr | ₹0.36 Cr | ₹0.29 Cr | ₹0.23 Cr | ₹0.32 Cr |
Professional and legal fees | ₹4.21 Cr | ₹3.68 Cr | ₹2.53 Cr | ₹0.48 Cr | - |
Traveling and conveyance | ₹11 Cr | ₹7.91 Cr | ₹4.34 Cr | ₹3.93 Cr | ₹6.40 Cr |
Other Administration | ₹7.63 Cr | ₹6.79 Cr | ₹5.77 Cr | ₹10 Cr | ₹6.07 Cr |
Selling and Distribution Expenses | ₹54 Cr | ₹33 Cr | ₹29 Cr | ₹29 Cr | ₹36 Cr |
Advertisement & Sales Promotion | ₹12 Cr | ₹4.23 Cr | ₹4.00 Cr | ₹2.98 Cr | ₹10 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹42 Cr | ₹28 Cr | ₹25 Cr | ₹26 Cr | ₹25 Cr |
Handling and Clearing Charges | ₹0.36 Cr | ₹0.30 Cr | ₹0.34 Cr | ₹0.36 Cr | ₹0.49 Cr |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.60 Cr | ₹2.53 Cr | ₹3.41 Cr | ₹1.29 Cr | ₹33 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | ₹2.03 Cr | - | ₹27 Cr |
Losson disposal of fixed assets(net) | - | ₹0.01 Cr | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹0.32 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.60 Cr | ₹2.52 Cr | ₹1.38 Cr | ₹1.29 Cr | ₹6.08 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹589 Cr | ₹499 Cr | ₹381 Cr | ₹322 Cr | ₹378 Cr |
Operating Profit (Excl OI) | ₹-54 Cr | ₹-15 Cr | ₹-22 Cr | ₹3.61 Cr | ₹-34 Cr |
Other Income | ₹8.12 Cr | ₹7.21 Cr | ₹4.54 Cr | ₹7.21 Cr | ₹1.44 Cr |
Interest Received | ₹6.30 Cr | ₹5.08 Cr | ₹1.72 Cr | ₹0.27 Cr | ₹0.66 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹1.35 Cr | - | - | ₹0.02 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.17 Cr | ₹0.11 Cr | ₹0.02 Cr | ₹0.25 Cr | - |
Others | ₹0.30 Cr | ₹2.02 Cr | ₹2.81 Cr | ₹6.66 Cr | ₹0.79 Cr |
Operating Profit | ₹-46 Cr | ₹-7.54 Cr | ₹-18 Cr | ₹11 Cr | ₹-32 Cr |
Interest | ₹13 Cr | ₹16 Cr | ₹22 Cr | ₹19 Cr | ₹20 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹2.86 Cr | ₹4.16 Cr | ₹4.86 Cr | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.68 Cr | ₹3.24 Cr | ₹3.41 Cr | ₹2.28 Cr | ₹2.37 Cr |
Other Interest | ₹7.42 Cr | ₹8.50 Cr | ₹14 Cr | ₹17 Cr | ₹17 Cr |
PBDT | ₹-59 Cr | ₹-23 Cr | ₹-40 Cr | ₹-8.47 Cr | ₹-52 Cr |
Depreciation | ₹15 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹11 Cr |
Profit Before Taxation & Exceptional Items | ₹-74 Cr | ₹-36 Cr | ₹-54 Cr | ₹-22 Cr | ₹-63 Cr |
Exceptional Income / Expenses | - | - | ₹-7.41 Cr | ₹-2.00 Cr | ₹6.95 Cr |
Profit Before Tax | ₹-74 Cr | ₹-36 Cr | ₹-61 Cr | ₹-24 Cr | ₹-56 Cr |
Provision for Tax | - | - | ₹-0.59 Cr | ₹26 Cr | ₹-18 Cr |
Current Income Tax | - | - | - | - | - |
Deferred Tax | - | - | ₹-0.59 Cr | ₹26 Cr | ₹-18 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹-74 Cr | ₹-36 Cr | ₹-60 Cr | ₹-50 Cr | ₹-38 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-74 Cr | ₹-36 Cr | ₹-60 Cr | ₹-50 Cr | ₹-38 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-315 Cr | ₹-279 Cr | ₹-86 Cr | ₹-36 Cr | ₹1.80 Cr |
Appropriations | ₹-389 Cr | ₹-315 Cr | ₹-147 Cr | ₹-86 Cr | ₹-36 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.06 Cr | ₹-0.45 Cr | ₹28 Cr | - | ₹0.04 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-8.82 | ₹-5.01 | ₹-8.36 | ₹-9.18 | ₹-7.03 |
Adjusted EPS | ₹-8.82 | ₹-5.01 | ₹-8.36 | ₹-9.18 | ₹-7.03 |
Compare Income Statement of peers of SHALIMAR PAINTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHALIMAR PAINTS | ₹1,130.8 Cr | -2.2% | 3.4% | -34.3% | Stock Analytics | |
ASIAN PAINTS | ₹217,968.0 Cr | -0.9% | -2% | -24.1% | Stock Analytics | |
BERGER PAINTS INDIA | ₹55,863.9 Cr | -1.3% | 4.1% | -14.4% | Stock Analytics | |
KANSAI NEROLAC PAINTS | ₹20,076.9 Cr | 1.4% | -2.1% | -20.3% | Stock Analytics | |
AKZO NOBEL INDIA | ₹16,504.7 Cr | -5.4% | -3% | 26.6% | Stock Analytics | |
INDIGO PAINTS | ₹5,989.8 Cr | -0.5% | -2.5% | -11.4% | Stock Analytics |
SHALIMAR PAINTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHALIMAR PAINTS | -2.2% |
3.4% |
-34.3% |
SENSEX | 0.5% |
0.3% |
7.9% |
You may also like the below Video Courses