SHANKARA BUILDING PRODUCTS
|
SHANKARA BUILDING PRODUCTS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹4,828 Cr | ₹4,030 Cr | ₹2,418 Cr | ₹2,038 Cr | ₹2,640 Cr |
Sales | ₹4,828 Cr | ₹4,030 Cr | ₹2,409 Cr | ₹2,032 Cr | ₹2,631 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | ₹9.19 Cr | ₹6.01 Cr | ₹8.71 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹4,828 Cr | ₹4,030 Cr | ₹2,418 Cr | ₹2,038 Cr | ₹2,640 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-46 Cr | ₹-53 Cr | ₹-44 Cr | ₹60 Cr | ₹-48 Cr |
Raw Material Consumed | ₹4,598 Cr | ₹3,859 Cr | ₹2,288 Cr | ₹1,825 Cr | ₹2,447 Cr |
Opening Raw Materials | ₹55 Cr | ₹55 Cr | ₹42 Cr | ₹66 Cr | ₹76 Cr |
Purchases Raw Materials | ₹975 Cr | ₹723 Cr | ₹581 Cr | ₹429 Cr | ₹641 Cr |
Closing Raw Materials | ₹69 Cr | ₹55 Cr | ₹55 Cr | ₹42 Cr | ₹66 Cr |
Other Direct Purchases / Brought in cost | ₹3,636 Cr | ₹3,136 Cr | ₹1,720 Cr | ₹1,372 Cr | ₹1,817 Cr |
Other raw material cost | - | - | - | - | ₹-21 Cr |
Power & Fuel Cost | ₹5.81 Cr | ₹5.05 Cr | ₹4.94 Cr | ₹4.47 Cr | ₹6.94 Cr |
Electricity & Power | ₹5.81 Cr | ₹5.05 Cr | ₹4.94 Cr | ₹4.47 Cr | ₹6.94 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹55 Cr | ₹48 Cr | ₹41 Cr | ₹35 Cr | ₹54 Cr |
Salaries, Wages & Bonus | ₹50 Cr | ₹43 Cr | ₹37 Cr | ₹30 Cr | ₹47 Cr |
Contributions to EPF & Pension Funds | ₹3.26 Cr | ₹2.95 Cr | ₹2.67 Cr | ₹2.77 Cr | ₹3.92 Cr |
Workmen and Staff Welfare Expenses | ₹1.30 Cr | ₹1.14 Cr | ₹0.92 Cr | ₹0.73 Cr | ₹1.36 Cr |
Other Employees Cost | ₹0.84 Cr | ₹0.83 Cr | ₹0.76 Cr | ₹0.86 Cr | ₹1.18 Cr |
Other Manufacturing Expenses | ₹17 Cr | ₹17 Cr | ₹14 Cr | ₹14 Cr | ₹20 Cr |
Sub-contracted / Out sourced services | ₹0.84 Cr | ₹0.67 Cr | ₹0.37 Cr | ₹0.97 Cr | ₹0.89 Cr |
Processing Charges | ₹11 Cr | ₹11 Cr | ₹7.84 Cr | ₹7.87 Cr | ₹12 Cr |
Repairs and Maintenance | ₹0.08 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹5.20 Cr | ₹5.13 Cr | ₹6.13 Cr | ₹4.97 Cr | ₹7.45 Cr |
General and Administration Expenses | ₹27 Cr | ₹22 Cr | ₹16 Cr | ₹15 Cr | ₹24 Cr |
Rent , Rates & Taxes | ₹13 Cr | ₹11 Cr | ₹5.08 Cr | ₹4.17 Cr | ₹8.99 Cr |
Insurance | ₹1.07 Cr | ₹0.84 Cr | ₹1.16 Cr | ₹1.19 Cr | ₹1.09 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹3.12 Cr | ₹1.79 Cr | ₹1.04 Cr | ₹1.36 Cr | ₹2.24 Cr |
Traveling and conveyance | ₹3.03 Cr | ₹2.44 Cr | ₹1.51 Cr | ₹0.96 Cr | ₹1.99 Cr |
Other Administration | ₹7.34 Cr | ₹6.65 Cr | ₹6.84 Cr | ₹7.03 Cr | ₹10 Cr |
Selling and Distribution Expenses | ₹8.58 Cr | ₹7.64 Cr | ₹2.58 Cr | ₹2.48 Cr | ₹6.59 Cr |
Advertisement & Sales Promotion | ₹2.20 Cr | ₹2.43 Cr | ₹0.46 Cr | ₹0.20 Cr | ₹1.32 Cr |
Sales Commissions & Incentives | ₹1.61 Cr | ₹1.50 Cr | ₹0.87 Cr | ₹0.56 Cr | ₹0.96 Cr |
Freight and Forwarding | ₹4.77 Cr | ₹3.71 Cr | ₹1.25 Cr | ₹1.72 Cr | ₹4.32 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹11 Cr | ₹5.62 Cr | ₹11 Cr | ₹13 Cr | ₹12 Cr |
Bad debts /advances written off | ₹1.01 Cr | - | ₹4.69 Cr | ₹0.03 Cr | ₹0.04 Cr |
Provision for doubtful debts | ₹3.46 Cr | ₹0.35 Cr | - | ₹3.16 Cr | ₹2.47 Cr |
Losson disposal of fixed assets(net) | ₹0.05 Cr | ₹0.06 Cr | ₹0.35 Cr | ₹0.36 Cr | ₹0.33 Cr |
Losson foreign exchange fluctuations | - | - | - | - | ₹1.72 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹6.74 Cr | ₹5.21 Cr | ₹5.54 Cr | ₹9.04 Cr | ₹7.83 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,677 Cr | ₹3,912 Cr | ₹2,334 Cr | ₹1,967 Cr | ₹2,523 Cr |
Operating Profit (Excl OI) | ₹151 Cr | ₹118 Cr | ₹85 Cr | ₹71 Cr | ₹117 Cr |
Other Income | ₹5.24 Cr | ₹7.70 Cr | ₹3.10 Cr | ₹6.22 Cr | ₹4.98 Cr |
Interest Received | ₹0.91 Cr | ₹0.88 Cr | ₹0.73 Cr | ₹0.48 Cr | ₹1.65 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹1.25 Cr | ₹0.07 Cr | ₹0.85 Cr | ₹0.14 Cr | ₹0.11 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹1.78 Cr | ₹5.04 Cr | ₹0.80 Cr | ₹0.46 Cr | ₹0.34 Cr |
Foreign Exchange Gains | - | - | - | ₹1.90 Cr | - |
Others | ₹1.30 Cr | ₹1.71 Cr | ₹0.72 Cr | ₹3.24 Cr | ₹2.88 Cr |
Operating Profit | ₹156 Cr | ₹125 Cr | ₹88 Cr | ₹77 Cr | ₹122 Cr |
Interest | ₹32 Cr | ₹25 Cr | ₹24 Cr | ₹33 Cr | ₹43 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹28 Cr | ₹21 Cr | ₹23 Cr | ₹30 Cr | ₹39 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.88 Cr | ₹3.02 Cr | ₹0.24 Cr | ₹0.76 Cr | ₹1.03 Cr |
Other Interest | ₹0.75 Cr | ₹1.09 Cr | ₹1.12 Cr | ₹2.46 Cr | ₹3.71 Cr |
PBDT | ₹124 Cr | ₹101 Cr | ₹63 Cr | ₹44 Cr | ₹79 Cr |
Depreciation | ₹16 Cr | ₹16 Cr | ₹17 Cr | ₹24 Cr | ₹25 Cr |
Profit Before Taxation & Exceptional Items | ₹108 Cr | ₹84 Cr | ₹46 Cr | ₹20 Cr | ₹53 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹108 Cr | ₹84 Cr | ₹46 Cr | ₹20 Cr | ₹53 Cr |
Provision for Tax | ₹27 Cr | ₹21 Cr | ₹12 Cr | ₹6.29 Cr | ₹11 Cr |
Current Income Tax | ₹27 Cr | ₹19 Cr | ₹11 Cr | ₹8.01 Cr | ₹14 Cr |
Deferred Tax | ₹-0.18 Cr | ₹1.89 Cr | ₹0.93 Cr | ₹-1.19 Cr | ₹-2.57 Cr |
Other taxes | ₹0.29 Cr | ₹0.11 Cr | ₹-0.01 Cr | ₹-0.53 Cr | ₹-0.14 Cr |
Profit After Tax | ₹81 Cr | ₹63 Cr | ₹34 Cr | ₹14 Cr | ₹42 Cr |
Extra items | - | - | - | - | ₹-2.25 Cr |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹81 Cr | ₹63 Cr | ₹34 Cr | ₹14 Cr | ₹40 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹481 Cr | ₹420 Cr | ₹386 Cr | ₹372 Cr | ₹342 Cr |
Appropriations | ₹562 Cr | ₹483 Cr | ₹420 Cr | ₹386 Cr | ₹382 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹0.94 Cr |
Other Appropriation | ₹5.71 Cr | ₹2.29 Cr | - | - | ₹4.13 Cr |
Equity Dividend % | ₹30.00 | ₹25.00 | ₹10.00 | - | ₹20.00 |
Earnings Per Share | ₹33.46 | ₹27.59 | ₹15.02 | ₹6.06 | ₹17.45 |
Adjusted EPS | ₹33.46 | ₹27.59 | ₹15.02 | ₹6.06 | ₹17.45 |
Compare Income Statement of peers of SHANKARA BUILDING PRODUCTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHANKARA BUILDING PRODUCTS | ₹1,504.2 Cr | 2.6% | -11.7% | -22.6% | Stock Analytics | |
JSW STEEL | ₹230,961.0 Cr | 2.6% | 3.5% | 17.2% | Stock Analytics | |
TATA STEEL | ₹168,090.0 Cr | 6.5% | -2.5% | -2.6% | Stock Analytics | |
JINDAL STAINLESS | ₹53,858.1 Cr | 5% | -4.5% | 13.4% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹44,361.8 Cr | 3.9% | -5.8% | -13% | Stock Analytics | |
APL APOLLO TUBES | ₹41,889.6 Cr | -0.5% | -4.9% | -1.4% | Stock Analytics |
SHANKARA BUILDING PRODUCTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHANKARA BUILDING PRODUCTS | 2.6% |
-11.7% |
-22.6% |
SENSEX | 1.7% |
-1.3% |
7.7% |
You may also like the below Video Courses