SHARDA CROPCHEM
|
SHARDA CROPCHEM Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,163 Cr | ₹4,045 Cr | ₹3,580 Cr | ₹2,396 Cr | ₹2,003 Cr |
Sales | ₹3,160 Cr | ₹4,040 Cr | ₹3,574 Cr | ₹2,391 Cr | ₹1,998 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | ₹0.46 Cr | ₹0.91 Cr | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.66 Cr | ₹4.90 Cr | ₹4.70 Cr | ₹4.52 Cr | ₹4.89 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,163 Cr | ₹4,045 Cr | ₹3,580 Cr | ₹2,396 Cr | ₹2,003 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹60 Cr | ₹-307 Cr | ₹-178 Cr | ₹-43 Cr | ₹4.44 Cr |
Raw Material Consumed | ₹2,283 Cr | ₹3,168 Cr | ₹2,678 Cr | ₹1,679 Cr | ₹1,384 Cr |
Opening Raw Materials | ₹371 Cr | ₹444 Cr | ₹258 Cr | ₹160 Cr | ₹135 Cr |
Purchases Raw Materials | ₹1,391 Cr | ₹1,478 Cr | ₹1,517 Cr | ₹1,038 Cr | ₹802 Cr |
Closing Raw Materials | ₹278 Cr | ₹371 Cr | ₹444 Cr | ₹258 Cr | ₹160 Cr |
Other Direct Purchases / Brought in cost | ₹799 Cr | ₹1,616 Cr | ₹1,347 Cr | ₹739 Cr | ₹607 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | - | - | - | - | - |
Electricity & Power | - | - | - | - | - |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹42 Cr | ₹45 Cr | ₹44 Cr | ₹37 Cr | ₹35 Cr |
Salaries, Wages & Bonus | ₹42 Cr | ₹44 Cr | ₹43 Cr | ₹37 Cr | ₹34 Cr |
Contributions to EPF & Pension Funds | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.06 Cr |
Workmen and Staff Welfare Expenses | ₹0.13 Cr | ₹0.14 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.12 Cr |
Other Employees Cost | ₹0.59 Cr | ₹0.54 Cr | ₹0.60 Cr | ₹0.51 Cr | ₹0.46 Cr |
Other Manufacturing Expenses | ₹0.55 Cr | ₹0.46 Cr | ₹0.59 Cr | ₹0.45 Cr | ₹0.79 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.55 Cr | ₹0.46 Cr | ₹0.59 Cr | ₹0.45 Cr | ₹0.79 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | - | - | - | - | - |
General and Administration Expenses | ₹322 Cr | ₹257 Cr | ₹212 Cr | ₹184 Cr | ₹144 Cr |
Rent , Rates & Taxes | ₹12 Cr | ₹7.74 Cr | ₹13 Cr | ₹4.48 Cr | ₹3.16 Cr |
Insurance | ₹19 Cr | ₹14 Cr | ₹7.98 Cr | ₹7.47 Cr | ₹4.69 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹267 Cr | ₹215 Cr | ₹169 Cr | ₹155 Cr | ₹113 Cr |
Traveling and conveyance | ₹10 Cr | ₹7.42 Cr | ₹11 Cr | ₹5.35 Cr | ₹13 Cr |
Other Administration | ₹14 Cr | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
Selling and Distribution Expenses | ₹100 Cr | ₹105 Cr | ₹71 Cr | ₹52 Cr | ₹43 Cr |
Advertisement & Sales Promotion | ₹13 Cr | ₹7.80 Cr | ₹2.41 Cr | ₹2.34 Cr | ₹3.35 Cr |
Sales Commissions & Incentives | ₹12 Cr | ₹16 Cr | ₹16 Cr | ₹10 Cr | ₹11 Cr |
Freight and Forwarding | ₹75 Cr | ₹82 Cr | ₹53 Cr | ₹39 Cr | ₹28 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹52 Cr | ₹118 Cr | ₹56 Cr | ₹56 Cr | ₹97 Cr |
Bad debts /advances written off | ₹1.06 Cr | ₹6.78 Cr | ₹0.80 Cr | ₹9.21 Cr | ₹6.90 Cr |
Provision for doubtful debts | ₹4.94 Cr | ₹18 Cr | ₹1.99 Cr | ₹0.38 Cr | ₹14 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | ₹55 Cr |
Losson foreign exchange fluctuations | ₹0.39 Cr | ₹58 Cr | ₹16 Cr | - | ₹15 Cr |
Losson sale of non-trade current investments | - | ₹0.08 Cr | ₹0.06 Cr | - | - |
Other Miscellaneous Expenses | ₹46 Cr | ₹35 Cr | ₹37 Cr | ₹47 Cr | ₹6.46 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,860 Cr | ₹3,386 Cr | ₹2,884 Cr | ₹1,965 Cr | ₹1,708 Cr |
Operating Profit (Excl OI) | ₹303 Cr | ₹659 Cr | ₹696 Cr | ₹430 Cr | ₹295 Cr |
Other Income | ₹60 Cr | ₹40 Cr | ₹29 Cr | ₹66 Cr | ₹43 Cr |
Interest Received | ₹14 Cr | ₹4.90 Cr | ₹6.45 Cr | ₹8.51 Cr | ₹8.09 Cr |
Dividend Received | - | - | - | ₹0.17 Cr | ₹0.91 Cr |
Profit on sale of Fixed Assets | - | ₹0.06 Cr | - | - | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹41 Cr | ₹18 Cr | ₹15 Cr | ₹21 Cr | ₹18 Cr |
Foreign Exchange Gains | - | - | - | ₹20 Cr | - |
Others | ₹5.47 Cr | ₹17 Cr | ₹7.59 Cr | ₹16 Cr | ₹16 Cr |
Operating Profit | ₹363 Cr | ₹699 Cr | ₹725 Cr | ₹496 Cr | ₹338 Cr |
Interest | ₹24 Cr | ₹20 Cr | ₹15 Cr | ₹16 Cr | ₹16 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.09 Cr | ₹0.60 Cr | ₹0.32 Cr | ₹0.42 Cr | ₹0.01 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹21 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹14 Cr |
Other Interest | ₹3.53 Cr | ₹3.91 Cr | ₹1.89 Cr | ₹2.35 Cr | ₹1.91 Cr |
PBDT | ₹339 Cr | ₹679 Cr | ₹710 Cr | ₹480 Cr | ₹322 Cr |
Depreciation | ₹267 Cr | ₹248 Cr | ₹245 Cr | ₹170 Cr | ₹137 Cr |
Profit Before Taxation & Exceptional Items | ₹72 Cr | ₹431 Cr | ₹464 Cr | ₹309 Cr | ₹185 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹72 Cr | ₹431 Cr | ₹464 Cr | ₹309 Cr | ₹185 Cr |
Provision for Tax | ₹40 Cr | ₹89 Cr | ₹115 Cr | ₹80 Cr | ₹20 Cr |
Current Income Tax | ₹29 Cr | ₹74 Cr | ₹80 Cr | ₹56 Cr | ₹42 Cr |
Deferred Tax | ₹7.08 Cr | ₹11 Cr | ₹37 Cr | ₹22 Cr | ₹-20 Cr |
Other taxes | ₹3.90 Cr | ₹2.86 Cr | ₹-2.29 Cr | ₹2.27 Cr | ₹-1.29 Cr |
Profit After Tax | ₹32 Cr | ₹342 Cr | ₹349 Cr | ₹229 Cr | ₹165 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.02 Cr | ₹-0.02 Cr | ₹-0.02 Cr | ₹-0.04 Cr | ₹-0.03 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹32 Cr | ₹342 Cr | ₹349 Cr | ₹229 Cr | ₹165 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,029 Cr | ₹1,743 Cr | ₹1,447 Cr | ₹1,236 Cr | ₹1,126 Cr |
Appropriations | ₹2,061 Cr | ₹2,084 Cr | ₹1,797 Cr | ₹1,465 Cr | ₹1,290 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹27 Cr | ₹28 Cr | ₹27 Cr | ₹-0.07 Cr | ₹18 Cr |
Equity Dividend % | ₹30.00 | ₹60.00 | ₹60.00 | ₹50.00 | ₹40.00 |
Earnings Per Share | ₹3.53 | ₹37.90 | ₹38.71 | ₹25.40 | ₹18.25 |
Adjusted EPS | ₹3.53 | ₹37.90 | ₹38.71 | ₹25.40 | ₹18.25 |
Compare Income Statement of peers of SHARDA CROPCHEM
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHARDA CROPCHEM | ₹7,241.7 Cr | 7.8% | 35.3% | 93.4% | Stock Analytics | |
PI INDUSTRIES | ₹62,434.3 Cr | -7% | -6% | 12.5% | Stock Analytics | |
UPL | ₹42,491.9 Cr | 8% | 1.9% | -2.4% | Stock Analytics | |
BAYER CROPSCIENCE | ₹25,738.1 Cr | -4.8% | -13.1% | 3.7% | Stock Analytics | |
SUMITOMO CHEMICAL INDIA | ₹25,653.6 Cr | -0.2% | -3.5% | 32.2% | Stock Analytics | |
BASF INDIA | ₹24,395.3 Cr | -7.6% | -24.2% | 103.5% | Stock Analytics |
SHARDA CROPCHEM Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHARDA CROPCHEM | 7.8% |
35.3% |
93.4% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses