SHEELA FOAM
|
SHEELA FOAM Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,081 Cr | ₹303,542 Cr | ₹2,501 Cr | ₹2,174 Cr | ₹2,141 Cr |
Sales | ₹3,068 Cr | ₹302,739 Cr | ₹2,498 Cr | ₹2,164 Cr | ₹2,131 Cr |
Job Work/ Contract Receipts | - | ₹4.25 Cr | - | - | - |
Processing Charges / Service Income | ₹8.25 Cr | ₹610 Cr | ₹1.84 Cr | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.96 Cr | ₹188 Cr | ₹1.60 Cr | ₹9.52 Cr | ₹11 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,873 Cr | ₹286,558 Cr | ₹2,437 Cr | ₹2,174 Cr | ₹2,141 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-12 Cr | ₹-978 Cr | ₹-6.01 Cr | ₹-1.44 Cr | ₹-12 Cr |
Raw Material Consumed | ₹1,723 Cr | ₹181,120 Cr | ₹1,324 Cr | ₹1,026 Cr | ₹1,154 Cr |
Opening Raw Materials | ₹194 Cr | ₹16,296 Cr | ₹95 Cr | ₹82 Cr | ₹80 Cr |
Purchases Raw Materials | ₹1,589 Cr | ₹178,864 Cr | ₹1,374 Cr | ₹1,022 Cr | ₹1,109 Cr |
Closing Raw Materials | ₹198 Cr | ₹19,393 Cr | ₹163 Cr | ₹95 Cr | ₹82 Cr |
Other Direct Purchases / Brought in cost | ₹138 Cr | ₹5,354 Cr | ₹18 Cr | ₹18 Cr | ₹47 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹18 Cr | ₹1,568 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Electricity & Power | ₹18 Cr | ₹1,568 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹283 Cr | ₹25,548 Cr | ₹232 Cr | ₹220 Cr | ₹177 Cr |
Salaries, Wages & Bonus | ₹252 Cr | ₹22,702 Cr | ₹204 Cr | ₹195 Cr | ₹158 Cr |
Contributions to EPF & Pension Funds | ₹15 Cr | ₹1,406 Cr | ₹12 Cr | ₹9.14 Cr | ₹6.01 Cr |
Workmen and Staff Welfare Expenses | ₹13 Cr | ₹1,254 Cr | ₹13 Cr | ₹16 Cr | ₹14 Cr |
Other Employees Cost | ₹2.47 Cr | ₹185 Cr | ₹2.66 Cr | - | - |
Other Manufacturing Expenses | ₹126 Cr | ₹12,219 Cr | ₹108 Cr | ₹137 Cr | ₹108 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹27 Cr | ₹2,587 Cr | ₹18 Cr | ₹29 Cr | ₹24 Cr |
Repairs and Maintenance | ₹23 Cr | ₹2,074 Cr | ₹19 Cr | ₹18 Cr | ₹14 Cr |
Packing Material Consumed | ₹77 Cr | ₹7,559 Cr | ₹71 Cr | ₹80 Cr | ₹63 Cr |
Other Mfg Exp | ₹-0.37 Cr | - | - | ₹11 Cr | ₹5.79 Cr |
General and Administration Expenses | ₹76 Cr | ₹5,694 Cr | ₹41 Cr | ₹50 Cr | ₹69 Cr |
Rent , Rates & Taxes | ₹13 Cr | ₹977 Cr | ₹8.10 Cr | ₹4.90 Cr | ₹21 Cr |
Insurance | ₹15 Cr | ₹1,248 Cr | ₹11 Cr | ₹6.82 Cr | ₹6.82 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹16 Cr | ₹1,349 Cr | ₹6.23 Cr | ₹13 Cr | ₹19 Cr |
Traveling and conveyance | ₹17 Cr | ₹958 Cr | ₹7.48 Cr | ₹15 Cr | ₹13 Cr |
Other Administration | ₹15 Cr | ₹1,162 Cr | ₹8.19 Cr | ₹10 Cr | ₹8.85 Cr |
Selling and Distribution Expenses | ₹303 Cr | ₹25,217 Cr | ₹327 Cr | ₹395 Cr | ₹395 Cr |
Advertisement & Sales Promotion | ₹155 Cr | ₹11,346 Cr | ₹209 Cr | ₹242 Cr | ₹229 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹136 Cr | ₹12,900 Cr | ₹113 Cr | ₹101 Cr | ₹92 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹12 Cr | ₹970 Cr | ₹4.99 Cr | ₹52 Cr | ₹75 Cr |
Miscellaneous Expenses | ₹58 Cr | ₹4,675 Cr | ₹35 Cr | ₹32 Cr | ₹28 Cr |
Bad debts /advances written off | ₹5.11 Cr | ₹49 Cr | ₹0.70 Cr | - | - |
Provision for doubtful debts | ₹3.60 Cr | ₹5.07 Cr | ₹2.07 Cr | ₹1.23 Cr | ₹0.39 Cr |
Losson disposal of fixed assets(net) | - | ₹28 Cr | - | - | ₹0.47 Cr |
Losson foreign exchange fluctuations | ₹3.53 Cr | ₹257 Cr | - | - | ₹1.04 Cr |
Losson sale of non-trade current investments | - | ₹383 Cr | - | - | - |
Other Miscellaneous Expenses | ₹46 Cr | ₹3,952 Cr | ₹32 Cr | ₹31 Cr | ₹26 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,575 Cr | ₹255,063 Cr | ₹2,073 Cr | ₹1,873 Cr | ₹1,932 Cr |
Operating Profit (Excl OI) | ₹298 Cr | ₹31,495 Cr | ₹364 Cr | ₹300 Cr | ₹210 Cr |
Other Income | ₹86 Cr | ₹7,916 Cr | ₹50 Cr | ₹40 Cr | ₹29 Cr |
Interest Received | ₹35 Cr | ₹3,769 Cr | ₹14 Cr | ₹4.70 Cr | ₹11 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.49 Cr | - | ₹0.52 Cr | ₹2.67 Cr | - |
Profits on sale of Investments | ₹19 Cr | ₹1,228 Cr | ₹17 Cr | ₹15 Cr | ₹4.81 Cr |
Provision Written Back | ₹0.12 Cr | ₹59 Cr | ₹0.19 Cr | ₹0.11 Cr | ₹0.17 Cr |
Foreign Exchange Gains | ₹0.99 Cr | ₹750 Cr | ₹4.10 Cr | ₹3.69 Cr | - |
Others | ₹31 Cr | ₹2,109 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr |
Operating Profit | ₹384 Cr | ₹39,411 Cr | ₹414 Cr | ₹340 Cr | ₹239 Cr |
Interest | ₹21 Cr | ₹1,697 Cr | ₹18 Cr | ₹13 Cr | ₹9.62 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹12 Cr | ₹298 Cr | ₹3.34 Cr | ₹1.88 Cr | ₹1.86 Cr |
Intereston Fixed deposits | ₹5.27 Cr | ₹523 Cr | ₹7.58 Cr | ₹6.93 Cr | ₹5.55 Cr |
Bank Charges etc | ₹0.87 Cr | ₹199 Cr | ₹1.96 Cr | ₹1.09 Cr | ₹1.40 Cr |
Other Interest | ₹3.21 Cr | ₹677 Cr | ₹4.81 Cr | ₹3.10 Cr | ₹0.81 Cr |
PBDT | ₹363 Cr | ₹37,714 Cr | ₹397 Cr | ₹327 Cr | ₹229 Cr |
Depreciation | ₹90 Cr | ₹8,078 Cr | ₹73 Cr | ₹59 Cr | ₹40 Cr |
Profit Before Taxation & Exceptional Items | ₹273 Cr | ₹29,636 Cr | ₹324 Cr | ₹268 Cr | ₹189 Cr |
Exceptional Income / Expenses | - | - | - | ₹-12 Cr | - |
Profit Before Tax | ₹273 Cr | ₹29,636 Cr | ₹324 Cr | ₹256 Cr | ₹189 Cr |
Provision for Tax | ₹72 Cr | ₹7,763 Cr | ₹84 Cr | ₹62 Cr | ₹56 Cr |
Current Income Tax | ₹73 Cr | ₹8,331 Cr | ₹85 Cr | ₹67 Cr | ₹52 Cr |
Deferred Tax | ₹-2.21 Cr | ₹-546 Cr | ₹-0.49 Cr | ₹-4.69 Cr | ₹4.46 Cr |
Other taxes | ₹1.67 Cr | ₹-22 Cr | ₹-0.42 Cr | ₹0.00 Cr | ₹-1.11 Cr |
Profit After Tax | ₹201 Cr | ₹21,873 Cr | ₹240 Cr | ₹194 Cr | ₹134 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-1.91 Cr | ₹-140 Cr | ₹-2.43 Cr | ₹-0.86 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹199 Cr | ₹21,733 Cr | ₹238 Cr | ₹193 Cr | ₹134 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,313 Cr | ₹110,121 Cr | ₹865 Cr | ₹678 Cr | ₹546 Cr |
Appropriations | ₹1,512 Cr | ₹131,854 Cr | ₹1,102 Cr | ₹871 Cr | ₹680 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹6.82 Cr | ₹523 Cr | ₹-0.74 Cr | - | ₹2.39 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹20.39 | ₹44.55 | ₹48.73 | ₹39.65 | ₹27.42 |
Adjusted EPS | ₹20.39 | ₹22.28 | ₹24.37 | ₹19.83 | ₹13.71 |
Compare Income Statement of peers of SHEELA FOAM
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHEELA FOAM | ₹10,004.2 Cr | -0.5% | -7.3% | -21.6% | Stock Analytics | |
HINDUSTAN UNILEVER | ₹560,190.0 Cr | 2.6% | 2.5% | -1.7% | Stock Analytics | |
GODREJ CONSUMER PRODUCTS | ₹114,377.0 Cr | -2.3% | 3.3% | -2.8% | Stock Analytics | |
DABUR INDIA | ₹91,832.5 Cr | -1.1% | 2.2% | -1.4% | Stock Analytics | |
COLGATEPALMOLIVE (INDIA) | ₹74,271.1 Cr | -0.3% | 1.8% | 7.5% | Stock Analytics | |
PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹46,845.2 Cr | -0.5% | -2% | -17.2% | Stock Analytics |
SHEELA FOAM Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHEELA FOAM | -0.5% |
-7.3% |
-21.6% |
SENSEX | 0.2% |
-2.2% |
7.7% |
You may also like the below Video Courses