SHEETAL COOL PRODUCTS
|
SHEETAL COOL PRODUCTS Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹353 Cr | ₹340 Cr | ₹327 Cr | ₹242 Cr | ₹263 Cr |
Sales | ₹353 Cr | ₹340 Cr | ₹327 Cr | ₹242 Cr | ₹263 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | ₹0.11 Cr | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹353 Cr | ₹340 Cr | ₹327 Cr | ₹232 Cr | ₹259 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹31 Cr | ₹-51 Cr | ₹-11 Cr | ₹-54 Cr | ₹-16 Cr |
Raw Material Consumed | ₹211 Cr | ₹278 Cr | ₹250 Cr | ₹175 Cr | ₹146 Cr |
Opening Raw Materials | ₹29 Cr | ₹29 Cr | ₹20 Cr | ₹28 Cr | ₹14 Cr |
Purchases Raw Materials | ₹204 Cr | ₹278 Cr | ₹259 Cr | ₹159 Cr | ₹146 Cr |
Closing Raw Materials | ₹22 Cr | ₹29 Cr | ₹29 Cr | ₹12 Cr | ₹13 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹31 Cr | ₹31 Cr | ₹21 Cr | ₹18 Cr | ₹20 Cr |
Electricity & Power | ₹31 Cr | ₹31 Cr | ₹21 Cr | ₹18 Cr | ₹20 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.01 Cr | ₹0.02 Cr | - | - | - |
Employee Cost | ₹20 Cr | ₹24 Cr | ₹17 Cr | ₹15 Cr | ₹16 Cr |
Salaries, Wages & Bonus | ₹20 Cr | ₹23 Cr | ₹17 Cr | ₹14 Cr | ₹16 Cr |
Contributions to EPF & Pension Funds | ₹0.03 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.11 Cr | ₹0.12 Cr |
Workmen and Staff Welfare Expenses | ₹0.07 Cr | ₹0.19 Cr | ₹0.10 Cr | ₹0.03 Cr | ₹0.10 Cr |
Other Employees Cost | - | - | - | ₹0.06 Cr | ₹0.41 Cr |
Other Manufacturing Expenses | ₹1.98 Cr | ₹1.52 Cr | ₹2.83 Cr | ₹46 Cr | ₹49 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | ₹0.15 Cr | ₹0.00 Cr |
Repairs and Maintenance | ₹0.50 Cr | ₹0.55 Cr | ₹0.88 Cr | ₹0.74 Cr | ₹0.89 Cr |
Packing Material Consumed | - | - | - | ₹43 Cr | ₹46 Cr |
Other Mfg Exp | ₹1.48 Cr | ₹0.97 Cr | ₹1.95 Cr | ₹1.22 Cr | ₹1.84 Cr |
General and Administration Expenses | ₹4.21 Cr | ₹4.21 Cr | ₹2.95 Cr | ₹3.83 Cr | ₹2.49 Cr |
Rent , Rates & Taxes | ₹0.15 Cr | ₹0.43 Cr | ₹0.21 Cr | ₹1.00 Cr | ₹0.72 Cr |
Insurance | ₹0.53 Cr | ₹0.18 Cr | ₹0.51 Cr | ₹0.43 Cr | ₹0.14 Cr |
Printing and stationery | ₹0.12 Cr | ₹0.12 Cr | ₹0.14 Cr | ₹0.11 Cr | ₹0.13 Cr |
Professional and legal fees | ₹0.52 Cr | ₹1.33 Cr | ₹0.36 Cr | ₹0.39 Cr | ₹0.30 Cr |
Traveling and conveyance | ₹1.88 Cr | ₹1.35 Cr | ₹0.78 Cr | ₹0.75 Cr | ₹0.10 Cr |
Other Administration | ₹1.01 Cr | ₹0.82 Cr | ₹0.95 Cr | ₹1.15 Cr | ₹1.10 Cr |
Selling and Distribution Expenses | ₹8.08 Cr | ₹6.63 Cr | ₹5.60 Cr | ₹5.48 Cr | ₹7.72 Cr |
Advertisement & Sales Promotion | ₹3.10 Cr | ₹2.84 Cr | ₹2.55 Cr | ₹3.98 Cr | ₹6.74 Cr |
Sales Commissions & Incentives | ₹0.13 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.00 Cr | ₹0.00 Cr |
Freight and Forwarding | ₹4.81 Cr | ₹3.69 Cr | ₹3.01 Cr | ₹1.49 Cr | ₹0.98 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.04 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
Miscellaneous Expenses | ₹1.73 Cr | ₹2.52 Cr | ₹0.78 Cr | ₹0.54 Cr | ₹0.73 Cr |
Bad debts /advances written off | - | - | - | ₹0.00 Cr | ₹0.01 Cr |
Provision for doubtful debts | ₹0.01 Cr | ₹0.02 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹1.08 Cr | ₹1.87 Cr | ₹0.18 Cr | - | ₹0.25 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.64 Cr | ₹0.63 Cr | ₹0.60 Cr | ₹0.54 Cr | ₹0.47 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹309 Cr | ₹297 Cr | ₹289 Cr | ₹209 Cr | ₹227 Cr |
Operating Profit (Excl OI) | ₹43 Cr | ₹43 Cr | ₹37 Cr | ₹23 Cr | ₹32 Cr |
Other Income | ₹2.80 Cr | ₹1.72 Cr | ₹3.17 Cr | ₹6.72 Cr | ₹1.26 Cr |
Interest Received | ₹0.13 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.12 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | ₹4.22 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹2.66 Cr | ₹1.61 Cr | ₹3.09 Cr | ₹2.41 Cr | ₹1.14 Cr |
Operating Profit | ₹46 Cr | ₹45 Cr | ₹41 Cr | ₹30 Cr | ₹33 Cr |
Interest | ₹8.91 Cr | ₹7.53 Cr | ₹5.01 Cr | ₹6.36 Cr | ₹4.70 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹8.04 Cr | ₹5.93 Cr | ₹4.19 Cr | ₹5.38 Cr | ₹4.27 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.87 Cr | ₹1.61 Cr | ₹0.82 Cr | ₹0.98 Cr | ₹0.42 Cr |
Other Interest | - | - | - | - | - |
PBDT | ₹37 Cr | ₹37 Cr | ₹36 Cr | ₹23 Cr | ₹29 Cr |
Depreciation | ₹9.17 Cr | ₹9.64 Cr | ₹11 Cr | ₹15 Cr | ₹16 Cr |
Profit Before Taxation & Exceptional Items | ₹28 Cr | ₹28 Cr | ₹25 Cr | ₹8.32 Cr | ₹13 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹28 Cr | ₹28 Cr | ₹25 Cr | ₹8.32 Cr | ₹13 Cr |
Provision for Tax | ₹7.37 Cr | ₹7.25 Cr | ₹6.37 Cr | ₹2.22 Cr | ₹3.04 Cr |
Current Income Tax | ₹7.93 Cr | ₹8.18 Cr | ₹7.01 Cr | ₹2.00 Cr | ₹3.17 Cr |
Deferred Tax | ₹-0.56 Cr | ₹-0.92 Cr | ₹-0.64 Cr | ₹0.21 Cr | ₹-0.13 Cr |
Other taxes | ₹-0.01 Cr | ₹-0.01 Cr | - | ₹0.00 Cr | - |
Profit After Tax | ₹21 Cr | ₹20 Cr | ₹18 Cr | ₹6.10 Cr | ₹9.81 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹62 Cr | ₹42 Cr | ₹23 Cr | ₹17 Cr | ₹7.39 Cr |
Appropriations | ₹83 Cr | ₹62 Cr | ₹42 Cr | ₹23 Cr | ₹17 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹19.85 | ₹19.48 | ₹17.46 | ₹5.81 | ₹9.34 |
Adjusted EPS | ₹19.85 | ₹19.48 | ₹17.46 | ₹5.81 | ₹9.34 |
Compare Income Statement of peers of SHEETAL COOL PRODUCTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHEETAL COOL PRODUCTS | ₹347.8 Cr | 3.2% | 5.8% | 0.8% | Stock Analytics | |
NESTLE INDIA | ₹214,559.0 Cr | -4% | -0.9% | -10.2% | Stock Analytics | |
VARUN BEVERAGES | ₹187,336.0 Cr | -5% | -7.1% | 5.8% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹117,420.0 Cr | -4.4% | -1.3% | -2.3% | Stock Analytics | |
MARICO | ₹83,686.0 Cr | -4% | -4% | 26% | Stock Analytics | |
JUBILANT FOODWORKS | ₹45,427.0 Cr | -5.5% | -6.5% | 45.8% | Stock Analytics |
SHEETAL COOL PRODUCTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHEETAL COOL PRODUCTS | 3.2% |
5.8% |
0.8% |
SENSEX | 0.5% |
0.3% |
7.9% |
You may also like the below Video Courses