SHILCHAR TECHNOLOGIES
|
SHILCHAR TECHNOLOGIES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹397 Cr | ₹280 Cr | ₹180 Cr | ₹118 Cr | ₹71 Cr |
Sales | ₹397 Cr | ₹280 Cr | ₹180 Cr | ₹118 Cr | ₹71 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹397 Cr | ₹280 Cr | ₹180 Cr | ₹118 Cr | ₹71 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-6.45 Cr | ₹9.51 Cr | ₹-5.09 Cr | ₹-4.78 Cr | ₹0.85 Cr |
Raw Material Consumed | ₹256 Cr | ₹190 Cr | ₹145 Cr | ₹96 Cr | ₹50 Cr |
Opening Raw Materials | ₹16 Cr | ₹15 Cr | ₹16 Cr | ₹15 Cr | ₹9.67 Cr |
Purchases Raw Materials | ₹286 Cr | ₹191 Cr | ₹144 Cr | ₹97 Cr | ₹56 Cr |
Closing Raw Materials | ₹46 Cr | ₹16 Cr | ₹15 Cr | ₹16 Cr | ₹15 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.05 Cr | ₹1.07 Cr | ₹0.94 Cr | ₹0.88 Cr | ₹0.82 Cr |
Electricity & Power | ₹1.05 Cr | ₹1.07 Cr | ₹0.94 Cr | ₹0.88 Cr | ₹0.82 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹14 Cr | ₹12 Cr | ₹7.70 Cr | ₹6.67 Cr | ₹6.79 Cr |
Salaries, Wages & Bonus | ₹13 Cr | ₹10 Cr | ₹6.63 Cr | ₹5.79 Cr | ₹6.00 Cr |
Contributions to EPF & Pension Funds | ₹0.61 Cr | ₹0.58 Cr | ₹0.50 Cr | ₹0.38 Cr | ₹0.35 Cr |
Workmen and Staff Welfare Expenses | ₹0.77 Cr | ₹0.77 Cr | ₹0.57 Cr | ₹0.51 Cr | ₹0.44 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹10 Cr | ₹7.48 Cr | ₹6.21 Cr | ₹5.20 Cr | ₹4.61 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹6.55 Cr | ₹4.79 Cr | ₹3.86 Cr | ₹3.35 Cr | ₹2.76 Cr |
Repairs and Maintenance | ₹0.90 Cr | ₹0.53 Cr | ₹0.38 Cr | ₹0.36 Cr | ₹0.35 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹2.73 Cr | ₹2.16 Cr | ₹1.98 Cr | ₹1.49 Cr | ₹1.50 Cr |
General and Administration Expenses | ₹2.50 Cr | ₹2.19 Cr | ₹1.10 Cr | ₹0.91 Cr | ₹1.30 Cr |
Rent , Rates & Taxes | - | - | - | - | - |
Insurance | - | - | - | - | - |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.80 Cr | ₹0.78 Cr | ₹0.72 Cr | ₹0.57 Cr | ₹0.45 Cr |
Traveling and conveyance | ₹1.59 Cr | ₹1.32 Cr | ₹0.31 Cr | ₹0.27 Cr | ₹0.78 Cr |
Other Administration | ₹0.11 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.07 Cr |
Selling and Distribution Expenses | ₹3.25 Cr | ₹2.80 Cr | ₹2.77 Cr | ₹2.25 Cr | ₹1.09 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹3.25 Cr | ₹2.80 Cr | ₹2.77 Cr | ₹2.25 Cr | ₹1.09 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.52 Cr | ₹2.90 Cr | ₹1.94 Cr | ₹1.61 Cr | ₹2.31 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.21 Cr | ₹0.18 Cr | ₹0.23 Cr | ₹0.04 Cr | ₹0.10 Cr |
Losson disposal of fixed assets(net) | ₹0.03 Cr | ₹0.15 Cr | - | ₹0.01 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹0.34 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.28 Cr | ₹2.56 Cr | ₹1.71 Cr | ₹1.56 Cr | ₹1.86 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹284 Cr | ₹227 Cr | ₹161 Cr | ₹108 Cr | ₹68 Cr |
Operating Profit (Excl OI) | ₹113 Cr | ₹53 Cr | ₹19 Cr | ₹9.50 Cr | ₹3.05 Cr |
Other Income | ₹13 Cr | ₹8.08 Cr | ₹3.35 Cr | ₹2.41 Cr | ₹2.99 Cr |
Interest Received | ₹2.73 Cr | ₹0.46 Cr | ₹0.25 Cr | ₹0.62 Cr | ₹0.38 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.02 Cr | - | - | ₹0.04 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.07 Cr | ₹0.15 Cr | - | - |
Foreign Exchange Gains | ₹2.64 Cr | ₹2.81 Cr | ₹0.44 Cr | ₹0.62 Cr | ₹0.44 Cr |
Others | ₹7.46 Cr | ₹4.72 Cr | ₹2.52 Cr | ₹1.18 Cr | ₹2.13 Cr |
Operating Profit | ₹126 Cr | ₹61 Cr | ₹23 Cr | ₹12 Cr | ₹6.04 Cr |
Interest | ₹0.21 Cr | ₹0.60 Cr | ₹1.07 Cr | ₹2.16 Cr | ₹1.46 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.21 Cr | ₹0.40 Cr | ₹0.72 Cr | ₹0.54 Cr | ₹0.28 Cr |
Other Interest | - | ₹0.20 Cr | ₹0.35 Cr | ₹1.62 Cr | ₹1.18 Cr |
PBDT | ₹126 Cr | ₹61 Cr | ₹22 Cr | ₹9.74 Cr | ₹4.58 Cr |
Depreciation | ₹2.60 Cr | ₹2.40 Cr | ₹2.58 Cr | ₹2.51 Cr | ₹2.59 Cr |
Profit Before Taxation & Exceptional Items | ₹123 Cr | ₹58 Cr | ₹19 Cr | ₹7.23 Cr | ₹1.99 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹123 Cr | ₹58 Cr | ₹19 Cr | ₹7.23 Cr | ₹1.99 Cr |
Provision for Tax | ₹31 Cr | ₹15 Cr | ₹5.08 Cr | ₹1.71 Cr | ₹0.49 Cr |
Current Income Tax | ₹31 Cr | ₹15 Cr | ₹5.08 Cr | ₹1.57 Cr | ₹0.35 Cr |
Deferred Tax | ₹0.12 Cr | ₹0.11 Cr | ₹0.29 Cr | ₹0.14 Cr | ₹0.14 Cr |
Other taxes | ₹0.01 Cr | ₹0.03 Cr | ₹-0.30 Cr | ₹-0.01 Cr | ₹0.01 Cr |
Profit After Tax | ₹92 Cr | ₹43 Cr | ₹14 Cr | ₹5.52 Cr | ₹1.50 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹112 Cr | ₹70 Cr | ₹57 Cr | ₹52 Cr | ₹51 Cr |
Appropriations | ₹204 Cr | ₹113 Cr | ₹71 Cr | ₹57 Cr | ₹53 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹3.74 Cr | ₹1.45 Cr | ₹0.61 Cr | ₹0.33 Cr | ₹1.25 Cr |
Equity Dividend % | ₹125.00 | ₹100.00 | ₹40.00 | ₹15.00 | ₹10.00 |
Earnings Per Share | ₹120.48 | ₹113.08 | ₹36.82 | ₹14.48 | ₹3.93 |
Adjusted EPS | ₹120.48 | ₹56.54 | ₹18.41 | ₹7.24 | ₹1.96 |
Compare Income Statement of peers of SHILCHAR TECHNOLOGIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHILCHAR TECHNOLOGIES | ₹6,300.2 Cr | 0.2% | 16.2% | 248.7% | Stock Analytics | |
SIEMENS | ₹275,309.0 Cr | 4.1% | 10.8% | 108.2% | Stock Analytics | |
ABB INDIA | ₹159,751.0 Cr | 0.5% | 1.4% | 76.4% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹116,329.0 Cr | -0.4% | 8% | 71.9% | Stock Analytics | |
HAVELLS INDIA | ₹110,160.0 Cr | 1.7% | 7.2% | 35.1% | Stock Analytics | |
SUZLON ENERGY | ₹89,267.2 Cr | 2.8% | -2.3% | 66.7% | Stock Analytics |
SHILCHAR TECHNOLOGIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHILCHAR TECHNOLOGIES | 0.2% |
16.2% |
248.7% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses