SHILP GRAVURES
|
SHILP GRAVURES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹87 Cr | ₹87 Cr | ₹75 Cr | ₹70 Cr | ₹71 Cr |
Sales | ₹55 Cr | ₹56 Cr | ₹46 Cr | ₹46 Cr | ₹43 Cr |
Job Work/ Contract Receipts | ₹28 Cr | ₹28 Cr | ₹26 Cr | ₹22 Cr | ₹26 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.99 Cr | ₹3.10 Cr | ₹2.83 Cr | ₹1.98 Cr | ₹1.57 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹87 Cr | ₹87 Cr | ₹75 Cr | ₹70 Cr | ₹71 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.05 Cr | ₹-0.04 Cr | ₹0.13 Cr | ₹0.83 Cr | ₹-0.37 Cr |
Raw Material Consumed | ₹29 Cr | ₹28 Cr | ₹24 Cr | ₹19 Cr | ₹19 Cr |
Opening Raw Materials | ₹4.62 Cr | ₹5.17 Cr | ₹4.66 Cr | ₹5.14 Cr | ₹5.29 Cr |
Purchases Raw Materials | ₹29 Cr | ₹27 Cr | ₹24 Cr | ₹18 Cr | ₹19 Cr |
Closing Raw Materials | ₹4.50 Cr | ₹4.62 Cr | ₹5.17 Cr | ₹4.66 Cr | ₹5.14 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.31 Cr | ₹1.34 Cr | ₹2.18 Cr | ₹2.42 Cr | ₹2.49 Cr |
Electricity & Power | ₹1.31 Cr | ₹1.34 Cr | ₹2.18 Cr | ₹2.42 Cr | ₹2.49 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹30 Cr | ₹28 Cr | ₹24 Cr | ₹23 Cr | ₹24 Cr |
Salaries, Wages & Bonus | ₹27 Cr | ₹25 Cr | ₹22 Cr | ₹20 Cr | ₹21 Cr |
Contributions to EPF & Pension Funds | ₹1.16 Cr | ₹1.13 Cr | ₹1.12 Cr | ₹1.06 Cr | ₹1.01 Cr |
Workmen and Staff Welfare Expenses | ₹1.57 Cr | ₹1.52 Cr | ₹1.52 Cr | ₹1.23 Cr | ₹1.37 Cr |
Other Employees Cost | ₹0.26 Cr | ₹0.27 Cr | ₹0.32 Cr | ₹0.32 Cr | ₹0.26 Cr |
Other Manufacturing Expenses | ₹9.63 Cr | ₹9.21 Cr | ₹8.31 Cr | ₹7.59 Cr | ₹8.06 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹2.19 Cr | ₹2.03 Cr | ₹1.79 Cr | ₹1.84 Cr | ₹1.87 Cr |
Packing Material Consumed | ₹1.08 Cr | ₹1.24 Cr | ₹1.15 Cr | ₹0.89 Cr | ₹1.02 Cr |
Other Mfg Exp | ₹6.37 Cr | ₹5.94 Cr | ₹5.37 Cr | ₹4.86 Cr | ₹5.17 Cr |
General and Administration Expenses | ₹3.85 Cr | ₹3.32 Cr | ₹2.58 Cr | ₹2.49 Cr | ₹3.08 Cr |
Rent , Rates & Taxes | ₹0.04 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.07 Cr | ₹0.10 Cr |
Insurance | ₹0.29 Cr | ₹0.31 Cr | ₹0.32 Cr | ₹0.32 Cr | ₹0.24 Cr |
Printing and stationery | ₹0.33 Cr | ₹0.31 Cr | ₹0.28 Cr | ₹0.23 Cr | ₹0.27 Cr |
Professional and legal fees | ₹1.96 Cr | ₹1.45 Cr | ₹0.99 Cr | ₹0.97 Cr | ₹1.26 Cr |
Traveling and conveyance | ₹0.88 Cr | ₹0.85 Cr | ₹0.63 Cr | ₹0.60 Cr | ₹0.88 Cr |
Other Administration | ₹0.36 Cr | ₹0.35 Cr | ₹0.32 Cr | ₹0.31 Cr | ₹0.32 Cr |
Selling and Distribution Expenses | ₹1.41 Cr | ₹1.75 Cr | ₹1.38 Cr | ₹1.77 Cr | ₹2.20 Cr |
Advertisement & Sales Promotion | ₹0.07 Cr | ₹0.20 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.08 Cr |
Sales Commissions & Incentives | ₹0.49 Cr | ₹0.54 Cr | ₹0.43 Cr | ₹0.67 Cr | ₹0.58 Cr |
Freight and Forwarding | ₹0.85 Cr | ₹0.94 Cr | ₹0.88 Cr | ₹0.80 Cr | ₹1.10 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | ₹0.07 Cr | ₹0.06 Cr | ₹0.27 Cr | ₹0.45 Cr |
Miscellaneous Expenses | ₹0.43 Cr | ₹1.59 Cr | ₹0.38 Cr | ₹0.53 Cr | ₹3.91 Cr |
Bad debts /advances written off | ₹0.04 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.20 Cr |
Provision for doubtful debts | ₹0.01 Cr | - | - | - | ₹0.05 Cr |
Losson disposal of fixed assets(net) | ₹0.02 Cr | - | ₹0.04 Cr | - | ₹0.02 Cr |
Losson foreign exchange fluctuations | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.11 Cr | - |
Losson sale of non-trade current investments | - | ₹1.31 Cr | - | - | ₹3.38 Cr |
Other Miscellaneous Expenses | ₹0.36 Cr | ₹0.27 Cr | ₹0.30 Cr | ₹0.35 Cr | ₹0.26 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹76 Cr | ₹73 Cr | ₹63 Cr | ₹57 Cr | ₹62 Cr |
Operating Profit (Excl OI) | ₹12 Cr | ₹15 Cr | ₹12 Cr | ₹13 Cr | ₹8.51 Cr |
Other Income | ₹8.43 Cr | ₹1.28 Cr | ₹3.72 Cr | ₹6.05 Cr | ₹1.23 Cr |
Interest Received | ₹0.03 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.10 Cr | ₹0.04 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.06 Cr | ₹0.63 Cr | ₹0.17 Cr | ₹0.00 Cr |
Profits on sale of Investments | ₹7.61 Cr | ₹0.86 Cr | ₹2.40 Cr | ₹2.37 Cr | ₹1.03 Cr |
Provision Written Back | - | ₹0.13 Cr | ₹0.12 Cr | ₹0.04 Cr | - |
Foreign Exchange Gains | ₹0.02 Cr | ₹0.00 Cr | ₹0.02 Cr | - | ₹0.01 Cr |
Others | ₹0.78 Cr | ₹0.19 Cr | ₹0.52 Cr | ₹3.39 Cr | ₹0.15 Cr |
Operating Profit | ₹20 Cr | ₹16 Cr | ₹16 Cr | ₹19 Cr | ₹9.74 Cr |
Interest | ₹0.36 Cr | ₹0.41 Cr | ₹0.53 Cr | ₹1.07 Cr | ₹1.47 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.31 Cr | ₹0.37 Cr | - | ₹0.40 Cr | ₹0.62 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | ₹0.15 Cr | ₹0.11 Cr | ₹0.12 Cr |
Other Interest | ₹0.05 Cr | ₹0.05 Cr | ₹0.38 Cr | ₹0.57 Cr | ₹0.73 Cr |
PBDT | ₹20 Cr | ₹15 Cr | ₹15 Cr | ₹18 Cr | ₹8.27 Cr |
Depreciation | ₹4.84 Cr | ₹4.79 Cr | ₹4.95 Cr | ₹5.40 Cr | ₹6.14 Cr |
Profit Before Taxation & Exceptional Items | ₹15 Cr | ₹11 Cr | ₹10 Cr | ₹12 Cr | ₹2.13 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹15 Cr | ₹11 Cr | ₹10 Cr | ₹12 Cr | ₹2.13 Cr |
Provision for Tax | ₹3.41 Cr | ₹2.88 Cr | ₹2.15 Cr | ₹2.01 Cr | ₹1.26 Cr |
Current Income Tax | ₹2.54 Cr | ₹1.79 Cr | ₹2.04 Cr | ₹2.19 Cr | ₹1.13 Cr |
Deferred Tax | ₹0.87 Cr | ₹1.12 Cr | ₹0.09 Cr | ₹-0.29 Cr | ₹0.14 Cr |
Other taxes | - | ₹-0.02 Cr | ₹0.03 Cr | ₹0.10 Cr | - |
Profit After Tax | ₹11 Cr | ₹7.81 Cr | ₹7.91 Cr | ₹10 Cr | ₹0.87 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹11 Cr | ₹7.81 Cr | ₹7.91 Cr | ₹10 Cr | ₹0.87 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹66 Cr | ₹60 Cr | ₹53 Cr | ₹43 Cr | ₹44 Cr |
Appropriations | ₹78 Cr | ₹68 Cr | ₹61 Cr | ₹53 Cr | ₹45 Cr |
General Reserves | - | ₹0.25 Cr | ₹0.25 Cr | - | ₹0.25 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.37 Cr | ₹1.05 Cr | ₹0.97 Cr | ₹-0.07 Cr | ₹2.30 Cr |
Equity Dividend % | ₹21.00 | ₹21.00 | ₹18.00 | ₹18.00 | ₹15.00 |
Earnings Per Share | ₹18.57 | ₹12.70 | ₹12.87 | ₹16.70 | ₹1.41 |
Adjusted EPS | ₹18.57 | ₹12.70 | ₹12.87 | ₹16.70 | ₹1.41 |
Compare Income Statement of peers of SHILP GRAVURES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHILP GRAVURES | ₹143.5 Cr | -7.8% | -17.6% | 44.4% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹68,352.9 Cr | 1.5% | -2% | -9.8% | Stock Analytics | |
THERMAX | ₹39,571.8 Cr | 10.2% | -10.8% | -6.2% | Stock Analytics | |
JYOTI CNC AUTOMATION | ₹20,398.7 Cr | -6.4% | -20.6% | 36% | Stock Analytics | |
TRIVENI TURBINE | ₹18,699.1 Cr | 7.4% | -9.5% | 27.2% | Stock Analytics | |
KIRLOSKAR BROTHERS | ₹13,877.5 Cr | -4.2% | -2.7% | 95.1% | Stock Analytics |
SHILP GRAVURES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHILP GRAVURES | -7.8% |
-17.6% |
44.4% |
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses