SHISH INDUSTRIES
|
SHISH INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹86 Cr | ₹69 Cr | ₹50 Cr | ₹28 Cr | ₹28 Cr |
| Sales | ₹86 Cr | ₹69 Cr | ₹50 Cr | ₹28 Cr | ₹28 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | ₹0.04 Cr | - | - | - |
| Net Sales | ₹86 Cr | ₹68 Cr | ₹50 Cr | ₹28 Cr | ₹28 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-5.89 Cr | ₹-2.43 Cr | ₹0.62 Cr | ₹1.53 Cr | ₹1.53 Cr |
| Raw Material Consumed | ₹65 Cr | ₹52 Cr | ₹39 Cr | ₹20 Cr | ₹20 Cr |
| Opening Raw Materials | ₹5.98 Cr | ₹6.66 Cr | ₹3.21 Cr | ₹0.64 Cr | ₹0.64 Cr |
| Purchases Raw Materials | ₹62 Cr | ₹51 Cr | ₹42 Cr | ₹23 Cr | ₹23 Cr |
| Closing Raw Materials | ₹5.40 Cr | ₹5.98 Cr | ₹6.66 Cr | ₹3.21 Cr | ₹3.21 Cr |
| Other Direct Purchases / Brought in cost | ₹1.73 Cr | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.14 Cr | ₹1.58 Cr | ₹1.53 Cr | ₹1.31 Cr | ₹1.31 Cr |
| Electricity & Power | ₹2.14 Cr | ₹1.58 Cr | ₹1.53 Cr | ₹1.31 Cr | ₹1.31 Cr |
| Oil, Fuel & Natural gas | - | ₹0.01 Cr | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹4.53 Cr | ₹2.30 Cr | ₹1.48 Cr | ₹0.89 Cr | ₹0.89 Cr |
| Salaries, Wages & Bonus | ₹4.39 Cr | ₹2.16 Cr | ₹1.38 Cr | ₹0.86 Cr | ₹0.86 Cr |
| Contributions to EPF & Pension Funds | - | - | - | - | - |
| Workmen and Staff Welfare Expenses | ₹0.13 Cr | ₹0.14 Cr | ₹0.10 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹4.27 Cr | ₹3.23 Cr | ₹1.37 Cr | ₹0.91 Cr | ₹0.91 Cr |
| Sub-contracted / Out sourced services | ₹0.20 Cr | ₹0.11 Cr | - | - | - |
| Processing Charges | ₹0.30 Cr | ₹0.62 Cr | ₹0.03 Cr | ₹0.08 Cr | ₹0.08 Cr |
| Repairs and Maintenance | ₹0.79 Cr | ₹0.40 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr |
| Packing Material Consumed | ₹1.71 Cr | ₹1.01 Cr | ₹0.95 Cr | ₹0.32 Cr | ₹0.32 Cr |
| Other Mfg Exp | ₹1.28 Cr | ₹1.10 Cr | ₹0.21 Cr | ₹0.33 Cr | ₹0.33 Cr |
| General and Administration Expenses | ₹3.04 Cr | ₹1.97 Cr | ₹0.94 Cr | ₹0.77 Cr | ₹0.77 Cr |
| Rent , Rates & Taxes | ₹0.40 Cr | ₹0.16 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Insurance | ₹0.44 Cr | ₹0.41 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Printing and stationery | ₹0.16 Cr | ₹0.08 Cr | ₹0.12 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Professional and legal fees | ₹0.75 Cr | ₹0.38 Cr | ₹0.24 Cr | ₹0.18 Cr | ₹0.18 Cr |
| Traveling and conveyance | ₹0.30 Cr | ₹0.16 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.08 Cr |
| Other Administration | ₹0.99 Cr | ₹0.78 Cr | ₹0.39 Cr | ₹0.36 Cr | ₹0.36 Cr |
| Selling and Distribution Expenses | ₹1.77 Cr | ₹0.92 Cr | ₹1.24 Cr | ₹0.59 Cr | ₹0.59 Cr |
| Advertisement & Sales Promotion | ₹0.43 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Sales Commissions & Incentives | ₹0.17 Cr | ₹0.18 Cr | ₹0.02 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Freight and Forwarding | ₹1.11 Cr | ₹0.58 Cr | ₹0.23 Cr | ₹0.12 Cr | ₹0.12 Cr |
| Handling and Clearing Charges | ₹0.02 Cr | - | - | - | - |
| Other Selling Expenses | ₹0.04 Cr | ₹0.09 Cr | ₹0.91 Cr | ₹0.42 Cr | ₹0.42 Cr |
| Miscellaneous Expenses | ₹0.31 Cr | ₹0.24 Cr | ₹0.09 Cr | ₹0.12 Cr | ₹0.12 Cr |
| Bad debts /advances written off | - | - | - | ₹0.07 Cr | ₹0.07 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹0.08 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.31 Cr | ₹0.16 Cr | ₹0.09 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹75 Cr | ₹59 Cr | ₹46 Cr | ₹26 Cr | ₹26 Cr |
| Operating Profit (Excl OI) | ₹11 Cr | ₹9.03 Cr | ₹4.03 Cr | ₹2.23 Cr | ₹2.23 Cr |
| Other Income | ₹2.64 Cr | ₹1.79 Cr | ₹0.97 Cr | ₹0.80 Cr | ₹0.80 Cr |
| Interest Received | ₹0.97 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.60 Cr | ₹0.75 Cr | ₹0.30 Cr | ₹0.18 Cr | ₹0.18 Cr |
| Others | ₹1.07 Cr | ₹0.98 Cr | ₹0.65 Cr | ₹0.57 Cr | ₹0.57 Cr |
| Operating Profit | ₹14 Cr | ₹11 Cr | ₹5.00 Cr | ₹3.03 Cr | ₹3.03 Cr |
| Interest | ₹1.05 Cr | ₹0.56 Cr | ₹0.43 Cr | ₹0.30 Cr | ₹0.30 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.17 Cr | ₹0.12 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.08 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.10 Cr | ₹0.16 Cr | ₹0.15 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Other Interest | ₹0.77 Cr | ₹0.28 Cr | ₹0.20 Cr | ₹0.18 Cr | ₹0.18 Cr |
| PBDT | ₹13 Cr | ₹10 Cr | ₹4.57 Cr | ₹2.73 Cr | ₹2.73 Cr |
| Depreciation | ₹1.44 Cr | ₹1.28 Cr | ₹1.10 Cr | ₹0.83 Cr | ₹0.83 Cr |
| Profit Before Taxation & Exceptional Items | ₹11 Cr | ₹8.98 Cr | ₹3.47 Cr | ₹1.90 Cr | ₹1.90 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹11 Cr | ₹8.98 Cr | ₹3.47 Cr | ₹1.90 Cr | ₹1.90 Cr |
| Provision for Tax | ₹3.13 Cr | ₹2.20 Cr | ₹0.82 Cr | ₹0.56 Cr | ₹0.56 Cr |
| Current Income Tax | ₹3.09 Cr | ₹2.19 Cr | ₹0.86 Cr | ₹0.53 Cr | ₹0.53 Cr |
| Deferred Tax | ₹-0.02 Cr | ₹-0.06 Cr | ₹-0.03 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Other taxes | ₹0.06 Cr | ₹0.06 Cr | - | - | - |
| Profit After Tax | ₹8.00 Cr | ₹6.78 Cr | ₹2.65 Cr | ₹1.34 Cr | ₹1.34 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹8.00 Cr | ₹6.78 Cr | ₹2.65 Cr | ₹1.34 Cr | ₹1.34 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹11 Cr | ₹4.26 Cr | ₹1.61 Cr | ₹2.47 Cr | ₹2.47 Cr |
| Appropriations | ₹19 Cr | ₹11 Cr | ₹4.26 Cr | ₹3.81 Cr | ₹3.81 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹3.18 Cr | - | - | ₹2.20 Cr | ₹2.20 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹2.29 | ₹6.13 | ₹2.51 | ₹1.33 | ₹1.33 |
| Adjusted EPS | ₹0.23 | ₹0.20 | ₹0.08 | ₹0.04 | ₹0.04 |
Compare Income Statement of peers of SHISH INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHISH INDUSTRIES | ₹328.3 Cr | NA | -7% | -24.8% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹50,815.2 Cr | -4.9% | -7.6% | -16.5% | Stock Analytics | |
| ASTRAL | ₹38,542.4 Cr | -0.7% | -0.3% | -21.4% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,807.7 Cr | -1% | -10.7% | -41% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,823.8 Cr | -4.8% | -6.4% | -4.1% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,336.3 Cr | 15.3% | 17% | -9.8% | Stock Analytics | |
SHISH INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHISH INDUSTRIES | NA |
-7% |
-24.8% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses