SHIVA CEMENT
|
SHIVA CEMENT Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹348 Cr | ₹0.01 Cr | ₹3.47 Cr | ₹29 Cr | ₹33 Cr |
Sales | ₹348 Cr | - | ₹3.47 Cr | ₹29 Cr | ₹33 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.08 Cr | ₹0.01 Cr | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹347 Cr | ₹0.01 Cr | ₹3.47 Cr | ₹28 Cr | ₹32 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-5.10 Cr | ₹0.16 Cr | ₹-7.16 Cr | ₹0.15 Cr | ₹-0.87 Cr |
Raw Material Consumed | ₹77 Cr | ₹0.32 Cr | ₹9.83 Cr | ₹8.35 Cr | ₹9.67 Cr |
Opening Raw Materials | ₹0.83 Cr | ₹0.17 Cr | ₹0.35 Cr | ₹4.98 Cr | ₹3.67 Cr |
Purchases Raw Materials | ₹76 Cr | ₹0.98 Cr | ₹9.99 Cr | ₹8.25 Cr | ₹11 Cr |
Closing Raw Materials | ₹0.27 Cr | ₹0.83 Cr | ₹0.50 Cr | ₹4.88 Cr | ₹4.98 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹137 Cr | ₹2.13 Cr | ₹3.20 Cr | ₹16 Cr | ₹17 Cr |
Electricity & Power | ₹16 Cr | ₹1.08 Cr | ₹1.98 Cr | ₹7.64 Cr | ₹7.25 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | ₹121 Cr | ₹1.04 Cr | ₹1.22 Cr | ₹8.32 Cr | ₹9.49 Cr |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹16 Cr | ₹2.74 Cr | ₹2.75 Cr | ₹3.96 Cr | ₹4.15 Cr |
Salaries, Wages & Bonus | ₹15 Cr | ₹1.78 Cr | ₹2.02 Cr | ₹2.38 Cr | ₹3.51 Cr |
Contributions to EPF & Pension Funds | ₹0.76 Cr | ₹0.27 Cr | ₹0.28 Cr | ₹0.08 Cr | ₹0.36 Cr |
Workmen and Staff Welfare Expenses | ₹0.91 Cr | ₹0.56 Cr | ₹0.27 Cr | ₹0.23 Cr | ₹0.09 Cr |
Other Employees Cost | ₹0.27 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹1.26 Cr | ₹0.18 Cr |
Other Manufacturing Expenses | ₹71 Cr | ₹0.43 Cr | ₹1.34 Cr | ₹4.00 Cr | ₹2.50 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹8.23 Cr | ₹0.23 Cr | ₹0.71 Cr | ₹1.48 Cr | ₹1.14 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹63 Cr | ₹0.20 Cr | ₹0.63 Cr | ₹2.51 Cr | ₹1.36 Cr |
General and Administration Expenses | ₹5.08 Cr | ₹3.12 Cr | ₹2.75 Cr | ₹5.30 Cr | ₹5.75 Cr |
Rent , Rates & Taxes | ₹0.54 Cr | ₹0.43 Cr | ₹0.47 Cr | ₹0.30 Cr | ₹0.33 Cr |
Insurance | ₹1.13 Cr | ₹0.12 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.07 Cr |
Printing and stationery | ₹0.42 Cr | ₹0.12 Cr | ₹0.08 Cr | - | - |
Professional and legal fees | ₹1.11 Cr | ₹1.88 Cr | ₹1.78 Cr | ₹1.60 Cr | ₹2.41 Cr |
Traveling and conveyance | ₹1.59 Cr | ₹0.35 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.17 Cr |
Other Administration | ₹0.29 Cr | ₹0.21 Cr | ₹0.16 Cr | ₹3.17 Cr | ₹2.77 Cr |
Selling and Distribution Expenses | ₹0.24 Cr | ₹0.28 Cr | ₹0.12 Cr | ₹0.14 Cr | ₹0.65 Cr |
Advertisement & Sales Promotion | ₹0.21 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.09 Cr | ₹0.08 Cr |
Sales Commissions & Incentives | ₹0.03 Cr | - | - | - | - |
Freight and Forwarding | - | - | - | ₹0.05 Cr | ₹0.57 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | ₹0.24 Cr | ₹0.08 Cr | - | - |
Miscellaneous Expenses | ₹5.92 Cr | ₹31 Cr | ₹15 Cr | ₹1.45 Cr | ₹2.19 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | ₹0.05 Cr | ₹0.72 Cr |
Losson disposal of fixed assets(net) | ₹-0.05 Cr | ₹27 Cr | ₹13 Cr | ₹1.40 Cr | ₹1.47 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹5.96 Cr | ₹3.93 Cr | ₹1.69 Cr | - | - |
Less: Expenses Capitalised | - | - | ₹1.99 Cr | ₹0.04 Cr | - |
Total Expenditure | ₹308 Cr | ₹40 Cr | ₹26 Cr | ₹39 Cr | ₹41 Cr |
Operating Profit (Excl OI) | ₹39 Cr | ₹-40 Cr | ₹-22 Cr | ₹-11 Cr | ₹-8.38 Cr |
Other Income | ₹2.36 Cr | ₹3.47 Cr | ₹3.81 Cr | ₹4.10 Cr | ₹0.15 Cr |
Interest Received | ₹0.47 Cr | ₹0.30 Cr | ₹0.42 Cr | ₹0.52 Cr | ₹0.14 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | ₹3.57 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | ₹0.24 Cr | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹1.89 Cr | ₹3.17 Cr | ₹3.16 Cr | ₹0.01 Cr | ₹0.01 Cr |
Operating Profit | ₹41 Cr | ₹-37 Cr | ₹-19 Cr | ₹-6.71 Cr | ₹-8.23 Cr |
Interest | ₹101 Cr | ₹13 Cr | ₹8.79 Cr | ₹15 Cr | ₹15 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹88 Cr | ₹8.70 Cr | ₹7.97 Cr | ₹14 Cr | ₹14 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹6.70 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.26 Cr | ₹0.13 Cr |
Other Interest | ₹6.47 Cr | ₹4.14 Cr | ₹0.81 Cr | ₹0.51 Cr | ₹0.48 Cr |
PBDT | ₹-60 Cr | ₹-50 Cr | ₹-27 Cr | ₹-22 Cr | ₹-23 Cr |
Depreciation | ₹31 Cr | ₹59 Cr | ₹7.06 Cr | ₹7.82 Cr | ₹7.87 Cr |
Profit Before Taxation & Exceptional Items | ₹-92 Cr | ₹-109 Cr | ₹-35 Cr | ₹-29 Cr | ₹-31 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹-92 Cr | ₹-109 Cr | ₹-35 Cr | ₹-29 Cr | ₹-31 Cr |
Provision for Tax | ₹-23 Cr | ₹-28 Cr | ₹-9.00 Cr | ₹-7.51 Cr | ₹-7.81 Cr |
Current Income Tax | - | - | - | - | - |
Deferred Tax | ₹-23 Cr | ₹-28 Cr | ₹-9.00 Cr | ₹-7.51 Cr | ₹-7.81 Cr |
Other taxes | ₹0.05 Cr | ₹0.29 Cr | - | - | - |
Profit After Tax | ₹-68 Cr | ₹-80 Cr | ₹-26 Cr | ₹-22 Cr | ₹-23 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-222 Cr | ₹-142 Cr | ₹-116 Cr | ₹-93 Cr | ₹-70 Cr |
Appropriations | ₹-291 Cr | ₹-222 Cr | ₹-142 Cr | ₹-115 Cr | ₹-92 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.12 Cr | ₹-0.03 Cr | ₹-0.07 Cr | ₹1.52 Cr | ₹0.27 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-3.50 | ₹-4.13 | ₹-1.31 | ₹-1.13 | ₹-1.17 |
Adjusted EPS | ₹-3.27 | ₹-3.85 | ₹-1.22 | ₹-1.05 | ₹-1.09 |
Compare Income Statement of peers of SHIVA CEMENT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHIVA CEMENT | ₹1,154.6 Cr | -2.4% | -8.9% | -19.1% | Stock Analytics | |
ULTRATECH CEMENT | ₹330,770.0 Cr | -1.9% | 3% | 14.5% | Stock Analytics | |
AMBUJA CEMENTS | ₹135,152.0 Cr | -2.6% | 11.2% | 7.8% | Stock Analytics | |
SHREE CEMENT | ₹95,008.7 Cr | -4.6% | 5.4% | -5.3% | Stock Analytics | |
ACC | ₹39,225.9 Cr | -1.3% | -1.3% | -1.4% | Stock Analytics | |
DALMIA BHARAT | ₹32,633.5 Cr | -6% | -4.5% | -23.3% | Stock Analytics |
SHIVA CEMENT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHIVA CEMENT | -2.4% |
-8.9% |
-19.1% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses