SHIVA TEXYARN
|
SHIVA TEXYARN Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹338 Cr | ₹413 Cr | ₹480 Cr | ₹341 Cr | ₹368 Cr |
Sales | ₹309 Cr | ₹378 Cr | ₹446 Cr | ₹318 Cr | ₹341 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹5.62 Cr | ₹8.80 Cr | ₹9.11 Cr | ₹5.14 Cr | ₹4.81 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹23 Cr | ₹26 Cr | ₹25 Cr | ₹18 Cr | ₹22 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹335 Cr | ₹411 Cr | ₹477 Cr | ₹341 Cr | ₹368 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.02 Cr | ₹11 Cr | ₹-9.15 Cr | ₹11 Cr | ₹4.42 Cr |
Raw Material Consumed | ₹207 Cr | ₹278 Cr | ₹306 Cr | ₹184 Cr | ₹230 Cr |
Opening Raw Materials | ₹27 Cr | ₹56 Cr | ₹40 Cr | ₹38 Cr | ₹32 Cr |
Purchases Raw Materials | ₹191 Cr | ₹246 Cr | ₹309 Cr | ₹173 Cr | ₹225 Cr |
Closing Raw Materials | ₹26 Cr | ₹27 Cr | ₹56 Cr | ₹40 Cr | ₹34 Cr |
Other Direct Purchases / Brought in cost | ₹15 Cr | ₹3.93 Cr | ₹13 Cr | ₹13 Cr | ₹7.36 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹24 Cr | ₹19 Cr | ₹22 Cr | ₹9.85 Cr | ₹15 Cr |
Electricity & Power | ₹24 Cr | ₹19 Cr | ₹22 Cr | ₹9.85 Cr | ₹15 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹48 Cr | ₹43 Cr | ₹44 Cr | ₹36 Cr | ₹41 Cr |
Salaries, Wages & Bonus | ₹40 Cr | ₹36 Cr | ₹37 Cr | ₹31 Cr | ₹37 Cr |
Contributions to EPF & Pension Funds | ₹3.48 Cr | ₹2.77 Cr | ₹1.67 Cr | ₹2.78 Cr | ₹2.01 Cr |
Workmen and Staff Welfare Expenses | ₹5.05 Cr | ₹3.72 Cr | ₹5.44 Cr | ₹2.24 Cr | ₹2.47 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹29 Cr | ₹33 Cr | ₹38 Cr | ₹40 Cr | ₹27 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹3.61 Cr | ₹5.41 Cr | - | - | - |
Repairs and Maintenance | ₹6.99 Cr | ₹8.81 Cr | ₹7.35 Cr | ₹5.84 Cr | ₹7.89 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹19 Cr | ₹19 Cr | ₹31 Cr | ₹34 Cr | ₹19 Cr |
General and Administration Expenses | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹8.54 Cr | ₹9.55 Cr |
Rent , Rates & Taxes | ₹0.04 Cr | ₹0.27 Cr | ₹1.37 Cr | ₹1.39 Cr | ₹0.74 Cr |
Insurance | ₹1.12 Cr | ₹1.68 Cr | ₹1.64 Cr | ₹1.82 Cr | ₹1.77 Cr |
Printing and stationery | ₹0.18 Cr | ₹0.18 Cr | ₹0.20 Cr | ₹0.19 Cr | ₹0.22 Cr |
Professional and legal fees | ₹2.91 Cr | ₹2.08 Cr | ₹1.67 Cr | ₹1.19 Cr | ₹1.23 Cr |
Traveling and conveyance | ₹4.60 Cr | ₹4.63 Cr | ₹3.44 Cr | ₹2.49 Cr | ₹3.95 Cr |
Other Administration | ₹2.21 Cr | ₹2.14 Cr | ₹1.75 Cr | ₹1.46 Cr | ₹1.64 Cr |
Selling and Distribution Expenses | ₹4.90 Cr | ₹5.26 Cr | ₹8.01 Cr | ₹5.76 Cr | ₹5.61 Cr |
Advertisement & Sales Promotion | ₹1.85 Cr | ₹1.96 Cr | ₹2.43 Cr | ₹1.33 Cr | ₹1.36 Cr |
Sales Commissions & Incentives | ₹2.06 Cr | ₹2.16 Cr | ₹2.83 Cr | ₹1.63 Cr | ₹1.70 Cr |
Freight and Forwarding | ₹1.00 Cr | ₹1.15 Cr | ₹2.75 Cr | ₹2.80 Cr | ₹2.55 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹3.95 Cr | ₹3.16 Cr | ₹2.53 Cr | ₹2.84 Cr | ₹1.96 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.25 Cr | ₹0.67 Cr | ₹0.57 Cr | - | - |
Losson disposal of fixed assets(net) | ₹1.69 Cr | ₹0.97 Cr | ₹0.47 Cr | - | ₹0.00 Cr |
Losson foreign exchange fluctuations | ₹0.01 Cr | ₹0.02 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.01 Cr | ₹1.50 Cr | ₹1.49 Cr | ₹2.84 Cr | ₹1.96 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹328 Cr | ₹403 Cr | ₹422 Cr | ₹298 Cr | ₹334 Cr |
Operating Profit (Excl OI) | ₹7.52 Cr | ₹7.56 Cr | ₹55 Cr | ₹43 Cr | ₹34 Cr |
Other Income | ₹4.59 Cr | ₹16 Cr | ₹1.37 Cr | ₹6.95 Cr | ₹4.57 Cr |
Interest Received | ₹0.82 Cr | ₹0.65 Cr | ₹0.36 Cr | ₹0.51 Cr | ₹0.43 Cr |
Dividend Received | ₹0.02 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹0.00 Cr | ₹15 Cr | ₹0.04 Cr | ₹6.01 Cr | ₹3.51 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹3.27 Cr | ₹0.12 Cr | ₹0.07 Cr | - | ₹0.00 Cr |
Foreign Exchange Gains | ₹0.15 Cr | ₹0.32 Cr | ₹0.50 Cr | ₹0.12 Cr | ₹0.20 Cr |
Others | ₹0.33 Cr | ₹0.27 Cr | ₹0.39 Cr | ₹0.30 Cr | ₹0.43 Cr |
Operating Profit | ₹12 Cr | ₹24 Cr | ₹56 Cr | ₹50 Cr | ₹38 Cr |
Interest | ₹11 Cr | ₹13 Cr | ₹14 Cr | ₹18 Cr | ₹22 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹9.63 Cr | ₹11 Cr | ₹12 Cr | ₹16 Cr | ₹21 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.95 Cr | ₹0.83 Cr | ₹1.88 Cr | ₹2.02 Cr | ₹1.46 Cr |
Other Interest | ₹0.83 Cr | ₹0.71 Cr | ₹0.40 Cr | - | - |
PBDT | ₹0.70 Cr | ₹11 Cr | ₹43 Cr | ₹32 Cr | ₹16 Cr |
Depreciation | ₹15 Cr | ₹14 Cr | ₹13 Cr | ₹16 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹-14 Cr | ₹-3.54 Cr | ₹30 Cr | ₹17 Cr | ₹1.23 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹-14 Cr | ₹-3.54 Cr | ₹30 Cr | ₹17 Cr | ₹1.23 Cr |
Provision for Tax | ₹-3.05 Cr | ₹3.10 Cr | ₹9.99 Cr | ₹4.33 Cr | ₹-0.32 Cr |
Current Income Tax | - | - | ₹8.61 Cr | ₹10 Cr | ₹0.25 Cr |
Deferred Tax | ₹-9.37 Cr | ₹2.78 Cr | ₹0.62 Cr | ₹-5.87 Cr | ₹-0.57 Cr |
Other taxes | ₹6.32 Cr | ₹0.32 Cr | ₹0.77 Cr | - | - |
Profit After Tax | ₹-11 Cr | ₹-6.64 Cr | ₹20 Cr | ₹12 Cr | ₹1.55 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹50 Cr | ₹59 Cr | ₹40 Cr | ₹28 Cr | ₹28 Cr |
Appropriations | ₹39 Cr | ₹52 Cr | ₹60 Cr | ₹40 Cr | ₹30 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.20 Cr | ₹1.82 Cr | ₹1.56 Cr | - | ₹2.02 Cr |
Equity Dividend % | - | - | ₹14.00 | ₹12.00 | - |
Earnings Per Share | ₹-8.55 | ₹-5.12 | ₹15.44 | ₹9.47 | ₹1.19 |
Adjusted EPS | ₹-8.55 | ₹-5.12 | ₹15.44 | ₹9.47 | ₹1.19 |
Compare Income Statement of peers of SHIVA TEXYARN
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHIVA TEXYARN | ₹305.2 Cr | 5.3% | 3.3% | 55.4% | Stock Analytics | |
TRIDENT | ₹17,382.3 Cr | 3.6% | -1.8% | -6.9% | Stock Analytics | |
FILATEX INDIA | ₹2,759.9 Cr | 2.3% | -9.2% | 26.4% | Stock Analytics | |
NITIN SPINNERS | ₹2,428.1 Cr | 0.1% | -3.8% | 33% | Stock Analytics | |
SUTLEJ TEXTILES AND INDUSTRIES | ₹1,087.2 Cr | 0.7% | -1.2% | 13% | Stock Analytics | |
NAHAR SPINNING MILLS | ₹963.3 Cr | 1.3% | 0.7% | -7.4% | Stock Analytics |
SHIVA TEXYARN Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHIVA TEXYARN | 5.3% |
3.3% |
55.4% |
SENSEX | 0.7% |
-2% |
9.7% |
You may also like the below Video Courses