SHIVALIK RASAYAN
|
SHIVALIK RASAYAN Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹234 Cr | ₹215 Cr | ₹19,758,211 Cr | ₹186 Cr | ₹171 Cr |
Sales | ₹234 Cr | ₹207 Cr | ₹19,558,819 Cr | ₹186 Cr | ₹171 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.46 Cr | ₹7.78 Cr | ₹199,393 Cr | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹234 Cr | ₹215 Cr | ₹19,758,211 Cr | ₹186 Cr | ₹171 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-18 Cr | ₹-7.81 Cr | ₹132,877 Cr | ₹-2.05 Cr | ₹0.71 Cr |
Raw Material Consumed | ₹133 Cr | ₹102 Cr | ₹10,555,805 Cr | ₹116 Cr | ₹110 Cr |
Opening Raw Materials | ₹16 Cr | ₹4.51 Cr | ₹939,753 Cr | ₹11 Cr | ₹6.81 Cr |
Purchases Raw Materials | ₹150 Cr | ₹113 Cr | ₹10,066,886 Cr | ₹114 Cr | ₹112 Cr |
Closing Raw Materials | ₹33 Cr | ₹16 Cr | ₹450,835 Cr | ₹9.40 Cr | ₹11 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | ₹2.21 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹11 Cr | ₹11 Cr | ₹739,729 Cr | ₹7.02 Cr | ₹5.20 Cr |
Electricity & Power | ₹11 Cr | ₹11 Cr | ₹722,742 Cr | ₹6.94 Cr | ₹5.13 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.59 Cr | ₹0.48 Cr | ₹16,987 Cr | ₹0.08 Cr | ₹0.07 Cr |
Employee Cost | ₹33 Cr | ₹26 Cr | ₹1,811,340 Cr | ₹14 Cr | ₹12 Cr |
Salaries, Wages & Bonus | ₹30 Cr | ₹23 Cr | ₹1,562,044 Cr | ₹11 Cr | ₹10 Cr |
Contributions to EPF & Pension Funds | ₹2.04 Cr | ₹1.34 Cr | ₹111,187 Cr | ₹1.03 Cr | ₹0.81 Cr |
Workmen and Staff Welfare Expenses | ₹0.93 Cr | ₹2.19 Cr | ₹138,108 Cr | ₹1.14 Cr | ₹1.00 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹16 Cr | ₹20 Cr | ₹1,503,958 Cr | ₹13 Cr | ₹9.99 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹3.97 Cr | ₹4.02 Cr | ₹337,298 Cr | ₹4.00 Cr | ₹3.09 Cr |
Repairs and Maintenance | ₹2.42 Cr | ₹4.17 Cr | ₹316,010 Cr | ₹2.42 Cr | ₹1.49 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹10 Cr | ₹11 Cr | ₹850,649 Cr | ₹6.85 Cr | ₹5.41 Cr |
General and Administration Expenses | ₹11 Cr | ₹11 Cr | ₹800,142 Cr | ₹7.82 Cr | ₹6.31 Cr |
Rent , Rates & Taxes | ₹0.72 Cr | ₹0.73 Cr | ₹48,277 Cr | ₹0.72 Cr | ₹1.41 Cr |
Insurance | ₹0.49 Cr | ₹0.40 Cr | ₹38,597 Cr | ₹0.29 Cr | ₹0.28 Cr |
Printing and stationery | ₹1.24 Cr | ₹0.79 Cr | ₹46,670 Cr | ₹0.50 Cr | ₹0.26 Cr |
Professional and legal fees | ₹1.24 Cr | ₹3.11 Cr | ₹210,485 Cr | ₹1.63 Cr | ₹1.62 Cr |
Traveling and conveyance | ₹1.35 Cr | ₹0.90 Cr | ₹43,901 Cr | ₹0.46 Cr | ₹0.58 Cr |
Other Administration | ₹5.59 Cr | ₹5.12 Cr | ₹412,212 Cr | ₹4.23 Cr | ₹2.16 Cr |
Selling and Distribution Expenses | ₹2.81 Cr | ₹1.88 Cr | ₹157,999 Cr | ₹1.26 Cr | ₹1.43 Cr |
Advertisement & Sales Promotion | ₹2.71 Cr | ₹1.85 Cr | ₹139,462 Cr | ₹0.87 Cr | ₹1.07 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.10 Cr | ₹0.03 Cr | ₹18,537 Cr | ₹0.39 Cr | ₹0.36 Cr |
Miscellaneous Expenses | ₹1.94 Cr | ₹3.18 Cr | ₹214,776 Cr | ₹0.68 Cr | ₹0.46 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.00 Cr | ₹142 Cr | ₹0.06 Cr | ₹0.01 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.93 Cr | ₹3.18 Cr | ₹214,634 Cr | ₹0.62 Cr | ₹0.45 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹191 Cr | ₹167 Cr | ₹15,916,626 Cr | ₹157 Cr | ₹147 Cr |
Operating Profit (Excl OI) | ₹43 Cr | ₹47 Cr | ₹3,841,585 Cr | ₹29 Cr | ₹24 Cr |
Other Income | ₹4.67 Cr | ₹3.71 Cr | ₹113,191 Cr | ₹3.14 Cr | ₹7.99 Cr |
Interest Received | ₹2.40 Cr | ₹1.61 Cr | ₹24,442 Cr | ₹1.00 Cr | ₹5.22 Cr |
Dividend Received | ₹0.53 Cr | ₹0.51 Cr | ₹24,140 Cr | ₹0.48 Cr | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹1.48 Cr | ₹1.45 Cr | ₹47,094 Cr | ₹1.37 Cr | ₹2.42 Cr |
Others | ₹0.27 Cr | ₹0.14 Cr | ₹17,515 Cr | ₹0.29 Cr | ₹0.35 Cr |
Operating Profit | ₹48 Cr | ₹51 Cr | ₹3,954,776 Cr | ₹32 Cr | ₹32 Cr |
Interest | ₹4.85 Cr | ₹3.06 Cr | ₹203,785 Cr | ₹1.87 Cr | ₹2.51 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.00 Cr | ₹0.88 Cr | ₹48,975 Cr | ₹0.79 Cr | ₹0.83 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.50 Cr | ₹0.57 Cr | ₹46,313 Cr | ₹0.39 Cr | ₹0.46 Cr |
Other Interest | ₹3.34 Cr | ₹1.62 Cr | ₹108,497 Cr | ₹0.70 Cr | ₹1.23 Cr |
PBDT | ₹43 Cr | ₹48 Cr | ₹3,750,991 Cr | ₹30 Cr | ₹29 Cr |
Depreciation | ₹12 Cr | ₹11 Cr | ₹858,244 Cr | ₹3.51 Cr | ₹3.03 Cr |
Profit Before Taxation & Exceptional Items | ₹32 Cr | ₹37 Cr | ₹2,892,747 Cr | ₹27 Cr | ₹26 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹32 Cr | ₹37 Cr | ₹2,892,747 Cr | ₹27 Cr | ₹26 Cr |
Provision for Tax | ₹1.83 Cr | ₹2.70 Cr | ₹426,457 Cr | ₹4.65 Cr | ₹5.23 Cr |
Current Income Tax | ₹6.25 Cr | ₹7.32 Cr | ₹626,269 Cr | ₹6.42 Cr | ₹7.36 Cr |
Deferred Tax | ₹-1.87 Cr | ₹-1.27 Cr | ₹11,943 Cr | ₹-0.29 Cr | ₹-0.27 Cr |
Other taxes | ₹-2.55 Cr | ₹-3.34 Cr | ₹-211,755 Cr | ₹-1.48 Cr | ₹-1.86 Cr |
Profit After Tax | ₹30 Cr | ₹34 Cr | ₹2,466,290 Cr | ₹22 Cr | ₹21 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-9.09 Cr | ₹-8.66 Cr | ₹-706,055 Cr | ₹-8.04 Cr | ₹-7.33 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹21 Cr | ₹26 Cr | ₹1,760,235 Cr | ₹14 Cr | ₹14 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹90 Cr | ₹65 Cr | ₹4,788,878 Cr | ₹35 Cr | ₹24 Cr |
Appropriations | ₹110 Cr | ₹91 Cr | ₹6,549,113 Cr | ₹49 Cr | ₹38 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-7.95 Cr | ₹1.20 Cr | ₹32,514 Cr | ₹0.83 Cr | ₹2.97 Cr |
Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹5.00 | ₹10.00 |
Earnings Per Share | ₹14.32 | ₹17.67 | ₹12.77 | ₹10.16 | ₹9.88 |
Adjusted EPS | ₹14.32 | ₹17.67 | ₹12.77 | ₹10.16 | ₹9.88 |
Compare Income Statement of peers of SHIVALIK RASAYAN
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHIVALIK RASAYAN | ₹1,144.1 Cr | -4.5% | -6.7% | 0% | Stock Analytics | |
PI INDUSTRIES | ₹54,537.4 Cr | -2.7% | -13.2% | 4.1% | Stock Analytics | |
UPL | ₹45,859.4 Cr | 8.4% | -3.4% | -7.4% | Stock Analytics | |
SUMITOMO CHEMICAL INDIA | ₹26,185.2 Cr | -0.9% | -4.5% | 27.1% | Stock Analytics | |
BAYER CROPSCIENCE | ₹24,998.6 Cr | 0.6% | -8% | -0.5% | Stock Analytics | |
BASF INDIA | ₹23,247.4 Cr | -4.3% | -4.5% | 76% | Stock Analytics |
SHIVALIK RASAYAN Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHIVALIK RASAYAN | -4.5% |
-6.7% |
0% |
SENSEX | 0.1% |
-4.4% |
8.8% |
You may also like the below Video Courses