SHRI KESHAV CEMENTS & INFRA
|
SHRI KESHAV CEMENTS & INFRA Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹123 Cr | ₹114 Cr | ₹80 Cr | ₹68 Cr | ₹70 Cr |
Sales | ₹102 Cr | ₹99 Cr | ₹72 Cr | ₹61 Cr | ₹64 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹22 Cr | ₹15 Cr | ₹8.31 Cr | ₹7.01 Cr | ₹5.98 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹123 Cr | ₹114 Cr | ₹80 Cr | ₹68 Cr | ₹70 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.16 Cr | ₹3.96 Cr | ₹-2.83 Cr | ₹-0.88 Cr | ₹3.21 Cr |
Raw Material Consumed | ₹71 Cr | ₹61 Cr | ₹44 Cr | ₹30 Cr | ₹32 Cr |
Opening Raw Materials | ₹21 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹3.94 Cr |
Purchases Raw Materials | ₹62 Cr | ₹61 Cr | ₹39 Cr | ₹22 Cr | ₹26 Cr |
Closing Raw Materials | ₹20 Cr | ₹21 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
Other Direct Purchases / Brought in cost | ₹7.84 Cr | ₹7.82 Cr | ₹6.51 Cr | ₹7.60 Cr | ₹14 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹3.09 Cr | ₹3.22 Cr | ₹2.59 Cr | ₹2.06 Cr | ₹2.49 Cr |
Electricity & Power | ₹3.09 Cr | ₹3.22 Cr | ₹2.59 Cr | ₹2.06 Cr | ₹2.49 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹4.08 Cr | ₹3.72 Cr | ₹3.31 Cr | ₹3.45 Cr | ₹3.35 Cr |
Salaries, Wages & Bonus | ₹3.53 Cr | ₹3.26 Cr | ₹2.85 Cr | ₹2.97 Cr | ₹2.90 Cr |
Contributions to EPF & Pension Funds | ₹0.41 Cr | ₹0.37 Cr | ₹0.35 Cr | ₹0.38 Cr | ₹0.39 Cr |
Workmen and Staff Welfare Expenses | ₹0.04 Cr | - | - | - | - |
Other Employees Cost | ₹0.10 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.07 Cr |
Other Manufacturing Expenses | ₹7.90 Cr | ₹0.07 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.31 Cr | ₹0.07 Cr | - | ₹0.00 Cr | ₹0.02 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹7.58 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
General and Administration Expenses | ₹2.02 Cr | ₹1.73 Cr | ₹1.66 Cr | ₹1.34 Cr | ₹1.22 Cr |
Rent , Rates & Taxes | ₹0.57 Cr | ₹0.37 Cr | ₹0.53 Cr | ₹0.42 Cr | ₹0.20 Cr |
Insurance | ₹0.32 Cr | ₹0.33 Cr | ₹0.16 Cr | ₹0.06 Cr | ₹0.05 Cr |
Printing and stationery | ₹0.04 Cr | - | - | - | - |
Professional and legal fees | ₹0.34 Cr | ₹0.10 Cr | ₹0.16 Cr | ₹0.10 Cr | ₹0.10 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹0.74 Cr | ₹0.93 Cr | ₹0.80 Cr | ₹0.76 Cr | ₹0.88 Cr |
Selling and Distribution Expenses | ₹0.61 Cr | ₹4.85 Cr | ₹5.42 Cr | ₹5.04 Cr | ₹2.38 Cr |
Advertisement & Sales Promotion | ₹0.10 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.04 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | ₹4.82 Cr | ₹5.40 Cr | ₹5.00 Cr | ₹2.34 Cr |
Handling and Clearing Charges | ₹0.51 Cr | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.26 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹0.21 Cr | ₹0.21 Cr |
Bad debts /advances written off | ₹0.00 Cr | - | - | - | ₹0.10 Cr |
Provision for doubtful debts | ₹0.23 Cr | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.03 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹0.21 Cr | ₹0.12 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹88 Cr | ₹78 Cr | ₹54 Cr | ₹41 Cr | ₹45 Cr |
Operating Profit (Excl OI) | ₹35 Cr | ₹35 Cr | ₹26 Cr | ₹27 Cr | ₹25 Cr |
Other Income | ₹2.13 Cr | ₹2.30 Cr | ₹0.30 Cr | ₹0.50 Cr | ₹0.44 Cr |
Interest Received | ₹0.62 Cr | ₹0.18 Cr | ₹0.19 Cr | ₹0.11 Cr | ₹0.13 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹1.50 Cr | ₹2.13 Cr | ₹0.11 Cr | ₹0.39 Cr | ₹0.31 Cr |
Operating Profit | ₹37 Cr | ₹38 Cr | ₹27 Cr | ₹27 Cr | ₹26 Cr |
Interest | ₹19 Cr | ₹19 Cr | ₹16 Cr | ₹17 Cr | ₹18 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹18 Cr | ₹18 Cr | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.20 Cr | ₹0.63 Cr | ₹0.17 Cr | ₹0.06 Cr | ₹0.14 Cr |
Other Interest | ₹0.68 Cr | ₹0.40 Cr | ₹16 Cr | ₹17 Cr | ₹18 Cr |
PBDT | ₹18 Cr | ₹19 Cr | ₹10 Cr | ₹9.65 Cr | ₹7.33 Cr |
Depreciation | ₹12 Cr | ₹11 Cr | ₹16 Cr | ₹12 Cr | ₹12 Cr |
Profit Before Taxation & Exceptional Items | ₹6.04 Cr | ₹7.46 Cr | ₹-5.75 Cr | ₹-1.87 Cr | ₹-4.41 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹6.04 Cr | ₹7.46 Cr | ₹-5.75 Cr | ₹-1.87 Cr | ₹-4.41 Cr |
Provision for Tax | ₹3.14 Cr | ₹-1.65 Cr | ₹2.68 Cr | ₹5.77 Cr | ₹16 Cr |
Current Income Tax | ₹0.67 Cr | ₹1.24 Cr | - | - | - |
Deferred Tax | ₹2.47 Cr | ₹-2.89 Cr | ₹2.68 Cr | ₹5.77 Cr | ₹15 Cr |
Other taxes | - | - | - | - | ₹0.50 Cr |
Profit After Tax | ₹2.91 Cr | ₹9.10 Cr | ₹-8.44 Cr | ₹-7.64 Cr | ₹-20 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-17 Cr | ₹-26 Cr | ₹-18 Cr | ₹-10 Cr | ₹10 Cr |
Appropriations | ₹-14 Cr | ₹-17 Cr | ₹-26 Cr | ₹-18 Cr | ₹-10 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹2.42 | ₹7.59 | ₹-7.03 | ₹-6.37 | ₹-39.52 |
Adjusted EPS | ₹2.42 | ₹7.59 | ₹-7.03 | ₹-6.37 | ₹-35.06 |
Compare Income Statement of peers of SHRI KESHAV CEMENTS & INFRA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHRI KESHAV CEMENTS & INFRA | ₹321.3 Cr | -7.6% | -4.4% | -23.7% | Stock Analytics | |
ULTRATECH CEMENT | ₹306,373.0 Cr | -8.6% | -10.6% | 9.8% | Stock Analytics | |
AMBUJA CEMENTS | ₹121,469.0 Cr | -8% | -13.8% | -2.7% | Stock Analytics | |
SHREE CEMENT | ₹89,702.5 Cr | -4.3% | -8.7% | -5.8% | Stock Analytics | |
ACC | ₹34,939.7 Cr | -7.8% | -16.6% | -16.3% | Stock Analytics | |
DALMIA BHARAT | ₹31,918.9 Cr | -5.4% | -12.2% | -25% | Stock Analytics |
SHRI KESHAV CEMENTS & INFRA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHRI KESHAV CEMENTS & INFRA | -7.6% |
-4.4% |
-23.7% |
SENSEX | -2.1% |
-6.4% |
7% |
You may also like the below Video Courses