SICAGEN INDIA
|
SICAGEN INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹895 Cr | ₹836 Cr | ₹542 Cr | ₹699 Cr | ₹820 Cr |
Sales | ₹878 Cr | ₹818 Cr | ₹526 Cr | ₹687 Cr | ₹808 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹12 Cr | ₹10 Cr | ₹9.72 Cr | ₹9.58 Cr | ₹9.43 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹5.45 Cr | ₹7.54 Cr | ₹5.55 Cr | ₹2.13 Cr | ₹2.52 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹895 Cr | ₹836 Cr | ₹542 Cr | ₹699 Cr | ₹820 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-31 Cr | ₹-1.05 Cr | ₹28 Cr | ₹-16 Cr | ₹6.18 Cr |
Raw Material Consumed | ₹841 Cr | ₹762 Cr | ₹449 Cr | ₹636 Cr | ₹724 Cr |
Opening Raw Materials | ₹17 Cr | ₹20 Cr | ₹18 Cr | ₹24 Cr | ₹26 Cr |
Purchases Raw Materials | ₹470 Cr | ₹415 Cr | ₹193 Cr | ₹289 Cr | ₹189 Cr |
Closing Raw Materials | ₹19 Cr | ₹17 Cr | ₹18 Cr | ₹17 Cr | ₹24 Cr |
Other Direct Purchases / Brought in cost | ₹372 Cr | ₹344 Cr | ₹257 Cr | ₹341 Cr | ₹533 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹6.03 Cr | ₹3.48 Cr | ₹2.93 Cr | ₹3.92 Cr | ₹3.87 Cr |
Electricity & Power | ₹6.03 Cr | ₹3.48 Cr | ₹2.93 Cr | ₹3.92 Cr | ₹3.87 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹24 Cr | ₹24 Cr | ₹31 Cr | ₹35 Cr | ₹46 Cr |
Salaries, Wages & Bonus | ₹20 Cr | ₹21 Cr | ₹28 Cr | ₹30 Cr | ₹40 Cr |
Contributions to EPF & Pension Funds | ₹2.43 Cr | ₹2.25 Cr | ₹2.39 Cr | ₹2.77 Cr | ₹2.92 Cr |
Workmen and Staff Welfare Expenses | ₹1.38 Cr | ₹0.81 Cr | ₹1.15 Cr | ₹2.13 Cr | ₹2.61 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹4.51 Cr | ₹3.76 Cr | ₹3.06 Cr | ₹3.86 Cr | ₹4.90 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹2.32 Cr | ₹1.96 Cr | ₹1.68 Cr | ₹2.52 Cr | ₹2.98 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹2.19 Cr | ₹1.80 Cr | ₹1.38 Cr | ₹1.34 Cr | ₹1.92 Cr |
General and Administration Expenses | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹14 Cr | ₹22 Cr |
Rent , Rates & Taxes | ₹4.84 Cr | ₹2.75 Cr | ₹2.53 Cr | ₹2.60 Cr | ₹7.27 Cr |
Insurance | ₹1.93 Cr | ₹1.49 Cr | ₹1.29 Cr | ₹1.37 Cr | ₹1.01 Cr |
Printing and stationery | ₹0.20 Cr | ₹0.19 Cr | ₹0.17 Cr | ₹0.33 Cr | ₹0.37 Cr |
Professional and legal fees | ₹1.55 Cr | ₹1.41 Cr | ₹1.41 Cr | ₹1.64 Cr | ₹2.35 Cr |
Traveling and conveyance | ₹1.66 Cr | ₹1.04 Cr | ₹0.62 Cr | ₹2.16 Cr | ₹3.47 Cr |
Other Administration | ₹5.16 Cr | ₹5.39 Cr | ₹5.32 Cr | ₹6.27 Cr | ₹7.31 Cr |
Selling and Distribution Expenses | ₹6.11 Cr | ₹5.74 Cr | ₹4.42 Cr | ₹6.04 Cr | ₹9.02 Cr |
Advertisement & Sales Promotion | ₹1.49 Cr | ₹1.09 Cr | ₹0.77 Cr | ₹0.97 Cr | ₹1.13 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹4.46 Cr | ₹4.30 Cr | ₹2.91 Cr | ₹4.92 Cr | ₹6.88 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.16 Cr | ₹0.35 Cr | ₹0.74 Cr | ₹0.15 Cr | ₹1.01 Cr |
Miscellaneous Expenses | ₹3.43 Cr | ₹4.33 Cr | ₹2.93 Cr | ₹3.97 Cr | ₹3.10 Cr |
Bad debts /advances written off | ₹0.29 Cr | ₹1.05 Cr | - | ₹0.12 Cr | ₹0.78 Cr |
Provision for doubtful debts | ₹2.22 Cr | ₹1.42 Cr | ₹1.71 Cr | ₹2.64 Cr | - |
Losson disposal of fixed assets(net) | ₹0.02 Cr | ₹0.30 Cr | ₹0.32 Cr | ₹0.03 Cr | ₹1.51 Cr |
Losson foreign exchange fluctuations | ₹0.03 Cr | ₹0.07 Cr | ₹0.58 Cr | ₹0.48 Cr | ₹0.13 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.87 Cr | ₹1.49 Cr | ₹0.32 Cr | ₹0.70 Cr | ₹0.68 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹869 Cr | ₹814 Cr | ₹533 Cr | ₹688 Cr | ₹819 Cr |
Operating Profit (Excl OI) | ₹27 Cr | ₹22 Cr | ₹8.47 Cr | ₹11 Cr | ₹1.44 Cr |
Other Income | ₹8.19 Cr | ₹8.60 Cr | ₹8.37 Cr | ₹11 Cr | ₹17 Cr |
Interest Received | ₹4.65 Cr | ₹2.83 Cr | ₹2.59 Cr | ₹1.85 Cr | ₹2.18 Cr |
Dividend Received | ₹0.31 Cr | - | ₹1.06 Cr | - | ₹1.84 Cr |
Profit on sale of Fixed Assets | ₹1.07 Cr | ₹2.53 Cr | ₹0.07 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹2.16 Cr | ₹3.24 Cr | ₹4.65 Cr | ₹9.19 Cr | ₹13 Cr |
Operating Profit | ₹35 Cr | ₹31 Cr | ₹17 Cr | ₹22 Cr | ₹18 Cr |
Interest | ₹8.88 Cr | ₹5.90 Cr | ₹5.46 Cr | ₹8.81 Cr | ₹9.13 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.62 Cr | ₹0.65 Cr | ₹0.48 Cr | ₹0.74 Cr | ₹1.00 Cr |
Other Interest | ₹8.26 Cr | ₹5.25 Cr | ₹4.98 Cr | ₹8.07 Cr | ₹8.13 Cr |
PBDT | ₹26 Cr | ₹25 Cr | ₹11 Cr | ₹14 Cr | ₹9.08 Cr |
Depreciation | ₹11 Cr | ₹11 Cr | ₹9.94 Cr | ₹10 Cr | ₹6.24 Cr |
Profit Before Taxation & Exceptional Items | ₹15 Cr | ₹14 Cr | ₹1.44 Cr | ₹3.41 Cr | ₹2.84 Cr |
Exceptional Income / Expenses | ₹6.36 Cr | ₹-8.71 Cr | - | - | - |
Profit Before Tax | ₹22 Cr | ₹5.01 Cr | ₹1.44 Cr | ₹3.41 Cr | ₹2.84 Cr |
Provision for Tax | ₹3.82 Cr | ₹5.62 Cr | ₹4.64 Cr | ₹3.05 Cr | ₹2.71 Cr |
Current Income Tax | ₹2.90 Cr | ₹4.83 Cr | ₹4.71 Cr | ₹2.84 Cr | ₹2.99 Cr |
Deferred Tax | ₹0.92 Cr | ₹0.79 Cr | ₹-0.07 Cr | ₹0.21 Cr | ₹-0.28 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹18 Cr | ₹-0.61 Cr | ₹-3.20 Cr | ₹0.36 Cr | ₹0.13 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹18 Cr | ₹-0.61 Cr | ₹-3.20 Cr | ₹0.36 Cr | ₹0.13 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-52 Cr | ₹-49 Cr | ₹-45 Cr | ₹-44 Cr | ₹-35 Cr |
Appropriations | ₹-34 Cr | ₹-50 Cr | ₹-48 Cr | ₹-43 Cr | ₹-35 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2.08 Cr | ₹2.24 Cr | ₹1.37 Cr | ₹1.19 Cr | ₹8.85 Cr |
Equity Dividend % | ₹6.00 | ₹2.50 | ₹6.00 | ₹5.00 | ₹4.00 |
Earnings Per Share | ₹4.50 | ₹-0.15 | ₹-0.81 | ₹0.09 | ₹0.03 |
Adjusted EPS | ₹4.50 | ₹-0.15 | ₹-0.81 | ₹0.09 | ₹0.03 |
Compare Income Statement of peers of SICAGEN INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SICAGEN INDIA | ₹343.1 Cr | 1.1% | 11.8% | 55.9% | Stock Analytics | |
ADANI ENTERPRISES | ₹277,217.0 Cr | -0.7% | 11.7% | -15.3% | Stock Analytics | |
REDINGTON | ₹16,190.5 Cr | -0.3% | 4.5% | 18.9% | Stock Analytics | |
MMTC | ₹10,864.5 Cr | -4.4% | -7% | 26.1% | Stock Analytics | |
HONASA CONSUMER | ₹8,175.8 Cr | -2.4% | 11.7% | -38.4% | Stock Analytics | |
MSTC | ₹4,748.8 Cr | -4.8% | 1.5% | 26.5% | Stock Analytics |
SICAGEN INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SICAGEN INDIA | 1.1% |
11.8% |
55.9% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses