SIKA INTERPLANT SYSTEMS
|
SIKA INTERPLANT SYSTEMS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹106 Cr | ₹60 Cr | ₹98 Cr | ₹80 Cr | ₹63 Cr |
Sales | ₹105 Cr | ₹57 Cr | ₹98 Cr | ₹79 Cr | ₹62 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.57 Cr | ₹2.92 Cr | ₹0.24 Cr | ₹0.29 Cr | ₹0.63 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹106 Cr | ₹60 Cr | ₹98 Cr | ₹80 Cr | ₹63 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹3.29 Cr | ₹-3.83 Cr | ₹-1.33 Cr | ₹2.90 Cr | ₹-3.23 Cr |
Raw Material Consumed | ₹68 Cr | ₹40 Cr | ₹67 Cr | ₹53 Cr | ₹47 Cr |
Opening Raw Materials | ₹1.63 Cr | ₹2.45 Cr | ₹0.12 Cr | ₹0.75 Cr | ₹0.34 Cr |
Purchases Raw Materials | ₹67 Cr | ₹39 Cr | ₹69 Cr | ₹52 Cr | ₹48 Cr |
Closing Raw Materials | ₹0.29 Cr | ₹1.63 Cr | ₹2.45 Cr | ₹0.12 Cr | ₹0.75 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.17 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.13 Cr |
Electricity & Power | ₹0.17 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.13 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹7.66 Cr | ₹7.06 Cr | ₹8.37 Cr | ₹5.36 Cr | ₹5.07 Cr |
Salaries, Wages & Bonus | ₹7.21 Cr | ₹6.61 Cr | ₹7.94 Cr | ₹5.07 Cr | ₹4.56 Cr |
Contributions to EPF & Pension Funds | ₹0.32 Cr | ₹0.32 Cr | ₹0.34 Cr | ₹0.21 Cr | ₹0.20 Cr |
Workmen and Staff Welfare Expenses | ₹0.14 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.31 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹1.40 Cr | ₹1.77 Cr | ₹1.08 Cr | ₹0.61 Cr | ₹0.44 Cr |
Sub-contracted / Out sourced services | ₹0.12 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.10 Cr | - |
Processing Charges | ₹0.25 Cr | ₹0.52 Cr | ₹0.16 Cr | ₹0.04 Cr | ₹0.18 Cr |
Repairs and Maintenance | ₹0.93 Cr | ₹1.08 Cr | ₹0.83 Cr | ₹0.43 Cr | ₹0.19 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.10 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.08 Cr |
General and Administration Expenses | ₹4.27 Cr | ₹3.45 Cr | ₹2.82 Cr | ₹2.19 Cr | ₹3.13 Cr |
Rent , Rates & Taxes | ₹0.21 Cr | ₹0.23 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.23 Cr |
Insurance | ₹0.06 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.10 Cr | ₹0.11 Cr |
Printing and stationery | ₹0.03 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.04 Cr |
Professional and legal fees | ₹1.65 Cr | ₹1.35 Cr | ₹1.07 Cr | ₹1.14 Cr | ₹0.81 Cr |
Traveling and conveyance | ₹1.86 Cr | ₹1.39 Cr | ₹1.05 Cr | ₹0.26 Cr | ₹1.29 Cr |
Other Administration | ₹0.45 Cr | ₹0.38 Cr | ₹0.34 Cr | ₹0.40 Cr | ₹0.66 Cr |
Selling and Distribution Expenses | ₹0.70 Cr | ₹0.41 Cr | ₹0.31 Cr | ₹0.26 Cr | ₹0.24 Cr |
Advertisement & Sales Promotion | ₹0.37 Cr | ₹0.41 Cr | ₹0.30 Cr | ₹0.26 Cr | ₹0.21 Cr |
Sales Commissions & Incentives | ₹0.33 Cr | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | ₹0.02 Cr | - | ₹0.03 Cr |
Miscellaneous Expenses | ₹0.15 Cr | ₹0.36 Cr | ₹0.03 Cr | ₹0.17 Cr | ₹0.86 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.02 Cr | ₹0.29 Cr | - | - | ₹0.57 Cr |
Losson sale of non-trade current investments | - | - | ₹0.01 Cr | ₹0.05 Cr | ₹0.22 Cr |
Other Miscellaneous Expenses | ₹0.13 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.12 Cr | ₹0.07 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹86 Cr | ₹50 Cr | ₹78 Cr | ₹64 Cr | ₹54 Cr |
Operating Profit (Excl OI) | ₹20 Cr | ₹10 Cr | ₹20 Cr | ₹15 Cr | ₹9.01 Cr |
Other Income | ₹5.37 Cr | ₹3.03 Cr | ₹3.39 Cr | ₹2.53 Cr | ₹1.49 Cr |
Interest Received | ₹2.06 Cr | ₹1.73 Cr | ₹1.76 Cr | ₹0.90 Cr | ₹0.18 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr | - |
Profits on sale of Investments | ₹0.27 Cr | ₹0.29 Cr | ₹0.05 Cr | ₹0.30 Cr | ₹0.75 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.26 Cr | - | ₹0.37 Cr | ₹0.46 Cr | - |
Others | ₹2.79 Cr | ₹0.96 Cr | ₹1.17 Cr | ₹0.82 Cr | ₹0.56 Cr |
Operating Profit | ₹26 Cr | ₹13 Cr | ₹24 Cr | ₹18 Cr | ₹10 Cr |
Interest | ₹0.75 Cr | ₹0.52 Cr | ₹0.62 Cr | ₹1.24 Cr | ₹0.50 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.66 Cr | ₹0.45 Cr | ₹0.55 Cr | ₹0.89 Cr | ₹0.41 Cr |
Other Interest | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.36 Cr | ₹0.10 Cr |
PBDT | ₹25 Cr | ₹13 Cr | ₹23 Cr | ₹17 Cr | ₹9.99 Cr |
Depreciation | ₹0.87 Cr | ₹0.78 Cr | ₹0.84 Cr | ₹0.85 Cr | ₹0.85 Cr |
Profit Before Taxation & Exceptional Items | ₹24 Cr | ₹12 Cr | ₹22 Cr | ₹16 Cr | ₹9.15 Cr |
Exceptional Income / Expenses | ₹1.17 Cr | - | - | - | - |
Profit Before Tax | ₹25 Cr | ₹12 Cr | ₹22 Cr | ₹16 Cr | ₹9.15 Cr |
Provision for Tax | ₹6.01 Cr | ₹3.36 Cr | ₹5.72 Cr | ₹3.89 Cr | ₹2.14 Cr |
Current Income Tax | ₹6.29 Cr | ₹3.12 Cr | ₹6.00 Cr | ₹4.20 Cr | ₹2.34 Cr |
Deferred Tax | ₹-0.32 Cr | ₹0.28 Cr | ₹-0.28 Cr | ₹-0.14 Cr | ₹-0.08 Cr |
Other taxes | ₹0.04 Cr | ₹-0.04 Cr | ₹0.00 Cr | ₹-0.17 Cr | ₹-0.12 Cr |
Profit After Tax | ₹19 Cr | ₹8.79 Cr | ₹17 Cr | ₹12 Cr | ₹7.00 Cr |
Extra items | - | - | - | ₹0.10 Cr | ₹-0.45 Cr |
Minority Interest | ₹0.09 Cr | ₹0.10 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.06 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹0.01 Cr | ₹0.15 Cr | ₹-1.14 Cr | - | - |
Consolidated Net Profit | ₹19 Cr | ₹9.04 Cr | ₹15 Cr | ₹12 Cr | ₹6.61 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹57 Cr | ₹49 Cr | ₹36 Cr | ₹24 Cr | ₹18 Cr |
Appropriations | ₹76 Cr | ₹58 Cr | ₹51 Cr | ₹36 Cr | ₹25 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.70 Cr | ₹1.70 Cr | ₹1.70 Cr | ₹0.47 Cr | ₹0.41 Cr |
Equity Dividend % | ₹100.00 | ₹40.00 | ₹40.00 | ₹40.00 | ₹11.00 |
Earnings Per Share | ₹45.90 | ₹21.33 | ₹36.45 | ₹28.04 | ₹16.65 |
Adjusted EPS | ₹45.90 | ₹21.33 | ₹36.45 | ₹28.04 | ₹16.65 |
Compare Income Statement of peers of SIKA INTERPLANT SYSTEMS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SIKA INTERPLANT SYSTEMS | ₹973.2 Cr | -1.7% | -13.2% | 67.2% | Stock Analytics | |
BHARAT ELECTRONICS | ₹189,725.0 Cr | -3.9% | -13.7% | 53.1% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹67,064.5 Cr | -7% | -19.4% | 10.9% | Stock Analytics | |
THERMAX | ₹43,353.8 Cr | -9.1% | -20.6% | 22% | Stock Analytics | |
TRIVENI TURBINE | ₹21,423.3 Cr | -5.8% | -12.9% | 76.3% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹13,039.0 Cr | -6.3% | -19% | 47% | Stock Analytics |
SIKA INTERPLANT SYSTEMS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SIKA INTERPLANT SYSTEMS | -1.7% |
-13.2% |
67.2% |
SENSEX | -2.1% |
-6.4% |
7% |
You may also like the below Video Courses