SIMMONDS MARSHALL
|
SIMMONDS MARSHALL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹192 Cr | ₹186 Cr | ₹157 Cr | ₹134 Cr | ₹152 Cr |
Sales | ₹187 Cr | ₹182 Cr | ₹154 Cr | ₹132 Cr | ₹149 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1.10 Cr | ₹0.43 Cr | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.63 Cr | ₹3.67 Cr | ₹3.30 Cr | ₹1.93 Cr | ₹2.58 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹192 Cr | ₹186 Cr | ₹157 Cr | ₹134 Cr | ₹152 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.99 Cr | ₹0.34 Cr | ₹2.53 Cr | ₹0.75 Cr | ₹-3.69 Cr |
Raw Material Consumed | ₹82 Cr | ₹78 Cr | ₹59 Cr | ₹57 Cr | ₹63 Cr |
Opening Raw Materials | ₹16 Cr | ₹11 Cr | ₹12 Cr | ₹18 Cr | ₹22 Cr |
Purchases Raw Materials | ₹79 Cr | ₹83 Cr | ₹57 Cr | ₹52 Cr | ₹60 Cr |
Closing Raw Materials | ₹13 Cr | ₹16 Cr | ₹11 Cr | ₹12 Cr | ₹18 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.19 Cr | ₹4.91 Cr | ₹3.82 Cr | ₹4.45 Cr | ₹2.61 Cr |
Electricity & Power | ₹5.19 Cr | ₹4.91 Cr | ₹3.82 Cr | ₹4.45 Cr | ₹2.61 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹40 Cr | ₹43 Cr | ₹42 Cr | ₹38 Cr | ₹36 Cr |
Salaries, Wages & Bonus | ₹33 Cr | ₹36 Cr | ₹36 Cr | ₹33 Cr | ₹32 Cr |
Contributions to EPF & Pension Funds | ₹3.26 Cr | ₹2.91 Cr | ₹2.80 Cr | ₹2.07 Cr | ₹2.09 Cr |
Workmen and Staff Welfare Expenses | ₹3.81 Cr | ₹3.58 Cr | ₹2.81 Cr | ₹2.10 Cr | ₹1.87 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹34 Cr | ₹36 Cr | ₹30 Cr | ₹26 Cr | ₹38 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹19 Cr | ₹19 Cr | ₹16 Cr | ₹15 Cr | ₹25 Cr |
Repairs and Maintenance | ₹1.02 Cr | ₹1.09 Cr | ₹1.16 Cr | ₹0.87 Cr | ₹0.77 Cr |
Packing Material Consumed | ₹1.59 Cr | ₹1.66 Cr | ₹1.32 Cr | ₹1.23 Cr | ₹1.06 Cr |
Other Mfg Exp | ₹12 Cr | ₹15 Cr | ₹11 Cr | ₹8.63 Cr | ₹11 Cr |
General and Administration Expenses | ₹3.42 Cr | ₹3.66 Cr | ₹2.93 Cr | ₹2.76 Cr | ₹5.67 Cr |
Rent , Rates & Taxes | ₹0.67 Cr | ₹0.84 Cr | ₹0.58 Cr | ₹0.76 Cr | ₹3.02 Cr |
Insurance | ₹0.17 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.20 Cr | ₹0.10 Cr |
Printing and stationery | ₹0.13 Cr | ₹0.16 Cr | ₹0.13 Cr | ₹0.07 Cr | ₹0.13 Cr |
Professional and legal fees | ₹1.75 Cr | ₹1.62 Cr | ₹1.40 Cr | ₹1.17 Cr | ₹1.53 Cr |
Traveling and conveyance | ₹0.44 Cr | ₹0.55 Cr | ₹0.36 Cr | ₹0.34 Cr | ₹0.56 Cr |
Other Administration | ₹0.28 Cr | ₹0.29 Cr | ₹0.25 Cr | ₹0.23 Cr | ₹0.33 Cr |
Selling and Distribution Expenses | ₹5.93 Cr | ₹5.88 Cr | ₹5.01 Cr | ₹5.92 Cr | ₹6.44 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹5.93 Cr | ₹5.88 Cr | ₹5.01 Cr | ₹5.92 Cr | ₹6.44 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.39 Cr | ₹2.69 Cr | ₹2.35 Cr | ₹2.66 Cr | ₹2.83 Cr |
Bad debts /advances written off | ₹0.02 Cr | - | ₹0.07 Cr | ₹0.17 Cr | ₹0.26 Cr |
Provision for doubtful debts | ₹0.13 Cr | ₹0.02 Cr | - | ₹0.59 Cr | ₹0.19 Cr |
Losson disposal of fixed assets(net) | - | ₹0.04 Cr | - | ₹0.00 Cr | - |
Losson foreign exchange fluctuations | ₹0.01 Cr | ₹0.69 Cr | ₹0.50 Cr | ₹0.20 Cr | ₹0.49 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.23 Cr | ₹1.94 Cr | ₹1.79 Cr | ₹1.69 Cr | ₹1.90 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹175 Cr | ₹174 Cr | ₹147 Cr | ₹138 Cr | ₹152 Cr |
Operating Profit (Excl OI) | ₹17 Cr | ₹12 Cr | ₹10 Cr | ₹-3.45 Cr | ₹-0.09 Cr |
Other Income | ₹1.19 Cr | ₹1.76 Cr | ₹0.93 Cr | ₹0.59 Cr | ₹0.32 Cr |
Interest Received | ₹0.22 Cr | ₹0.27 Cr | ₹0.07 Cr | ₹0.30 Cr | ₹0.22 Cr |
Dividend Received | ₹0.00 Cr | ₹0.00 Cr | - | - | ₹0.00 Cr |
Profit on sale of Fixed Assets | ₹0.18 Cr | ₹0.03 Cr | ₹0.22 Cr | - | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.46 Cr | ₹1.31 Cr | ₹0.11 Cr | ₹0.01 Cr | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.33 Cr | ₹0.15 Cr | ₹0.53 Cr | ₹0.29 Cr | ₹0.08 Cr |
Operating Profit | ₹19 Cr | ₹13 Cr | ₹11 Cr | ₹-2.85 Cr | ₹0.23 Cr |
Interest | ₹9.16 Cr | ₹9.01 Cr | ₹8.80 Cr | ₹8.46 Cr | ₹5.41 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.14 Cr | ₹0.12 Cr | ₹0.19 Cr | ₹0.32 Cr | ₹0.16 Cr |
Other Interest | ₹9.02 Cr | ₹8.89 Cr | ₹8.61 Cr | ₹8.14 Cr | ₹5.26 Cr |
PBDT | ₹9.43 Cr | ₹4.25 Cr | ₹2.43 Cr | ₹-11 Cr | ₹-5.18 Cr |
Depreciation | ₹7.31 Cr | ₹6.94 Cr | ₹7.33 Cr | ₹6.63 Cr | ₹5.47 Cr |
Profit Before Taxation & Exceptional Items | ₹2.12 Cr | ₹-2.68 Cr | ₹-4.90 Cr | ₹-18 Cr | ₹-11 Cr |
Exceptional Income / Expenses | ₹1.10 Cr | - | - | - | - |
Profit Before Tax | ₹3.22 Cr | ₹-2.68 Cr | ₹-4.90 Cr | ₹-18 Cr | ₹-11 Cr |
Provision for Tax | ₹0.04 Cr | ₹0.07 Cr | ₹-0.02 Cr | ₹-0.04 Cr | ₹-2.94 Cr |
Current Income Tax | - | - | - | - | - |
Deferred Tax | ₹0.04 Cr | ₹0.07 Cr | ₹-0.02 Cr | ₹-0.02 Cr | ₹-3.16 Cr |
Other taxes | - | - | - | ₹-0.02 Cr | ₹0.22 Cr |
Profit After Tax | ₹3.18 Cr | ₹-2.75 Cr | ₹-4.88 Cr | ₹-18 Cr | ₹-7.71 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
Share of Associate | ₹0.08 Cr | ₹0.05 Cr | ₹0.08 Cr | ₹0.03 Cr | ₹-0.04 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹3.26 Cr | ₹-2.71 Cr | ₹-4.81 Cr | ₹-18 Cr | ₹-7.76 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹26 Cr | ₹29 Cr | ₹33 Cr | ₹51 Cr | ₹60 Cr |
Appropriations | ₹29 Cr | ₹26 Cr | ₹29 Cr | ₹33 Cr | ₹52 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | ₹0.68 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹2.91 | ₹-2.42 | ₹-4.29 | ₹-15.96 | ₹-6.93 |
Adjusted EPS | ₹2.91 | ₹-2.42 | ₹-4.29 | ₹-15.96 | ₹-6.93 |
Compare Income Statement of peers of SIMMONDS MARSHALL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SIMMONDS MARSHALL | ₹135.6 Cr | 3% | -6.5% | 47.9% | Stock Analytics | |
SUNDRAM FASTENERS | ₹20,366.7 Cr | -1.1% | -6.9% | -11.3% | Stock Analytics | |
STERLING TOOLS | ₹1,386.9 Cr | -2.6% | -22% | 15.1% | Stock Analytics |
SIMMONDS MARSHALL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SIMMONDS MARSHALL | 3% |
-6.5% |
47.9% |
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses