SKIPPER
|
SKIPPER Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,318 Cr | ₹2,001 Cr | ₹1,724 Cr | ₹1,594 Cr | ₹1,404 Cr |
Sales | ₹2,701 Cr | ₹1,932 Cr | ₹1,654 Cr | ₹1,417 Cr | ₹1,286 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹598 Cr | ₹50 Cr | ₹58 Cr | ₹166 Cr | ₹112 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹18 Cr | ₹18 Cr | ₹11 Cr | ₹10 Cr | ₹6.02 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,282 Cr | ₹1,980 Cr | ₹1,707 Cr | ₹1,582 Cr | ₹1,391 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-161 Cr | ₹-88 Cr | ₹-56 Cr | ₹-49 Cr | ₹44 Cr |
Raw Material Consumed | ₹1,829 Cr | ₹1,355 Cr | ₹1,201 Cr | ₹1,078 Cr | ₹845 Cr |
Opening Raw Materials | ₹373 Cr | ₹337 Cr | ₹209 Cr | ₹157 Cr | ₹162 Cr |
Purchases Raw Materials | ₹1,902 Cr | ₹1,392 Cr | ₹1,329 Cr | ₹1,129 Cr | ₹840 Cr |
Closing Raw Materials | ₹446 Cr | ₹373 Cr | ₹337 Cr | ₹209 Cr | ₹157 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹81 Cr | ₹75 Cr | ₹52 Cr | ₹41 Cr | ₹46 Cr |
Electricity & Power | ₹81 Cr | ₹75 Cr | ₹52 Cr | ₹41 Cr | ₹46 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹127 Cr | ₹97 Cr | ₹87 Cr | ₹76 Cr | ₹75 Cr |
Salaries, Wages & Bonus | ₹115 Cr | ₹89 Cr | ₹79 Cr | ₹69 Cr | ₹69 Cr |
Contributions to EPF & Pension Funds | ₹8.23 Cr | ₹6.65 Cr | ₹6.22 Cr | ₹5.55 Cr | ₹4.97 Cr |
Workmen and Staff Welfare Expenses | ₹3.08 Cr | ₹1.74 Cr | ₹2.06 Cr | ₹1.66 Cr | ₹1.13 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹876 Cr | ₹170 Cr | ₹157 Cr | ₹209 Cr | ₹158 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹475 Cr | ₹77 Cr | ₹83 Cr | ₹127 Cr | ₹81 Cr |
Repairs and Maintenance | ₹38 Cr | ₹27 Cr | ₹18 Cr | ₹12 Cr | ₹8.05 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹363 Cr | ₹66 Cr | ₹57 Cr | ₹70 Cr | ₹69 Cr |
General and Administration Expenses | ₹57 Cr | ₹37 Cr | ₹41 Cr | ₹42 Cr | ₹30 Cr |
Rent , Rates & Taxes | ₹10 Cr | ₹7.46 Cr | ₹9.44 Cr | ₹11 Cr | ₹5.41 Cr |
Insurance | ₹5.40 Cr | ₹1.44 Cr | ₹2.08 Cr | ₹2.64 Cr | ₹2.38 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹14 Cr | ₹8.97 Cr | ₹6.11 Cr | ₹9.12 Cr | ₹2.82 Cr |
Traveling and conveyance | ₹21 Cr | ₹13 Cr | ₹8.85 Cr | ₹7.75 Cr | ₹11 Cr |
Other Administration | ₹5.89 Cr | ₹5.33 Cr | ₹15 Cr | ₹11 Cr | ₹8.76 Cr |
Selling and Distribution Expenses | ₹130 Cr | ₹89 Cr | ₹60 Cr | ₹38 Cr | ₹20 Cr |
Advertisement & Sales Promotion | ₹27 Cr | ₹20 Cr | ₹19 Cr | ₹14 Cr | ₹6.19 Cr |
Sales Commissions & Incentives | ₹3.13 Cr | ₹1.96 Cr | ₹1.95 Cr | ₹5.04 Cr | ₹1.35 Cr |
Freight and Forwarding | ₹100 Cr | ₹68 Cr | ₹39 Cr | ₹19 Cr | ₹12 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹31 Cr | ₹64 Cr | ₹15 Cr | ₹29 Cr | ₹34 Cr |
Bad debts /advances written off | ₹12 Cr | ₹9.16 Cr | ₹0.25 Cr | ₹0.23 Cr | ₹0.20 Cr |
Provision for doubtful debts | ₹0.21 Cr | - | ₹0.83 Cr | ₹0.18 Cr | ₹0.84 Cr |
Losson disposal of fixed assets(net) | ₹0.26 Cr | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹2.58 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹19 Cr | ₹55 Cr | ₹14 Cr | ₹28 Cr | ₹31 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,970 Cr | ₹1,800 Cr | ₹1,558 Cr | ₹1,464 Cr | ₹1,251 Cr |
Operating Profit (Excl OI) | ₹313 Cr | ₹181 Cr | ₹149 Cr | ₹117 Cr | ₹140 Cr |
Other Income | ₹17 Cr | ₹18 Cr | ₹23 Cr | ₹32 Cr | ₹1.97 Cr |
Interest Received | ₹7.49 Cr | ₹3.47 Cr | ₹2.64 Cr | ₹2.01 Cr | ₹0.76 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.26 Cr | ₹0.24 Cr | ₹1.22 Cr | ₹1.00 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.96 Cr | - | - | - |
Foreign Exchange Gains | ₹7.59 Cr | ₹12 Cr | ₹9.73 Cr | ₹8.85 Cr | - |
Others | ₹1.45 Cr | ₹1.58 Cr | ₹10 Cr | ₹20 Cr | ₹0.22 Cr |
Operating Profit | ₹329 Cr | ₹199 Cr | ₹172 Cr | ₹149 Cr | ₹142 Cr |
Interest | ₹155 Cr | ₹105 Cr | ₹94 Cr | ₹74 Cr | ₹85 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹24 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹6.48 Cr |
Other Interest | ₹131 Cr | ₹89 Cr | ₹81 Cr | ₹62 Cr | ₹79 Cr |
PBDT | ₹174 Cr | ₹94 Cr | ₹79 Cr | ₹75 Cr | ₹56 Cr |
Depreciation | ₹53 Cr | ₹47 Cr | ₹48 Cr | ₹45 Cr | ₹38 Cr |
Profit Before Taxation & Exceptional Items | ₹122 Cr | ₹47 Cr | ₹30 Cr | ₹30 Cr | ₹18 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹128 Cr | ₹50 Cr | ₹27 Cr | ₹30 Cr | ₹18 Cr |
Provision for Tax | ₹47 Cr | ₹14 Cr | ₹1.74 Cr | ₹9.04 Cr | ₹-23 Cr |
Current Income Tax | ₹20 Cr | ₹8.27 Cr | ₹6.35 Cr | ₹6.31 Cr | ₹4.19 Cr |
Deferred Tax | ₹21 Cr | ₹6.10 Cr | ₹12 Cr | ₹9.66 Cr | ₹-23 Cr |
Other taxes | ₹5.70 Cr | - | ₹-16 Cr | ₹-6.93 Cr | ₹-4.19 Cr |
Profit After Tax | ₹82 Cr | ₹36 Cr | ₹25 Cr | ₹21 Cr | ₹41 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | ₹0.35 Cr | ₹-0.24 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹82 Cr | ₹36 Cr | ₹25 Cr | ₹21 Cr | ₹41 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹595 Cr | ₹560 Cr | ₹536 Cr | ₹516 Cr | ₹477 Cr |
Appropriations | ₹677 Cr | ₹596 Cr | ₹561 Cr | ₹537 Cr | ₹518 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.76 Cr | ₹0.87 Cr | ₹0.86 Cr | ₹0.88 Cr | ₹2.58 Cr |
Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Earnings Per Share | ₹7.95 | ₹3.46 | ₹2.45 | ₹2.09 | ₹4.02 |
Adjusted EPS | ₹7.95 | ₹3.38 | ₹2.39 | ₹2.04 | ₹3.92 |
Compare Income Statement of peers of SKIPPER
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SKIPPER | ₹4,890.8 Cr | -17.3% | -31.8% | 79.1% | Stock Analytics | |
BHARAT ELECTRONICS | ₹189,725.0 Cr | -9.5% | -17% | 46.8% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹67,064.5 Cr | -14.3% | -21.2% | 4.6% | Stock Analytics | |
THERMAX | ₹43,353.8 Cr | -11.3% | -23.8% | 18.2% | Stock Analytics | |
TRIVENI TURBINE | ₹21,423.3 Cr | -11.6% | -17.1% | 76.6% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹13,039.0 Cr | -11.4% | -21.5% | 43.1% | Stock Analytics |
SKIPPER Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SKIPPER | -17.3% |
-31.8% |
79.1% |
SENSEX | -2.1% |
-6.4% |
7% |
You may also like the below Video Courses