SOUTH INDIA PAPER MILLS
|
SOUTH INDIA PAPER MILLS Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹312 Cr | ₹288 Cr | ₹305 Cr | ₹227 Cr | ₹218 Cr |
Sales | ₹311 Cr | ₹287 Cr | ₹302 Cr | ₹218 Cr | ₹212 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.82 Cr | ₹0.81 Cr | ₹3.29 Cr | ₹9.26 Cr | ₹5.39 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹312 Cr | ₹288 Cr | ₹305 Cr | ₹227 Cr | ₹218 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.85 Cr | ₹-2.87 Cr | ₹-1.87 Cr | ₹1.22 Cr | ₹-0.55 Cr |
Raw Material Consumed | ₹172 Cr | ₹167 Cr | ₹158 Cr | ₹99 Cr | ₹94 Cr |
Opening Raw Materials | ₹18 Cr | ₹19 Cr | ₹16 Cr | ₹16 Cr | ₹19 Cr |
Purchases Raw Materials | ₹169 Cr | ₹166 Cr | ₹161 Cr | ₹99 Cr | ₹91 Cr |
Closing Raw Materials | ₹15 Cr | ₹18 Cr | ₹19 Cr | ₹16 Cr | ₹16 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹59 Cr | ₹68 Cr | ₹50 Cr | ₹34 Cr | ₹35 Cr |
Electricity & Power | ₹11 Cr | ₹6.86 Cr | ₹2.48 Cr | ₹1.69 Cr | ₹1.39 Cr |
Oil, Fuel & Natural gas | ₹48 Cr | ₹61 Cr | ₹48 Cr | ₹32 Cr | ₹34 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹29 Cr | ₹28 Cr | ₹27 Cr | ₹26 Cr | ₹24 Cr |
Salaries, Wages & Bonus | ₹26 Cr | ₹25 Cr | ₹24 Cr | ₹22 Cr | ₹21 Cr |
Contributions to EPF & Pension Funds | ₹1.01 Cr | ₹0.93 Cr | ₹0.92 Cr | ₹0.89 Cr | ₹0.91 Cr |
Workmen and Staff Welfare Expenses | ₹0.40 Cr | ₹0.50 Cr | ₹0.36 Cr | ₹0.52 Cr | ₹0.58 Cr |
Other Employees Cost | ₹1.72 Cr | ₹1.59 Cr | ₹2.05 Cr | ₹1.92 Cr | ₹1.64 Cr |
Other Manufacturing Expenses | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹15 Cr | ₹16 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹8.44 Cr | ₹8.40 Cr | ₹9.58 Cr | ₹10 Cr | ₹11 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹6.03 Cr | ₹5.83 Cr | ₹5.84 Cr | ₹4.79 Cr | ₹5.53 Cr |
General and Administration Expenses | ₹8.24 Cr | ₹7.84 Cr | ₹7.36 Cr | ₹6.05 Cr | ₹5.89 Cr |
Rent , Rates & Taxes | ₹0.66 Cr | ₹1.10 Cr | ₹0.58 Cr | ₹0.18 Cr | ₹0.18 Cr |
Insurance | ₹0.93 Cr | ₹1.06 Cr | ₹0.74 Cr | ₹0.68 Cr | ₹0.51 Cr |
Printing and stationery | ₹0.09 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.08 Cr |
Professional and legal fees | ₹0.40 Cr | ₹0.28 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.25 Cr |
Traveling and conveyance | ₹0.30 Cr | ₹0.20 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.28 Cr |
Other Administration | ₹5.87 Cr | ₹5.14 Cr | ₹5.55 Cr | ₹4.77 Cr | ₹4.60 Cr |
Selling and Distribution Expenses | ₹12 Cr | ₹9.72 Cr | ₹10 Cr | ₹7.55 Cr | ₹7.65 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹3.00 Cr | ₹2.67 Cr | ₹2.75 Cr | ₹2.36 Cr | ₹2.50 Cr |
Freight and Forwarding | ₹6.86 Cr | ₹5.16 Cr | ₹4.46 Cr | ₹3.88 Cr | ₹3.56 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.72 Cr | ₹1.89 Cr | ₹3.26 Cr | ₹1.31 Cr | ₹1.59 Cr |
Miscellaneous Expenses | ₹0.53 Cr | ₹2.40 Cr | ₹1.15 Cr | ₹1.08 Cr | ₹1.09 Cr |
Bad debts /advances written off | - | - | - | ₹0.14 Cr | ₹0.07 Cr |
Provision for doubtful debts | - | ₹0.11 Cr | ₹0.07 Cr | ₹0.16 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | ₹1.28 Cr | ₹0.10 Cr | - | ₹0.04 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.53 Cr | ₹1.01 Cr | ₹0.97 Cr | ₹0.78 Cr | ₹0.98 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹295 Cr | ₹294 Cr | ₹268 Cr | ₹189 Cr | ₹183 Cr |
Operating Profit (Excl OI) | ₹17 Cr | ₹-6.02 Cr | ₹37 Cr | ₹37 Cr | ₹35 Cr |
Other Income | ₹1.84 Cr | ₹1.21 Cr | ₹0.96 Cr | ₹0.79 Cr | ₹0.83 Cr |
Interest Received | ₹0.33 Cr | ₹0.41 Cr | ₹0.45 Cr | ₹0.43 Cr | ₹0.76 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.62 Cr | - | - | - | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.25 Cr | - | - | - | - |
Foreign Exchange Gains | ₹0.27 Cr | ₹0.02 Cr | ₹0.51 Cr | ₹0.36 Cr | ₹0.07 Cr |
Others | ₹0.36 Cr | ₹0.79 Cr | - | - | - |
Operating Profit | ₹19 Cr | ₹-4.81 Cr | ₹38 Cr | ₹38 Cr | ₹35 Cr |
Interest | ₹19 Cr | ₹16 Cr | ₹6.09 Cr | ₹4.57 Cr | ₹4.29 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹14 Cr | ₹12 Cr | ₹2.16 Cr | ₹4.21 Cr | ₹3.64 Cr |
Intereston Fixed deposits | ₹0.14 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.14 Cr |
Bank Charges etc | ₹1.03 Cr | ₹0.70 Cr | ₹0.37 Cr | ₹0.23 Cr | ₹0.52 Cr |
Other Interest | ₹3.46 Cr | ₹4.05 Cr | ₹3.43 Cr | - | - |
PBDT | ₹0.32 Cr | ₹-21 Cr | ₹32 Cr | ₹34 Cr | ₹31 Cr |
Depreciation | ₹18 Cr | ₹16 Cr | ₹9.44 Cr | ₹10 Cr | ₹9.77 Cr |
Profit Before Taxation & Exceptional Items | ₹-18 Cr | ₹-37 Cr | ₹23 Cr | ₹24 Cr | ₹21 Cr |
Exceptional Income / Expenses | ₹-0.30 Cr | ₹13 Cr | ₹2.73 Cr | ₹3.06 Cr | - |
Profit Before Tax | ₹-18 Cr | ₹-24 Cr | ₹26 Cr | ₹27 Cr | ₹21 Cr |
Provision for Tax | ₹-4.44 Cr | ₹-7.35 Cr | ₹3.98 Cr | ₹7.58 Cr | ₹5.39 Cr |
Current Income Tax | - | - | ₹5.59 Cr | ₹4.83 Cr | ₹3.72 Cr |
Deferred Tax | ₹-4.45 Cr | ₹-7.52 Cr | ₹-1.60 Cr | ₹-1.01 Cr | ₹-1.11 Cr |
Other taxes | ₹0.00 Cr | ₹0.17 Cr | ₹-0.01 Cr | ₹3.75 Cr | ₹2.78 Cr |
Profit After Tax | ₹-13 Cr | ₹-17 Cr | ₹22 Cr | ₹19 Cr | ₹16 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹164 Cr | ₹182 Cr | ₹162 Cr | ₹145 Cr | ₹132 Cr |
Appropriations | ₹151 Cr | ₹166 Cr | ₹184 Cr | ₹164 Cr | ₹148 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | ₹1.50 Cr | ₹1.50 Cr | ₹2.25 Cr | ₹2.71 Cr |
Equity Dividend % | - | - | ₹10.00 | ₹10.00 | ₹15.00 |
Earnings Per Share | ₹-7.16 | ₹-8.89 | ₹14.44 | ₹12.70 | ₹10.63 |
Adjusted EPS | ₹-7.16 | ₹-8.89 | ₹14.44 | ₹12.70 | ₹10.63 |
Compare Income Statement of peers of SOUTH INDIA PAPER MILLS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SOUTH INDIA PAPER MILLS | ₹185.7 Cr | 0.6% | -4.1% | 4.7% | Stock Analytics | |
JK PAPER | ₹5,758.0 Cr | -7.4% | -15.9% | -16% | Stock Analytics | |
WEST COAST PAPER MILLS | ₹3,509.2 Cr | -0.5% | -5.7% | -22.7% | Stock Analytics | |
SESHASAYEE PAPER AND BOARDS | ₹1,782.3 Cr | -1.9% | -2.2% | -15.7% | Stock Analytics | |
ANDHRA PAPER | ₹1,689.0 Cr | -1.8% | -7.1% | -19.8% | Stock Analytics | |
TAMIL NADU NEWSPRINT & PAPERS | ₹1,130.9 Cr | -1.3% | -9% | -40.1% | Stock Analytics |
SOUTH INDIA PAPER MILLS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SOUTH INDIA PAPER MILLS | 0.6% |
-4.1% |
4.7% |
SENSEX | 0.5% |
0.3% |
7.9% |
You may also like the below Video Courses