SP APPARELS
|
SP APPARELS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,081 Cr | ₹859 Cr | ₹652 Cr | ₹809 Cr | ₹826 Cr |
Sales | ₹994 Cr | ₹777 Cr | ₹601 Cr | ₹731 Cr | ₹758 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹17 Cr | ₹26 Cr | ₹20 Cr | ₹22 Cr | ₹20 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹70 Cr | ₹57 Cr | ₹31 Cr | ₹57 Cr | ₹48 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,081 Cr | ₹859 Cr | ₹652 Cr | ₹809 Cr | ₹826 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-2.50 Cr | ₹-89 Cr | ₹-2.52 Cr | ₹17 Cr | ₹-40 Cr |
Raw Material Consumed | ₹488 Cr | ₹443 Cr | ₹272 Cr | ₹339 Cr | ₹367 Cr |
Opening Raw Materials | ₹90 Cr | ₹67 Cr | ₹52 Cr | ₹51 Cr | ₹49 Cr |
Purchases Raw Materials | ₹315 Cr | ₹321 Cr | ₹194 Cr | ₹241 Cr | ₹276 Cr |
Closing Raw Materials | ₹48 Cr | ₹90 Cr | ₹67 Cr | ₹52 Cr | ₹51 Cr |
Other Direct Purchases / Brought in cost | ₹131 Cr | ₹145 Cr | ₹94 Cr | ₹98 Cr | ₹94 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹35 Cr | ₹34 Cr | ₹28 Cr | ₹31 Cr | ₹22 Cr |
Electricity & Power | ₹35 Cr | ₹34 Cr | ₹28 Cr | ₹31 Cr | ₹22 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹239 Cr | ₹190 Cr | ₹149 Cr | ₹196 Cr | ₹187 Cr |
Salaries, Wages & Bonus | ₹191 Cr | ₹155 Cr | ₹125 Cr | ₹162 Cr | ₹157 Cr |
Contributions to EPF & Pension Funds | ₹19 Cr | ₹12 Cr | ₹8.92 Cr | ₹13 Cr | ₹11 Cr |
Workmen and Staff Welfare Expenses | ₹28 Cr | ₹23 Cr | ₹15 Cr | ₹21 Cr | ₹19 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹114 Cr | ₹96 Cr | ₹72 Cr | ₹92 Cr | ₹111 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹9.76 Cr | ₹7.64 Cr | ₹5.77 Cr | ₹6.29 Cr | ₹7.47 Cr |
Repairs and Maintenance | ₹22 Cr | ₹15 Cr | ₹9.32 Cr | ₹16 Cr | ₹14 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹82 Cr | ₹73 Cr | ₹56 Cr | ₹70 Cr | ₹89 Cr |
General and Administration Expenses | ₹29 Cr | ₹18 Cr | ₹13 Cr | ₹19 Cr | ₹18 Cr |
Rent , Rates & Taxes | ₹14 Cr | ₹8.91 Cr | ₹6.74 Cr | ₹9.76 Cr | ₹9.11 Cr |
Insurance | ₹1.97 Cr | ₹1.66 Cr | ₹1.62 Cr | ₹0.98 Cr | ₹0.60 Cr |
Printing and stationery | ₹1.30 Cr | ₹1.16 Cr | ₹0.84 Cr | ₹1.16 Cr | ₹1.18 Cr |
Professional and legal fees | ₹6.09 Cr | ₹2.79 Cr | ₹1.81 Cr | ₹1.85 Cr | ₹1.45 Cr |
Traveling and conveyance | ₹5.41 Cr | ₹2.95 Cr | ₹1.95 Cr | ₹4.38 Cr | ₹4.92 Cr |
Other Administration | ₹0.75 Cr | ₹0.61 Cr | ₹0.53 Cr | ₹0.56 Cr | ₹0.63 Cr |
Selling and Distribution Expenses | ₹14 Cr | ₹15 Cr | ₹9.67 Cr | ₹19 Cr | ₹19 Cr |
Advertisement & Sales Promotion | ₹2.23 Cr | ₹1.24 Cr | ₹1.11 Cr | ₹2.48 Cr | ₹2.84 Cr |
Sales Commissions & Incentives | ₹0.31 Cr | ₹0.66 Cr | ₹0.31 Cr | ₹0.15 Cr | ₹0.28 Cr |
Freight and Forwarding | ₹11 Cr | ₹12 Cr | ₹7.75 Cr | ₹15 Cr | ₹14 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | ₹0.48 Cr | ₹0.50 Cr | ₹1.32 Cr | ₹1.25 Cr |
Miscellaneous Expenses | ₹19 Cr | ₹7.21 Cr | ₹8.69 Cr | ₹12 Cr | ₹24 Cr |
Bad debts /advances written off | ₹0.60 Cr | ₹0.61 Cr | ₹3.71 Cr | ₹1.43 Cr | ₹2.59 Cr |
Provision for doubtful debts | - | ₹0.44 Cr | - | - | ₹0.50 Cr |
Losson disposal of fixed assets(net) | ₹0.49 Cr | ₹0.40 Cr | ₹0.23 Cr | ₹0.92 Cr | ₹0.32 Cr |
Losson foreign exchange fluctuations | - | ₹0.83 Cr | ₹1.17 Cr | - | ₹16 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹18 Cr | ₹4.93 Cr | ₹3.58 Cr | ₹10 Cr | ₹4.19 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹936 Cr | ₹714 Cr | ₹550 Cr | ₹726 Cr | ₹707 Cr |
Operating Profit (Excl OI) | ₹145 Cr | ₹145 Cr | ₹102 Cr | ₹83 Cr | ₹120 Cr |
Other Income | ₹20 Cr | ₹17 Cr | ₹3.41 Cr | ₹24 Cr | ₹18 Cr |
Interest Received | ₹2.32 Cr | ₹1.03 Cr | ₹1.02 Cr | ₹1.85 Cr | ₹2.20 Cr |
Dividend Received | ₹0.03 Cr | ₹0.33 Cr | ₹0.13 Cr | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹0.67 Cr | ₹0.27 Cr | - | ₹0.00 Cr | ₹1.07 Cr |
Provision Written Back | - | ₹6.72 Cr | ₹1.98 Cr | - | ₹14 Cr |
Foreign Exchange Gains | ₹17 Cr | ₹8.75 Cr | ₹0.07 Cr | ₹22 Cr | - |
Others | ₹0.14 Cr | ₹0.10 Cr | ₹0.22 Cr | ₹0.04 Cr | ₹0.17 Cr |
Operating Profit | ₹166 Cr | ₹162 Cr | ₹106 Cr | ₹107 Cr | ₹137 Cr |
Interest | ₹19 Cr | ₹13 Cr | ₹14 Cr | ₹23 Cr | ₹6.24 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹9.38 Cr | ₹7.16 Cr | ₹7.93 Cr | ₹0.72 Cr | ₹0.99 Cr |
Intereston Fixed deposits | ₹0.11 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.12 Cr | ₹0.07 Cr |
Bank Charges etc | ₹5.43 Cr | ₹2.56 Cr | ₹2.24 Cr | ₹3.41 Cr | ₹3.96 Cr |
Other Interest | ₹3.70 Cr | ₹3.03 Cr | ₹4.05 Cr | ₹19 Cr | ₹1.23 Cr |
PBDT | ₹147 Cr | ₹149 Cr | ₹91 Cr | ₹84 Cr | ₹131 Cr |
Depreciation | ₹36 Cr | ₹35 Cr | ₹32 Cr | ₹30 Cr | ₹22 Cr |
Profit Before Taxation & Exceptional Items | ₹111 Cr | ₹115 Cr | ₹59 Cr | ₹54 Cr | ₹109 Cr |
Exceptional Income / Expenses | - | - | - | ₹-9.73 Cr | - |
Profit Before Tax | ₹111 Cr | ₹115 Cr | ₹59 Cr | ₹44 Cr | ₹109 Cr |
Provision for Tax | ₹28 Cr | ₹30 Cr | ₹16 Cr | ₹-2.51 Cr | ₹36 Cr |
Current Income Tax | ₹30 Cr | ₹29 Cr | ₹17 Cr | ₹11 Cr | ₹38 Cr |
Deferred Tax | ₹-1.72 Cr | ₹2.72 Cr | ₹-1.24 Cr | ₹-12 Cr | ₹-0.61 Cr |
Other taxes | ₹-0.26 Cr | ₹-1.77 Cr | ₹0.46 Cr | ₹-0.80 Cr | ₹-1.75 Cr |
Profit After Tax | ₹83 Cr | ₹85 Cr | ₹43 Cr | ₹47 Cr | ₹73 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.03 Cr | ₹0.08 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.06 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹82 Cr | ₹85 Cr | ₹43 Cr | ₹47 Cr | ₹73 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹347 Cr | ₹268 Cr | ₹225 Cr | ₹178 Cr | ₹115 Cr |
Appropriations | ₹430 Cr | ₹353 Cr | ₹268 Cr | ₹225 Cr | ₹189 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹5.17 Cr | ₹5.78 Cr | - | - | ₹11 Cr |
Equity Dividend % | ₹30.00 | - | ₹22.50 | - | - |
Earnings Per Share | ₹32.87 | ₹32.99 | ₹16.82 | ₹18.28 | ₹28.58 |
Adjusted EPS | ₹32.87 | ₹32.99 | ₹16.82 | ₹18.28 | ₹28.58 |
Compare Income Statement of peers of SP APPARELS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SP APPARELS | ₹1,824.5 Cr | 9.2% | 4.8% | 13.5% | Stock Analytics | |
PAGE INDUSTRIES | ₹50,093.4 Cr | 9.5% | 13.7% | 22.6% | Stock Analytics | |
KPR MILL | ₹35,307.7 Cr | 12.4% | 15.5% | 19.2% | Stock Analytics | |
VEDANT FASHIONS | ₹19,091.8 Cr | 0.9% | NA | -11.1% | Stock Analytics | |
VARDHMAN TEXTILES | ₹14,374.9 Cr | 7.3% | 27% | 1% | Stock Analytics | |
SWAN ENERGY | ₹13,547.6 Cr | 8.1% | 0.3% | -40.1% | Stock Analytics |
SP APPARELS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SP APPARELS | 9.2% |
4.8% |
13.5% |
SENSEX | 5.3% |
4% |
3.2% |
You may also like the below Video Courses