STOVE KRAFT
|
STOVE KRAFT Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,364 Cr | ₹1,284 Cr | ₹1,136 Cr | ₹859 Cr | ₹670 Cr |
| Sales | ₹1,337 Cr | ₹1,258 Cr | ₹1,130 Cr | ₹853 Cr | ₹667 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹27 Cr | ₹26 Cr | ₹6.67 Cr | ₹5.67 Cr | ₹3.24 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,364 Cr | ₹1,284 Cr | ₹1,136 Cr | ₹859 Cr | ₹670 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-54 Cr | ₹3.52 Cr | ₹-40 Cr | ₹-9.37 Cr | ₹-10 Cr |
| Raw Material Consumed | ₹915 Cr | ₹860 Cr | ₹814 Cr | ₹568 Cr | ₹452 Cr |
| Opening Raw Materials | ₹125 Cr | ₹96 Cr | ₹75 Cr | ₹45 Cr | ₹36 Cr |
| Purchases Raw Materials | ₹836 Cr | ₹776 Cr | ₹724 Cr | ₹472 Cr | ₹332 Cr |
| Closing Raw Materials | ₹148 Cr | ₹125 Cr | ₹96 Cr | ₹75 Cr | ₹45 Cr |
| Other Direct Purchases / Brought in cost | ₹102 Cr | ₹114 Cr | ₹111 Cr | ₹125 Cr | ₹129 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹17 Cr | ₹14 Cr | ₹13 Cr | ₹8.98 Cr | ₹6.99 Cr |
| Electricity & Power | ₹17 Cr | ₹31 Cr | ₹13 Cr | ₹8.98 Cr | ₹6.99 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | ₹-17 Cr | - | - | - |
| Employee Cost | ₹167 Cr | ₹143 Cr | ₹112 Cr | ₹81 Cr | ₹82 Cr |
| Salaries, Wages & Bonus | ₹146 Cr | ₹126 Cr | ₹96 Cr | ₹70 Cr | ₹73 Cr |
| Contributions to EPF & Pension Funds | ₹11 Cr | ₹10 Cr | ₹7.75 Cr | ₹5.78 Cr | ₹3.85 Cr |
| Workmen and Staff Welfare Expenses | ₹4.82 Cr | ₹4.32 Cr | ₹5.37 Cr | ₹2.16 Cr | ₹3.12 Cr |
| Other Employees Cost | ₹3.90 Cr | ₹2.64 Cr | ₹3.10 Cr | ₹2.80 Cr | ₹2.43 Cr |
| Other Manufacturing Expenses | ₹44 Cr | ₹33 Cr | ₹35 Cr | ₹24 Cr | ₹13 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹23 Cr | ₹20 Cr | ₹22 Cr | ₹15 Cr | ₹6.78 Cr |
| Repairs and Maintenance | ₹18 Cr | ₹9.89 Cr | ₹8.72 Cr | ₹7.00 Cr | ₹4.94 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹2.60 Cr | ₹3.65 Cr | ₹3.29 Cr | ₹2.13 Cr | ₹1.62 Cr |
| General and Administration Expenses | ₹27 Cr | ₹24 Cr | ₹13 Cr | ₹9.10 Cr | ₹17 Cr |
| Rent , Rates & Taxes | ₹1.96 Cr | ₹2.01 Cr | ₹1.86 Cr | ₹0.71 Cr | ₹1.54 Cr |
| Insurance | ₹1.60 Cr | ₹1.89 Cr | ₹1.19 Cr | ₹0.68 Cr | ₹0.79 Cr |
| Printing and stationery | ₹0.28 Cr | ₹0.42 Cr | ₹0.26 Cr | ₹0.12 Cr | ₹0.11 Cr |
| Professional and legal fees | ₹10 Cr | ₹10 Cr | ₹3.56 Cr | ₹2.59 Cr | ₹3.55 Cr |
| Traveling and conveyance | ₹11 Cr | ₹8.66 Cr | ₹4.94 Cr | ₹3.74 Cr | ₹10 Cr |
| Other Administration | ₹1.46 Cr | ₹1.38 Cr | ₹1.24 Cr | ₹1.27 Cr | ₹1.15 Cr |
| Selling and Distribution Expenses | ₹100 Cr | ₹85 Cr | ₹69 Cr | ₹57 Cr | ₹65 Cr |
| Advertisement & Sales Promotion | ₹44 Cr | ₹34 Cr | ₹28 Cr | ₹18 Cr | ₹32 Cr |
| Sales Commissions & Incentives | ₹10 Cr | ₹11 Cr | ₹7.75 Cr | ₹9.75 Cr | ₹9.07 Cr |
| Freight and Forwarding | ₹46 Cr | ₹40 Cr | ₹33 Cr | ₹29 Cr | ₹24 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹26 Cr | ₹17 Cr | ₹25 Cr | ₹7.88 Cr | ₹9.96 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹9.89 Cr | ₹4.25 Cr | ₹13 Cr | ₹4.04 Cr | ₹4.03 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹1.67 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | ₹0.84 Cr | ₹0.95 Cr | ₹1.25 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹16 Cr | ₹13 Cr | ₹9.54 Cr | ₹2.89 Cr | ₹4.68 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,240 Cr | ₹1,180 Cr | ₹1,041 Cr | ₹746 Cr | ₹636 Cr |
| Operating Profit (Excl OI) | ₹124 Cr | ₹104 Cr | ₹96 Cr | ₹113 Cr | ₹34 Cr |
| Other Income | ₹0.06 Cr | ₹-3.51 Cr | ₹0.94 Cr | ₹1.45 Cr | ₹2.13 Cr |
| Interest Received | ₹0.77 Cr | ₹0.73 Cr | ₹0.58 Cr | ₹0.50 Cr | ₹0.30 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹-1.28 Cr | ₹0.16 Cr | - | ₹0.05 Cr | ₹0.03 Cr |
| Profits on sale of Investments | - | - | - | ₹0.28 Cr | - |
| Provision Written Back | ₹0.88 Cr | - | - | ₹0.18 Cr | ₹0.31 Cr |
| Foreign Exchange Gains | ₹-0.97 Cr | ₹-4.47 Cr | - | - | - |
| Others | ₹0.65 Cr | ₹0.08 Cr | ₹0.36 Cr | ₹0.44 Cr | ₹1.49 Cr |
| Operating Profit | ₹124 Cr | ₹100 Cr | ₹97 Cr | ₹115 Cr | ₹36 Cr |
| Interest | ₹29 Cr | ₹21 Cr | ₹14 Cr | ₹19 Cr | ₹21 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹10 Cr | ₹8.89 Cr | ₹10 Cr | ₹18 Cr | ₹14 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹6.39 Cr | ₹5.59 Cr | ₹3.97 Cr | ₹1.14 Cr | ₹2.77 Cr |
| Other Interest | ₹13 Cr | ₹6.64 Cr | ₹0.28 Cr | ₹0.51 Cr | ₹3.64 Cr |
| PBDT | ₹95 Cr | ₹79 Cr | ₹82 Cr | ₹95 Cr | ₹15 Cr |
| Depreciation | ₹49 Cr | ₹32 Cr | ₹20 Cr | ₹14 Cr | ₹12 Cr |
| Profit Before Taxation & Exceptional Items | ₹46 Cr | ₹47 Cr | ₹63 Cr | ₹81 Cr | ₹2.84 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹46 Cr | ₹47 Cr | ₹63 Cr | ₹81 Cr | ₹2.84 Cr |
| Provision for Tax | ₹11 Cr | ₹12 Cr | ₹6.33 Cr | - | - |
| Current Income Tax | ₹13 Cr | ₹11 Cr | ₹9.50 Cr | - | - |
| Deferred Tax | ₹-1.12 Cr | ₹1.58 Cr | ₹-3.18 Cr | - | - |
| Other taxes | - | ₹-1.47 Cr | - | - | - |
| Profit After Tax | ₹34 Cr | ₹36 Cr | ₹56 Cr | ₹81 Cr | ₹2.84 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | ₹-1.35 Cr |
| Profit Balance B/F | ₹-18 Cr | ₹-54 Cr | ₹-110 Cr | ₹-194 Cr | ₹-195 Cr |
| Appropriations | ₹16 Cr | ₹-18 Cr | ₹-54 Cr | ₹-113 Cr | ₹-193 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.10 Cr | ₹-0.69 Cr | ₹0.17 Cr | ₹-2.33 Cr | ₹0.26 Cr |
| Equity Dividend % | ₹25.00 | - | - | - | - |
| Earnings Per Share | ₹10.33 | ₹10.83 | ₹17.10 | ₹24.91 | ₹1.15 |
| Adjusted EPS | ₹10.33 | ₹10.83 | ₹17.10 | ₹24.91 | ₹1.15 |
Compare Income Statement of peers of STOVE KRAFT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| STOVE KRAFT | ₹2,337.9 Cr | 2.6% | -1.2% | -19.8% | Stock Analytics | |
| CROMPTON GREAVES CONSUMER ELECTRICALS | ₹18,731.5 Cr | 0.8% | -5.8% | -29.5% | Stock Analytics | |
| WHIRLPOOL OF INDIA | ₹17,733.5 Cr | 13% | 5.5% | -40.4% | Stock Analytics | |
| PG ELECTROPLAST | ₹16,348.5 Cr | 1.1% | 2.6% | -5.3% | Stock Analytics | |
| EUREKA FORBES | ₹10,900.4 Cr | 3.8% | -1.8% | -6.8% | Stock Analytics | |
| TTK PRESTIGE | ₹8,798.4 Cr | -1.4% | -2.2% | -28% | Stock Analytics | |
STOVE KRAFT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| STOVE KRAFT | 2.6% |
-1.2% |
-19.8% |
| SENSEX | 2.4% |
2.3% |
4.4% |
You may also like the below Video Courses