STOVEC INDUSTRIES
|
STOVEC INDUSTRIES Last 5 Year Income Statement History
[Standalone]
Dec2023 | Dec2022 | Dec2021 | Dec2020 | Dec2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹207 Cr | ₹236 Cr | ₹233 Cr | ₹151 Cr | ₹194 Cr |
Sales | ₹181 Cr | ₹204 Cr | ₹203 Cr | ₹132 Cr | ₹176 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹4.13 Cr | ₹6.17 Cr | ₹6.73 Cr | ₹4.75 Cr | ₹4.48 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹22 Cr | ₹26 Cr | ₹24 Cr | ₹14 Cr | ₹14 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹207 Cr | ₹236 Cr | ₹233 Cr | ₹151 Cr | ₹194 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-2.85 Cr | ₹-9.74 Cr | ₹-2.55 Cr | ₹-0.03 Cr | ₹-4.19 Cr |
Raw Material Consumed | ₹128 Cr | ₹148 Cr | ₹129 Cr | ₹80 Cr | ₹100 Cr |
Opening Raw Materials | ₹27 Cr | ₹19 Cr | ₹13 Cr | ₹15 Cr | ₹8.61 Cr |
Purchases Raw Materials | ₹111 Cr | ₹145 Cr | ₹130 Cr | ₹76 Cr | ₹100 Cr |
Closing Raw Materials | ₹25 Cr | ₹27 Cr | ₹19 Cr | ₹13 Cr | ₹15 Cr |
Other Direct Purchases / Brought in cost | ₹15 Cr | ₹12 Cr | ₹4.69 Cr | ₹1.80 Cr | ₹6.05 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹16 Cr | ₹17 Cr | ₹17 Cr | ₹12 Cr | ₹15 Cr |
Electricity & Power | ₹16 Cr | ₹17 Cr | ₹17 Cr | ₹12 Cr | ₹15 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹25 Cr | ₹26 Cr | ₹24 Cr | ₹21 Cr | ₹20 Cr |
Salaries, Wages & Bonus | ₹21 Cr | ₹22 Cr | ₹21 Cr | ₹19 Cr | ₹17 Cr |
Contributions to EPF & Pension Funds | ₹1.04 Cr | ₹0.96 Cr | ₹0.88 Cr | ₹0.78 Cr | ₹0.75 Cr |
Workmen and Staff Welfare Expenses | ₹1.63 Cr | ₹1.77 Cr | ₹1.54 Cr | ₹1.23 Cr | ₹1.47 Cr |
Other Employees Cost | ₹0.70 Cr | ₹0.45 Cr | ₹0.34 Cr | ₹0.30 Cr | ₹0.24 Cr |
Other Manufacturing Expenses | ₹7.88 Cr | ₹8.47 Cr | ₹8.29 Cr | ₹5.68 Cr | ₹6.81 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹1.85 Cr | ₹1.82 Cr | ₹1.60 Cr | ₹1.66 Cr | ₹1.68 Cr |
Packing Material Consumed | ₹2.06 Cr | ₹2.07 Cr | ₹2.18 Cr | ₹0.96 Cr | ₹1.04 Cr |
Other Mfg Exp | ₹3.98 Cr | ₹4.58 Cr | ₹4.51 Cr | ₹3.06 Cr | ₹4.09 Cr |
General and Administration Expenses | ₹11 Cr | ₹9.99 Cr | ₹9.28 Cr | ₹8.40 Cr | ₹9.38 Cr |
Rent , Rates & Taxes | ₹0.26 Cr | ₹0.22 Cr | ₹0.37 Cr | ₹0.57 Cr | ₹1.21 Cr |
Insurance | ₹0.36 Cr | ₹0.38 Cr | ₹0.44 Cr | ₹0.35 Cr | ₹0.22 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | ₹0.86 Cr |
Traveling and conveyance | - | - | - | - | ₹1.20 Cr |
Other Administration | ₹10 Cr | ₹9.38 Cr | ₹8.47 Cr | ₹7.48 Cr | ₹5.89 Cr |
Selling and Distribution Expenses | ₹3.04 Cr | ₹3.93 Cr | ₹4.63 Cr | ₹3.41 Cr | ₹6.97 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹6.82 Cr | ₹6.70 Cr | ₹6.35 Cr | ₹5.19 Cr | ₹4.71 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.46 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.48 Cr | - |
Losson disposal of fixed assets(net) | ₹0.03 Cr | ₹0.19 Cr | ₹0.00 Cr | ₹0.10 Cr | ₹0.02 Cr |
Losson foreign exchange fluctuations | - | ₹0.03 Cr | ₹0.25 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹6.33 Cr | ₹6.29 Cr | ₹5.90 Cr | ₹4.61 Cr | ₹4.68 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹194 Cr | ₹210 Cr | ₹196 Cr | ₹135 Cr | ₹158 Cr |
Operating Profit (Excl OI) | ₹13 Cr | ₹26 Cr | ₹37 Cr | ₹16 Cr | ₹36 Cr |
Other Income | ₹4.43 Cr | ₹4.62 Cr | ₹5.62 Cr | ₹5.83 Cr | ₹5.49 Cr |
Interest Received | ₹2.72 Cr | ₹3.09 Cr | ₹3.50 Cr | ₹3.76 Cr | ₹4.22 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.82 Cr | ₹0.41 Cr | ₹1.21 Cr | ₹1.32 Cr | ₹0.15 Cr |
Foreign Exchange Gains | ₹0.32 Cr | - | - | ₹0.00 Cr | ₹0.02 Cr |
Others | ₹0.57 Cr | ₹1.12 Cr | ₹0.91 Cr | ₹0.75 Cr | ₹1.10 Cr |
Operating Profit | ₹18 Cr | ₹31 Cr | ₹43 Cr | ₹22 Cr | ₹42 Cr |
Interest | ₹0.09 Cr | - | - | - | ₹0.07 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | ₹0.07 Cr |
Other Interest | ₹0.09 Cr | - | - | - | - |
PBDT | ₹18 Cr | ₹31 Cr | ₹43 Cr | ₹22 Cr | ₹42 Cr |
Depreciation | ₹6.36 Cr | ₹5.98 Cr | ₹5.10 Cr | ₹4.53 Cr | ₹4.41 Cr |
Profit Before Taxation & Exceptional Items | ₹11 Cr | ₹25 Cr | ₹37 Cr | ₹17 Cr | ₹37 Cr |
Exceptional Income / Expenses | - | ₹7.71 Cr | ₹1.59 Cr | - | - |
Profit Before Tax | ₹11 Cr | ₹32 Cr | ₹39 Cr | ₹17 Cr | ₹37 Cr |
Provision for Tax | ₹2.38 Cr | ₹7.68 Cr | ₹9.41 Cr | ₹3.70 Cr | ₹9.28 Cr |
Current Income Tax | ₹3.08 Cr | ₹8.38 Cr | ₹9.17 Cr | ₹4.04 Cr | ₹9.62 Cr |
Deferred Tax | ₹-0.32 Cr | ₹-0.52 Cr | ₹0.19 Cr | ₹-0.53 Cr | ₹-0.35 Cr |
Other taxes | ₹-0.38 Cr | ₹-0.19 Cr | ₹0.04 Cr | ₹0.18 Cr | ₹0.00 Cr |
Profit After Tax | ₹9.04 Cr | ₹25 Cr | ₹30 Cr | ₹13 Cr | ₹28 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹9.04 Cr | ₹25 Cr | ₹30 Cr | ₹13 Cr | ₹28 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹164 Cr | ₹151 Cr | ₹127 Cr | ₹126 Cr | ₹112 Cr |
Appropriations | ₹173 Cr | ₹176 Cr | ₹156 Cr | ₹139 Cr | ₹140 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹43 Cr | ₹12 Cr | ₹4.92 Cr | ₹13 Cr | ₹14 Cr |
Equity Dividend % | ₹1,740.00 | ₹470.00 | ₹570.00 | ₹220.00 | ₹600.00 |
Earnings Per Share | ₹43.28 | ₹118.62 | ₹141.96 | ₹64.48 | ₹133.80 |
Adjusted EPS | ₹43.28 | ₹118.62 | ₹141.96 | ₹64.48 | ₹133.80 |
Compare Income Statement of peers of STOVEC INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
STOVEC INDUSTRIES | ₹628.9 Cr | 4.3% | -10.4% | 25.6% | Stock Analytics | |
LAKSHMI MACHINE WORKS | ₹17,353.1 Cr | 6.5% | -1.5% | 22.8% | Stock Analytics | |
INDIAN CARD CLOTHING COMPANY | ₹158.2 Cr | 0.7% | 5.8% | -0.2% | Stock Analytics |
STOVEC INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
STOVEC INDUSTRIES | 4.3% |
-10.4% |
25.6% |
SENSEX | 0.9% |
-0.3% |
20.9% |
You may also like the below Video Courses