SUDARSHAN CHEMICAL INDUSTRIES
|
SUDARSHAN CHEMICAL INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,539 Cr | ₹2,302 Cr | ₹2,201 Cr | ₹1,864 Cr | ₹1,708 Cr |
Sales | ₹2,512 Cr | ₹2,274 Cr | ₹2,182 Cr | ₹1,844 Cr | ₹1,681 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹2.73 Cr | ₹2.62 Cr | ₹1.35 Cr | ₹0.03 Cr | ₹0.15 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹24 Cr | ₹25 Cr | ₹18 Cr | ₹20 Cr | ₹27 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,539 Cr | ₹2,302 Cr | ₹2,201 Cr | ₹1,864 Cr | ₹1,708 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹16 Cr | ₹42 Cr | ₹-116 Cr | ₹20 Cr | ₹-52 Cr |
Raw Material Consumed | ₹1,400 Cr | ₹1,327 Cr | ₹1,387 Cr | ₹1,040 Cr | ₹1,028 Cr |
Opening Raw Materials | ₹146 Cr | ₹163 Cr | ₹142 Cr | ₹125 Cr | ₹101 Cr |
Purchases Raw Materials | ₹1,342 Cr | ₹1,296 Cr | ₹1,395 Cr | ₹1,038 Cr | ₹1,025 Cr |
Closing Raw Materials | ₹107 Cr | ₹146 Cr | ₹163 Cr | ₹142 Cr | ₹125 Cr |
Other Direct Purchases / Brought in cost | ₹19 Cr | ₹13 Cr | ₹13 Cr | ₹20 Cr | ₹28 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹165 Cr | ₹168 Cr | ₹146 Cr | ₹96 Cr | ₹78 Cr |
Electricity & Power | ₹153 Cr | ₹157 Cr | ₹133 Cr | ₹83 Cr | ₹66 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹12 Cr | ₹10 Cr | ₹13 Cr | ₹14 Cr | ₹13 Cr |
Employee Cost | ₹210 Cr | ₹184 Cr | ₹184 Cr | ₹156 Cr | ₹146 Cr |
Salaries, Wages & Bonus | ₹185 Cr | ₹162 Cr | ₹161 Cr | ₹139 Cr | ₹133 Cr |
Contributions to EPF & Pension Funds | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹8.94 Cr | ₹8.30 Cr |
Workmen and Staff Welfare Expenses | ₹9.52 Cr | ₹7.94 Cr | ₹9.26 Cr | ₹6.01 Cr | ₹4.18 Cr |
Other Employees Cost | ₹3.57 Cr | ₹3.43 Cr | ₹3.17 Cr | ₹1.26 Cr | - |
Other Manufacturing Expenses | ₹176 Cr | ₹155 Cr | ₹152 Cr | ₹124 Cr | ₹111 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹73 Cr | ₹63 Cr | ₹58 Cr | ₹50 Cr | ₹46 Cr |
Repairs and Maintenance | ₹41 Cr | ₹36 Cr | ₹38 Cr | ₹29 Cr | ₹24 Cr |
Packing Material Consumed | ₹27 Cr | ₹24 Cr | ₹25 Cr | ₹19 Cr | ₹16 Cr |
Other Mfg Exp | ₹35 Cr | ₹31 Cr | ₹31 Cr | ₹25 Cr | ₹24 Cr |
General and Administration Expenses | ₹117 Cr | ₹82 Cr | ₹72 Cr | ₹70 Cr | ₹78 Cr |
Rent , Rates & Taxes | ₹35 Cr | ₹14 Cr | ₹8.94 Cr | ₹11 Cr | ₹6.66 Cr |
Insurance | ₹9.21 Cr | ₹11 Cr | ₹8.15 Cr | ₹5.66 Cr | ₹5.61 Cr |
Printing and stationery | ₹11 Cr | ₹9.64 Cr | ₹8.84 Cr | ₹7.50 Cr | ₹7.28 Cr |
Professional and legal fees | ₹45 Cr | ₹33 Cr | ₹37 Cr | ₹41 Cr | ₹38 Cr |
Traveling and conveyance | ₹15 Cr | ₹14 Cr | ₹7.41 Cr | ₹3.94 Cr | ₹20 Cr |
Other Administration | ₹2.10 Cr | ₹1.01 Cr | ₹1.89 Cr | ₹0.85 Cr | ₹0.91 Cr |
Selling and Distribution Expenses | ₹78 Cr | ₹69 Cr | ₹56 Cr | ₹49 Cr | ₹38 Cr |
Advertisement & Sales Promotion | ₹3.63 Cr | ₹4.59 Cr | ₹1.05 Cr | ₹1.57 Cr | ₹3.24 Cr |
Sales Commissions & Incentives | ₹9.75 Cr | ₹13 Cr | ₹19 Cr | ₹17 Cr | ₹18 Cr |
Freight and Forwarding | ₹64 Cr | ₹52 Cr | ₹37 Cr | ₹30 Cr | ₹17 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹62 Cr | ₹63 Cr | ₹42 Cr | ₹29 Cr | ₹32 Cr |
Bad debts /advances written off | ₹4.57 Cr | ₹0.45 Cr | ₹0.66 Cr | ₹1.68 Cr | ₹2.76 Cr |
Provision for doubtful debts | ₹1.96 Cr | ₹0.84 Cr | ₹1.09 Cr | - | ₹7.02 Cr |
Losson disposal of fixed assets(net) | - | ₹0.06 Cr | - | - | ₹0.01 Cr |
Losson foreign exchange fluctuations | ₹10 Cr | ₹17 Cr | ₹0.92 Cr | - | ₹1.41 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹45 Cr | ₹44 Cr | ₹39 Cr | ₹27 Cr | ₹21 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,222 Cr | ₹2,089 Cr | ₹1,923 Cr | ₹1,584 Cr | ₹1,460 Cr |
Operating Profit (Excl OI) | ₹317 Cr | ₹213 Cr | ₹278 Cr | ₹280 Cr | ₹248 Cr |
Other Income | ₹19 Cr | ₹4.79 Cr | ₹5.00 Cr | ₹17 Cr | ₹4.68 Cr |
Interest Received | ₹4.06 Cr | ₹3.41 Cr | ₹2.98 Cr | ₹1.93 Cr | ₹2.72 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.09 Cr | - | ₹0.23 Cr | ₹0.14 Cr | ₹0.48 Cr |
Profits on sale of Investments | ₹8.34 Cr | - | - | - | - |
Provision Written Back | ₹2.50 Cr | ₹0.15 Cr | ₹0.40 Cr | ₹2.93 Cr | - |
Foreign Exchange Gains | - | - | - | ₹8.07 Cr | - |
Others | ₹3.53 Cr | ₹1.23 Cr | ₹1.40 Cr | ₹3.97 Cr | ₹1.48 Cr |
Operating Profit | ₹335 Cr | ₹218 Cr | ₹283 Cr | ₹297 Cr | ₹253 Cr |
Interest | ₹39 Cr | ₹44 Cr | ₹23 Cr | ₹20 Cr | ₹16 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹33 Cr | ₹39 Cr | ₹17 Cr | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.87 Cr | ₹4.16 Cr | ₹5.18 Cr | ₹3.60 Cr | ₹3.58 Cr |
Other Interest | ₹1.90 Cr | ₹0.54 Cr | ₹0.46 Cr | ₹17 Cr | ₹13 Cr |
PBDT | ₹297 Cr | ₹174 Cr | ₹260 Cr | ₹277 Cr | ₹237 Cr |
Depreciation | ₹141 Cr | ₹114 Cr | ₹89 Cr | ₹87 Cr | ₹74 Cr |
Profit Before Taxation & Exceptional Items | ₹155 Cr | ₹60 Cr | ₹171 Cr | ₹190 Cr | ₹163 Cr |
Exceptional Income / Expenses | ₹315 Cr | - | - | - | ₹17 Cr |
Profit Before Tax | ₹471 Cr | ₹60 Cr | ₹171 Cr | ₹190 Cr | ₹180 Cr |
Provision for Tax | ₹113 Cr | ₹15 Cr | ₹41 Cr | ₹49 Cr | ₹35 Cr |
Current Income Tax | ₹95 Cr | ₹5.88 Cr | ₹38 Cr | ₹41 Cr | ₹40 Cr |
Deferred Tax | ₹19 Cr | ₹9.93 Cr | ₹2.87 Cr | ₹9.73 Cr | ₹-4.94 Cr |
Other taxes | - | ₹-0.84 Cr | - | ₹-1.03 Cr | - |
Profit After Tax | ₹357 Cr | ₹45 Cr | ₹130 Cr | ₹141 Cr | ₹145 Cr |
Extra items | - | - | - | - | ₹-0.55 Cr |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹357 Cr | ₹45 Cr | ₹130 Cr | ₹141 Cr | ₹145 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹595 Cr | ₹585 Cr | ₹497 Cr | ₹357 Cr | ₹316 Cr |
Appropriations | ₹952 Cr | ₹629 Cr | ₹627 Cr | ₹498 Cr | ₹461 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹8.62 Cr |
Other Appropriation | ₹7.79 Cr | ₹-0.13 Cr | ₹42 Cr | ₹0.99 Cr | ₹52 Cr |
Equity Dividend % | ₹230.00 | ₹75.00 | ₹250.00 | ₹300.00 | ₹315.00 |
Earnings Per Share | ₹51.64 | ₹6.47 | ₹18.77 | ₹20.38 | ₹20.88 |
Adjusted EPS | ₹51.64 | ₹6.47 | ₹18.77 | ₹20.38 | ₹20.88 |
Compare Income Statement of peers of SUDARSHAN CHEMICAL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SUDARSHAN CHEMICAL INDUSTRIES | ₹6,322.8 Cr | -0.1% | -9.7% | 103.3% | Stock Analytics | |
KIRI INDUSTRIES | ₹3,283.5 Cr | 50.3% | 59.3% | 95.2% | Stock Analytics | |
VIDHI SPECIALTY FOOD INGREDIENTS | ₹2,394.1 Cr | -1.1% | 2.3% | 13.8% | Stock Analytics | |
BODAL CHEMICALS | ₹893.8 Cr | -2.6% | -12.3% | -2.7% | Stock Analytics | |
SHREE PUSHKAR CHEMICALS & FERTILISERS | ₹879.1 Cr | -1.5% | -1.2% | 37.2% | Stock Analytics | |
BHAGERIA INDUSTRIES | ₹867.7 Cr | -4% | -4.4% | 36.3% | Stock Analytics |
SUDARSHAN CHEMICAL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SUDARSHAN CHEMICAL INDUSTRIES | -0.1% |
-9.7% |
103.3% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses