SUMITOMO CHEMICAL INDIA
|
SUMITOMO CHEMICAL INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,225 Cr | ₹3,963 Cr | ₹3,524 Cr | ₹3,034 Cr | ₹2,732 Cr |
Sales | ₹3,199 Cr | ₹3,925 Cr | ₹3,495 Cr | ₹3,012 Cr | ₹2,698 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.09 Cr | ₹0.26 Cr | ₹0.61 Cr | ₹0.90 Cr | ₹0.68 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹26 Cr | ₹37 Cr | ₹28 Cr | ₹21 Cr | ₹33 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,844 Cr | ₹3,511 Cr | ₹3,061 Cr | ₹2,645 Cr | ₹2,425 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹89 Cr | ₹146 Cr | ₹-171 Cr | ₹-118 Cr | ₹129 Cr |
Raw Material Consumed | ₹1,548 Cr | ₹1,923 Cr | ₹1,897 Cr | ₹1,604 Cr | ₹1,339 Cr |
Opening Raw Materials | ₹374 Cr | ₹277 Cr | ₹265 Cr | ₹226 Cr | ₹189 Cr |
Purchases Raw Materials | ₹1,084 Cr | ₹1,752 Cr | ₹1,678 Cr | ₹1,435 Cr | ₹1,185 Cr |
Closing Raw Materials | ₹189 Cr | ₹374 Cr | ₹277 Cr | ₹265 Cr | ₹226 Cr |
Other Direct Purchases / Brought in cost | ₹280 Cr | ₹267 Cr | ₹231 Cr | ₹209 Cr | ₹191 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹36 Cr | ₹39 Cr | ₹35 Cr | ₹27 Cr | ₹28 Cr |
Electricity & Power | ₹36 Cr | ₹39 Cr | ₹35 Cr | ₹27 Cr | ₹28 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹232 Cr | ₹218 Cr | ₹202 Cr | ₹194 Cr | ₹179 Cr |
Salaries, Wages & Bonus | ₹202 Cr | ₹190 Cr | ₹176 Cr | ₹172 Cr | ₹157 Cr |
Contributions to EPF & Pension Funds | ₹11 Cr | ₹11 Cr | ₹9.53 Cr | ₹9.18 Cr | ₹9.28 Cr |
Workmen and Staff Welfare Expenses | ₹13 Cr | ₹13 Cr | ₹10 Cr | ₹8.37 Cr | ₹9.22 Cr |
Other Employees Cost | ₹5.28 Cr | ₹4.18 Cr | ₹6.34 Cr | ₹4.96 Cr | ₹3.39 Cr |
Other Manufacturing Expenses | ₹221 Cr | ₹265 Cr | ₹247 Cr | ₹229 Cr | ₹200 Cr |
Sub-contracted / Out sourced services | ₹37 Cr | ₹30 Cr | ₹31 Cr | ₹28 Cr | ₹27 Cr |
Processing Charges | ₹16 Cr | ₹6.29 Cr | ₹6.88 Cr | ₹7.47 Cr | ₹3.64 Cr |
Repairs and Maintenance | ₹20 Cr | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹21 Cr |
Packing Material Consumed | ₹139 Cr | ₹202 Cr | ₹182 Cr | ₹170 Cr | ₹139 Cr |
Other Mfg Exp | ₹9.58 Cr | ₹9.97 Cr | ₹10 Cr | ₹8.28 Cr | ₹10 Cr |
General and Administration Expenses | ₹63 Cr | ₹54 Cr | ₹43 Cr | ₹51 Cr | ₹58 Cr |
Rent , Rates & Taxes | ₹8.05 Cr | ₹7.25 Cr | ₹7.16 Cr | ₹4.52 Cr | ₹8.42 Cr |
Insurance | ₹7.33 Cr | ₹6.95 Cr | ₹5.55 Cr | ₹5.78 Cr | ₹4.55 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹14 Cr | ₹10 Cr | ₹8.76 Cr | ₹22 Cr | ₹16 Cr |
Traveling and conveyance | ₹29 Cr | ₹25 Cr | ₹18 Cr | ₹15 Cr | ₹24 Cr |
Other Administration | ₹5.08 Cr | ₹4.23 Cr | ₹3.68 Cr | ₹3.85 Cr | ₹4.63 Cr |
Selling and Distribution Expenses | ₹119 Cr | ₹144 Cr | ₹153 Cr | ₹112 Cr | ₹105 Cr |
Advertisement & Sales Promotion | ₹39 Cr | ₹47 Cr | ₹40 Cr | ₹35 Cr | ₹41 Cr |
Sales Commissions & Incentives | - | - | - | ₹10 Cr | ₹6.49 Cr |
Freight and Forwarding | ₹80 Cr | ₹97 Cr | ₹113 Cr | ₹67 Cr | ₹58 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹62 Cr | ₹62 Cr | ₹54 Cr | ₹58 Cr | ₹51 Cr |
Bad debts /advances written off | ₹14 Cr | ₹0.13 Cr | - | - | - |
Provision for doubtful debts | ₹9.60 Cr | ₹21 Cr | ₹23 Cr | ₹21 Cr | ₹8.51 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | ₹1.48 Cr | ₹3.27 Cr | ₹4.66 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹38 Cr | ₹41 Cr | ₹29 Cr | ₹35 Cr | ₹38 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,369 Cr | ₹2,850 Cr | ₹2,459 Cr | ₹2,157 Cr | ₹2,090 Cr |
Operating Profit (Excl OI) | ₹475 Cr | ₹661 Cr | ₹602 Cr | ₹488 Cr | ₹335 Cr |
Other Income | ₹96 Cr | ₹51 Cr | ₹27 Cr | ₹19 Cr | ₹11 Cr |
Interest Received | ₹59 Cr | ₹25 Cr | ₹10 Cr | ₹9.95 Cr | ₹3.92 Cr |
Dividend Received | - | - | ₹0.00 Cr | - | ₹0.40 Cr |
Profit on sale of Fixed Assets | ₹0.21 Cr | - | ₹0.40 Cr | ₹0.03 Cr | ₹0.07 Cr |
Profits on sale of Investments | - | - | ₹6.69 Cr | ₹7.39 Cr | ₹1.55 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.18 Cr | ₹1.55 Cr | - | - | - |
Others | ₹36 Cr | ₹25 Cr | ₹9.35 Cr | ₹1.20 Cr | ₹4.78 Cr |
Operating Profit | ₹571 Cr | ₹712 Cr | ₹629 Cr | ₹507 Cr | ₹345 Cr |
Interest | ₹5.69 Cr | ₹6.21 Cr | ₹7.98 Cr | ₹6.93 Cr | ₹7.09 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.59 Cr | ₹0.81 Cr | ₹1.81 Cr | ₹1.37 Cr | ₹1.57 Cr |
Other Interest | ₹5.11 Cr | ₹5.39 Cr | ₹6.17 Cr | ₹5.56 Cr | ₹5.51 Cr |
PBDT | ₹565 Cr | ₹706 Cr | ₹621 Cr | ₹500 Cr | ₹338 Cr |
Depreciation | ₹62 Cr | ₹52 Cr | ₹45 Cr | ₹47 Cr | ₹41 Cr |
Profit Before Taxation & Exceptional Items | ₹503 Cr | ₹654 Cr | ₹576 Cr | ₹453 Cr | ₹297 Cr |
Exceptional Income / Expenses | - | - | - | - | ₹-31 Cr |
Profit Before Tax | ₹503 Cr | ₹654 Cr | ₹576 Cr | ₹453 Cr | ₹267 Cr |
Provision for Tax | ₹133 Cr | ₹152 Cr | ₹152 Cr | ₹108 Cr | ₹62 Cr |
Current Income Tax | ₹123 Cr | ₹167 Cr | ₹144 Cr | ₹107 Cr | ₹79 Cr |
Deferred Tax | ₹5.98 Cr | ₹0.42 Cr | ₹3.86 Cr | ₹6.13 Cr | ₹-14 Cr |
Other taxes | ₹4.06 Cr | ₹-16 Cr | ₹4.64 Cr | ₹-5.74 Cr | ₹-3.32 Cr |
Profit After Tax | ₹370 Cr | ₹502 Cr | ₹424 Cr | ₹345 Cr | ₹205 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.20 Cr | - | ₹0.01 Cr | ₹-0.10 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹370 Cr | ₹502 Cr | ₹424 Cr | ₹345 Cr | ₹205 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹164 Cr | ₹161 Cr | ₹152 Cr | ₹108 Cr | ₹260 Cr |
Appropriations | ₹533 Cr | ₹664 Cr | ₹575 Cr | ₹453 Cr | ₹465 Cr |
General Reserves | - | ₹450 Cr | ₹375 Cr | ₹275 Cr | ₹325 Cr |
Proposed Equity Dividend | - | - | - | - | ₹6.04 Cr |
Corporate dividend tax | - | - | - | - | ₹3.29 Cr |
Other Appropriation | ₹60 Cr | ₹50 Cr | ₹37 Cr | ₹26 Cr | ₹13 Cr |
Equity Dividend % | ₹59.00 | ₹12.00 | ₹10.00 | ₹8.00 | ₹5.50 |
Earnings Per Share | ₹7.40 | ₹10.06 | ₹8.49 | ₹6.92 | ₹4.10 |
Adjusted EPS | ₹7.40 | ₹10.06 | ₹8.49 | ₹6.92 | ₹4.10 |
Compare Income Statement of peers of SUMITOMO CHEMICAL INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SUMITOMO CHEMICAL INDIA | ₹23,657.3 Cr | -7.1% | -9.8% | 13.8% | Stock Analytics | |
PI INDUSTRIES | ₹52,497.5 Cr | -4.7% | -13.5% | -1.6% | Stock Analytics | |
UPL | ₹45,762.3 Cr | 0.4% | -1.4% | -0.4% | Stock Analytics | |
BAYER CROPSCIENCE | ₹23,234.4 Cr | -5.6% | -17.3% | -14.2% | Stock Analytics | |
BASF INDIA | ₹21,375.1 Cr | -4.8% | -12.9% | 58.4% | Stock Analytics | |
RALLIS INDIA | ₹5,572.5 Cr | -3.8% | -7.9% | 8.6% | Stock Analytics |
SUMITOMO CHEMICAL INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SUMITOMO CHEMICAL INDIA | -7.1% |
-9.8% |
13.8% |
SENSEX | -2.2% |
-5.9% |
7.2% |
You may also like the below Video Courses