SUPER TANNERY
|
SUPER TANNERY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹229 Cr | ₹227 Cr | ₹221 Cr | ₹191 Cr | ₹186 Cr |
Sales | ₹216 Cr | ₹214 Cr | ₹209 Cr | ₹182 Cr | ₹173 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹9.35 Cr | ₹13 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹229 Cr | ₹227 Cr | ₹221 Cr | ₹191 Cr | ₹186 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹2.92 Cr | ₹7.94 Cr | ₹8.30 Cr | ₹7.98 Cr | ₹-11 Cr |
Raw Material Consumed | ₹146 Cr | ₹85 Cr | ₹94 Cr | ₹76 Cr | ₹86 Cr |
Opening Raw Materials | ₹15 Cr | ₹12 Cr | ₹17 Cr | ₹17 Cr | ₹26 Cr |
Purchases Raw Materials | ₹135 Cr | ₹68 Cr | ₹77 Cr | ₹60 Cr | ₹64 Cr |
Closing Raw Materials | ₹13 Cr | ₹15 Cr | ₹12 Cr | ₹17 Cr | ₹17 Cr |
Other Direct Purchases / Brought in cost | ₹9.11 Cr | ₹20 Cr | ₹12 Cr | ₹16 Cr | ₹14 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹6.46 Cr | ₹7.07 Cr | ₹5.79 Cr | ₹5.26 Cr | ₹5.30 Cr |
Electricity & Power | ₹6.46 Cr | ₹7.07 Cr | ₹5.79 Cr | ₹5.26 Cr | ₹5.30 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹11 Cr | ₹9.86 Cr | ₹8.57 Cr | ₹7.71 Cr | ₹7.32 Cr |
Salaries, Wages & Bonus | ₹8.79 Cr | ₹7.90 Cr | ₹6.96 Cr | ₹6.28 Cr | ₹5.95 Cr |
Contributions to EPF & Pension Funds | ₹0.86 Cr | ₹0.79 Cr | ₹0.75 Cr | ₹0.63 Cr | ₹0.66 Cr |
Workmen and Staff Welfare Expenses | ₹0.74 Cr | ₹0.60 Cr | ₹0.38 Cr | ₹0.34 Cr | ₹0.30 Cr |
Other Employees Cost | ₹0.58 Cr | ₹0.57 Cr | ₹0.49 Cr | ₹0.46 Cr | ₹0.41 Cr |
Other Manufacturing Expenses | ₹19 Cr | ₹76 Cr | ₹68 Cr | ₹60 Cr | ₹64 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹9.82 Cr | ₹15 Cr |
Repairs and Maintenance | ₹3.19 Cr | ₹2.62 Cr | ₹1.07 Cr | ₹1.51 Cr | ₹1.19 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.73 Cr | ₹61 Cr | ₹55 Cr | ₹49 Cr | ₹48 Cr |
General and Administration Expenses | ₹7.17 Cr | ₹5.58 Cr | ₹4.58 Cr | ₹3.47 Cr | ₹5.50 Cr |
Rent , Rates & Taxes | ₹1.01 Cr | ₹0.83 Cr | ₹0.76 Cr | ₹0.63 Cr | ₹0.96 Cr |
Insurance | ₹0.51 Cr | ₹0.43 Cr | ₹0.28 Cr | ₹0.28 Cr | ₹0.26 Cr |
Printing and stationery | ₹0.13 Cr | ₹0.12 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.14 Cr |
Professional and legal fees | ₹0.81 Cr | ₹0.61 Cr | ₹0.68 Cr | ₹0.47 Cr | ₹0.35 Cr |
Traveling and conveyance | ₹2.77 Cr | ₹1.90 Cr | ₹1.22 Cr | ₹0.67 Cr | ₹1.71 Cr |
Other Administration | ₹1.94 Cr | ₹1.70 Cr | ₹1.54 Cr | ₹1.33 Cr | ₹2.08 Cr |
Selling and Distribution Expenses | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹11 Cr | ₹11 Cr |
Advertisement & Sales Promotion | ₹0.15 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.05 Cr |
Sales Commissions & Incentives | ₹2.50 Cr | ₹1.04 Cr | ₹1.15 Cr | ₹1.70 Cr | ₹2.35 Cr |
Freight and Forwarding | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹8.18 Cr | ₹7.83 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.75 Cr | ₹0.70 Cr | ₹0.85 Cr | ₹0.90 Cr | ₹0.74 Cr |
Miscellaneous Expenses | ₹3.97 Cr | ₹3.39 Cr | ₹2.24 Cr | ₹3.63 Cr | ₹4.22 Cr |
Bad debts /advances written off | ₹1.08 Cr | ₹0.28 Cr | ₹0.62 Cr | ₹0.68 Cr | ₹0.91 Cr |
Provision for doubtful debts | ₹0.10 Cr | ₹0.18 Cr | ₹0.34 Cr | ₹0.33 Cr | - |
Losson disposal of fixed assets(net) | ₹0.03 Cr | ₹0.00 Cr | ₹0.04 Cr | ₹0.14 Cr | ₹0.03 Cr |
Losson foreign exchange fluctuations | ₹0.56 Cr | ₹0.64 Cr | ₹0.20 Cr | ₹0.34 Cr | ₹0.19 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.20 Cr | ₹2.29 Cr | ₹1.04 Cr | ₹2.14 Cr | ₹3.10 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹211 Cr | ₹210 Cr | ₹206 Cr | ₹175 Cr | ₹172 Cr |
Operating Profit (Excl OI) | ₹18 Cr | ₹17 Cr | ₹15 Cr | ₹16 Cr | ₹14 Cr |
Other Income | ₹2.19 Cr | ₹2.31 Cr | ₹2.55 Cr | ₹1.18 Cr | ₹1.07 Cr |
Interest Received | ₹0.26 Cr | ₹0.25 Cr | ₹0.24 Cr | ₹0.27 Cr | ₹0.24 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.00 Cr | ₹0.34 Cr | ₹0.06 Cr | ₹0.06 Cr | - |
Profits on sale of Investments | - | - | - | - | ₹0.04 Cr |
Provision Written Back | - | - | - | ₹0.01 Cr | - |
Foreign Exchange Gains | - | ₹0.21 Cr | - | ₹0.01 Cr | - |
Others | ₹1.92 Cr | ₹1.52 Cr | ₹2.25 Cr | ₹0.83 Cr | ₹0.79 Cr |
Operating Profit | ₹20 Cr | ₹19 Cr | ₹17 Cr | ₹17 Cr | ₹15 Cr |
Interest | ₹4.63 Cr | ₹4.47 Cr | ₹3.97 Cr | ₹5.35 Cr | ₹6.75 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.07 Cr | - | ₹0.01 Cr | ₹0.03 Cr | ₹0.04 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.50 Cr | ₹0.95 Cr | ₹1.12 Cr | ₹1.23 Cr | ₹1.25 Cr |
Other Interest | ₹4.06 Cr | ₹3.52 Cr | ₹2.84 Cr | ₹4.10 Cr | ₹5.46 Cr |
PBDT | ₹15 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹8.47 Cr |
Depreciation | ₹6.80 Cr | ₹6.68 Cr | ₹6.27 Cr | ₹5.96 Cr | ₹5.71 Cr |
Profit Before Taxation & Exceptional Items | ₹8.39 Cr | ₹7.86 Cr | ₹7.18 Cr | ₹6.08 Cr | ₹2.76 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹8.39 Cr | ₹7.86 Cr | ₹7.18 Cr | ₹6.08 Cr | ₹2.76 Cr |
Provision for Tax | ₹2.66 Cr | ₹1.53 Cr | ₹2.61 Cr | ₹1.32 Cr | ₹-0.85 Cr |
Current Income Tax | ₹1.90 Cr | ₹1.80 Cr | ₹1.62 Cr | ₹1.31 Cr | ₹1.00 Cr |
Deferred Tax | ₹0.55 Cr | ₹0.34 Cr | ₹0.25 Cr | ₹-0.03 Cr | ₹-1.83 Cr |
Other taxes | ₹0.21 Cr | ₹-0.61 Cr | ₹0.74 Cr | ₹0.04 Cr | ₹-0.02 Cr |
Profit After Tax | ₹5.73 Cr | ₹6.33 Cr | ₹4.57 Cr | ₹4.76 Cr | ₹3.61 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.12 Cr | ₹-0.02 Cr | ₹-0.01 Cr | ₹0.00 Cr | ₹-0.19 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | ₹0.11 Cr | - | - | - |
Consolidated Net Profit | ₹5.85 Cr | ₹6.42 Cr | ₹4.57 Cr | ₹4.76 Cr | ₹3.42 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹33 Cr | ₹27 Cr | ₹22 Cr | ₹17 Cr | ₹15 Cr |
Appropriations | ₹39 Cr | ₹33 Cr | ₹27 Cr | ₹22 Cr | ₹18 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.12 Cr | - | ₹-0.18 Cr | ₹-0.15 Cr | ₹0.41 Cr |
Equity Dividend % | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | - |
Earnings Per Share | ₹0.54 | ₹0.59 | ₹0.42 | ₹0.44 | ₹0.32 |
Adjusted EPS | ₹0.54 | ₹0.59 | ₹0.42 | ₹0.44 | ₹0.32 |
Compare Income Statement of peers of SUPER TANNERY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SUPER TANNERY | ₹135.9 Cr | -2.9% | -4% | 39.6% | Stock Analytics | |
BHARTIYA INTERNATIONAL | ₹1,005.1 Cr | 15.3% | 20.5% | 227.5% | Stock Analytics | |
AKI INDIA | ₹158.6 Cr | -6.5% | -7.1% | -26.7% | Stock Analytics |
SUPER TANNERY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SUPER TANNERY | -2.9% |
-4% |
39.6% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses