SUPERHOUSE
|
SUPERHOUSE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹766 Cr | ₹650 Cr | ₹537 Cr | ₹609 Cr | ₹694 Cr |
Sales | ₹737 Cr | ₹631 Cr | ₹520 Cr | ₹587 Cr | ₹668 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹29 Cr | ₹19 Cr | ₹17 Cr | ₹22 Cr | ₹27 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹766 Cr | ₹650 Cr | ₹537 Cr | ₹609 Cr | ₹694 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-10 Cr | ₹-48 Cr | ₹13 Cr | ₹7.33 Cr | ₹-0.82 Cr |
Raw Material Consumed | ₹315 Cr | ₹284 Cr | ₹206 Cr | ₹235 Cr | ₹297 Cr |
Opening Raw Materials | ₹44 Cr | ₹27 Cr | ₹34 Cr | ₹31 Cr | ₹33 Cr |
Purchases Raw Materials | ₹198 Cr | ₹191 Cr | ₹118 Cr | ₹150 Cr | ₹193 Cr |
Closing Raw Materials | ₹39 Cr | ₹44 Cr | ₹27 Cr | ₹34 Cr | ₹31 Cr |
Other Direct Purchases / Brought in cost | ₹112 Cr | ₹111 Cr | ₹80 Cr | ₹88 Cr | ₹102 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹18 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr | ₹17 Cr |
Electricity & Power | ₹18 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr | ₹17 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹58 Cr | ₹51 Cr | ₹41 Cr | ₹51 Cr | ₹50 Cr |
Salaries, Wages & Bonus | ₹51 Cr | ₹44 Cr | ₹35 Cr | ₹44 Cr | ₹42 Cr |
Contributions to EPF & Pension Funds | ₹4.74 Cr | ₹4.24 Cr | ₹3.85 Cr | ₹4.37 Cr | ₹4.64 Cr |
Workmen and Staff Welfare Expenses | ₹2.09 Cr | ₹2.05 Cr | ₹1.48 Cr | ₹2.09 Cr | ₹2.59 Cr |
Other Employees Cost | ₹0.89 Cr | ₹0.76 Cr | ₹0.79 Cr | ₹0.84 Cr | ₹0.81 Cr |
Other Manufacturing Expenses | ₹250 Cr | ₹218 Cr | ₹161 Cr | ₹187 Cr | ₹204 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹4.51 Cr | ₹4.42 Cr | ₹2.87 Cr | ₹6.15 Cr | ₹5.51 Cr |
Repairs and Maintenance | ₹7.96 Cr | ₹7.00 Cr | ₹5.76 Cr | ₹5.92 Cr | ₹6.00 Cr |
Packing Material Consumed | ₹28 Cr | ₹23 Cr | ₹13 Cr | ₹16 Cr | ₹16 Cr |
Other Mfg Exp | ₹209 Cr | ₹184 Cr | ₹139 Cr | ₹159 Cr | ₹176 Cr |
General and Administration Expenses | ₹27 Cr | ₹23 Cr | ₹20 Cr | ₹25 Cr | ₹27 Cr |
Rent , Rates & Taxes | ₹4.59 Cr | ₹3.84 Cr | ₹3.11 Cr | ₹4.45 Cr | ₹4.10 Cr |
Insurance | ₹2.43 Cr | ₹2.08 Cr | ₹2.19 Cr | ₹2.42 Cr | ₹2.14 Cr |
Printing and stationery | ₹1.09 Cr | ₹0.97 Cr | ₹0.92 Cr | ₹1.07 Cr | ₹1.30 Cr |
Professional and legal fees | ₹3.59 Cr | ₹2.80 Cr | ₹2.76 Cr | ₹2.23 Cr | ₹1.86 Cr |
Traveling and conveyance | ₹4.89 Cr | ₹2.62 Cr | ₹1.22 Cr | ₹5.14 Cr | ₹5.34 Cr |
Other Administration | ₹11 Cr | ₹11 Cr | ₹9.32 Cr | ₹9.57 Cr | ₹12 Cr |
Selling and Distribution Expenses | ₹44 Cr | ₹42 Cr | ₹26 Cr | ₹36 Cr | ₹37 Cr |
Advertisement & Sales Promotion | ₹1.75 Cr | ₹1.36 Cr | ₹0.64 Cr | ₹0.86 Cr | ₹1.03 Cr |
Sales Commissions & Incentives | ₹12 Cr | ₹13 Cr | ₹6.26 Cr | ₹11 Cr | ₹10 Cr |
Freight and Forwarding | ₹31 Cr | ₹28 Cr | ₹19 Cr | ₹25 Cr | ₹26 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹6.61 Cr | ₹4.92 Cr | ₹9.24 Cr | ₹5.67 Cr | ₹3.81 Cr |
Bad debts /advances written off | ₹2.07 Cr | ₹1.25 Cr | ₹2.38 Cr | ₹0.52 Cr | ₹0.45 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.07 Cr | ₹0.14 Cr | ₹0.31 Cr | ₹0.23 Cr | ₹0.24 Cr |
Losson foreign exchange fluctuations | - | - | ₹2.91 Cr | - | ₹-0.67 Cr |
Losson sale of non-trade current investments | - | - | - | - | ₹0.00 Cr |
Other Miscellaneous Expenses | ₹4.47 Cr | ₹3.53 Cr | ₹3.64 Cr | ₹4.92 Cr | ₹3.78 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹709 Cr | ₹593 Cr | ₹488 Cr | ₹563 Cr | ₹635 Cr |
Operating Profit (Excl OI) | ₹57 Cr | ₹58 Cr | ₹48 Cr | ₹46 Cr | ₹59 Cr |
Other Income | ₹11 Cr | ₹13 Cr | ₹8.41 Cr | ₹13 Cr | ₹7.46 Cr |
Interest Received | ₹2.21 Cr | ₹2.72 Cr | ₹2.60 Cr | ₹3.00 Cr | ₹2.52 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.98 Cr | ₹1.79 Cr | ₹0.20 Cr | ₹0.23 Cr | ₹0.22 Cr |
Profits on sale of Investments | - | ₹0.03 Cr | - | - | - |
Provision Written Back | ₹0.33 Cr | ₹0.10 Cr | ₹0.34 Cr | ₹0.27 Cr | ₹0.20 Cr |
Foreign Exchange Gains | ₹1.61 Cr | ₹2.49 Cr | - | ₹2.14 Cr | - |
Others | ₹5.44 Cr | ₹5.55 Cr | ₹5.27 Cr | ₹7.34 Cr | ₹4.53 Cr |
Operating Profit | ₹67 Cr | ₹70 Cr | ₹57 Cr | ₹58 Cr | ₹66 Cr |
Interest | ₹14 Cr | ₹9.66 Cr | ₹11 Cr | ₹17 Cr | ₹19 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.58 Cr | ₹3.17 Cr | ₹2.87 Cr | ₹3.01 Cr | ₹4.22 Cr |
Other Interest | ₹11 Cr | ₹6.50 Cr | ₹8.45 Cr | ₹14 Cr | ₹15 Cr |
PBDT | ₹53 Cr | ₹61 Cr | ₹45 Cr | ₹42 Cr | ₹47 Cr |
Depreciation | ₹16 Cr | ₹14 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹37 Cr | ₹46 Cr | ₹30 Cr | ₹27 Cr | ₹32 Cr |
Exceptional Income / Expenses | - | ₹-3.82 Cr | - | - | - |
Profit Before Tax | ₹37 Cr | ₹42 Cr | ₹30 Cr | ₹27 Cr | ₹32 Cr |
Provision for Tax | ₹9.21 Cr | ₹11 Cr | ₹5.74 Cr | ₹0.53 Cr | ₹11 Cr |
Current Income Tax | ₹8.53 Cr | ₹12 Cr | ₹7.11 Cr | ₹6.15 Cr | ₹9.43 Cr |
Deferred Tax | ₹0.71 Cr | ₹-0.67 Cr | ₹0.14 Cr | ₹-4.36 Cr | ₹1.50 Cr |
Other taxes | ₹-0.03 Cr | ₹0.11 Cr | ₹-1.51 Cr | ₹-1.26 Cr | ₹-0.13 Cr |
Profit After Tax | ₹28 Cr | ₹31 Cr | ₹24 Cr | ₹26 Cr | ₹21 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-3.75 Cr | ₹-0.45 Cr | - | - | - |
Share of Associate | ₹2.33 Cr | ₹4.57 Cr | ₹3.58 Cr | ₹5.65 Cr | ₹2.86 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹27 Cr | ₹36 Cr | ₹28 Cr | ₹32 Cr | ₹24 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹273 Cr | ₹240 Cr | ₹213 Cr | ₹184 Cr | ₹164 Cr |
Appropriations | ₹300 Cr | ₹275 Cr | ₹241 Cr | ₹216 Cr | ₹187 Cr |
General Reserves | ₹2.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹2.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹3.73 Cr | ₹1.26 Cr | ₹0.43 Cr | ₹1.75 Cr | ₹1.29 Cr |
Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹8.00 | ₹10.00 |
Earnings Per Share | ₹24.04 | ₹32.25 | ₹25.38 | ₹28.93 | ₹21.55 |
Adjusted EPS | ₹24.04 | ₹32.25 | ₹25.38 | ₹28.93 | ₹21.55 |
Compare Income Statement of peers of SUPERHOUSE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SUPERHOUSE | ₹219.0 Cr | 3.9% | -6.2% | -19.5% | Stock Analytics | |
RELAXO FOOTWEARS | ₹14,424.8 Cr | -0.4% | -9.2% | -35.3% | Stock Analytics | |
CAMPUS ACTIVEWEAR | ₹8,542.0 Cr | 2.9% | -3.8% | -1.5% | Stock Analytics | |
LIBERTY SHOES | ₹804.1 Cr | 4.5% | -8.2% | 44.3% | Stock Analytics | |
MIRZA INTERNATIONAL | ₹496.6 Cr | 3.4% | -5% | -35.3% | Stock Analytics | |
LEHAR FOOTWEARS | ₹472.7 Cr | 9.8% | 9.3% | 85.4% | Stock Analytics |
SUPERHOUSE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SUPERHOUSE | 3.9% |
-6.2% |
-19.5% |
SENSEX | -1% |
-5% |
5.6% |
You may also like the below Video Courses