TCPL PACKAGING
|
TCPL PACKAGING Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|
INCOME : | ||||
Gross Sales | ₹1,541 Cr | ₹1,475 Cr | ₹1,086 Cr | ₹904 Cr |
Sales | ₹1,490 Cr | ₹1,418 Cr | ₹1,043 Cr | ₹861 Cr |
Job Work/ Contract Receipts | - | - | - | - |
Processing Charges / Service Income | ₹23 Cr | ₹24 Cr | ₹23 Cr | ₹25 Cr |
Revenue from property development | - | - | - | - |
Other Operational Income | ₹29 Cr | ₹33 Cr | ₹20 Cr | ₹17 Cr |
Less: Excise Duty | - | - | - | - |
Net Sales | ₹1,541 Cr | ₹1,475 Cr | ₹1,086 Cr | ₹904 Cr |
EXPENDITURE : | ||||
Increase/Decrease in Stock | ₹4.90 Cr | ₹-6.24 Cr | ₹-9.75 Cr | ₹0.90 Cr |
Raw Material Consumed | ₹879 Cr | ₹894 Cr | ₹664 Cr | ₹522 Cr |
Opening Raw Materials | ₹143 Cr | ₹94 Cr | ₹73 Cr | ₹73 Cr |
Purchases Raw Materials | ₹849 Cr | ₹942 Cr | ₹684 Cr | ₹522 Cr |
Closing Raw Materials | ₹115 Cr | ₹143 Cr | ₹94 Cr | ₹73 Cr |
Other Direct Purchases / Brought in cost | ₹1.35 Cr | ₹1.22 Cr | ₹0.99 Cr | ₹0.63 Cr |
Other raw material cost | - | - | - | - |
Power & Fuel Cost | ₹30 Cr | ₹28 Cr | ₹22 Cr | ₹20 Cr |
Electricity & Power | ₹30 Cr | ₹28 Cr | ₹22 Cr | ₹20 Cr |
Oil, Fuel & Natural gas | - | - | - | - |
Coals etc | - | - | - | - |
Other power & fuel | - | - | - | - |
Employee Cost | ₹146 Cr | ₹123 Cr | ₹102 Cr | ₹90 Cr |
Salaries, Wages & Bonus | ₹136 Cr | ₹115 Cr | ₹94 Cr | ₹84 Cr |
Contributions to EPF & Pension Funds | ₹6.22 Cr | ₹5.37 Cr | ₹4.91 Cr | ₹4.26 Cr |
Workmen and Staff Welfare Expenses | ₹3.93 Cr | ₹3.54 Cr | ₹2.77 Cr | ₹2.13 Cr |
Other Employees Cost | - | - | - | - |
Other Manufacturing Expenses | ₹147 Cr | ₹125 Cr | ₹96 Cr | ₹94 Cr |
Sub-contracted / Out sourced services | - | - | - | - |
Processing Charges | ₹38 Cr | ₹34 Cr | ₹25 Cr | ₹20 Cr |
Repairs and Maintenance | ₹12 Cr | ₹7.50 Cr | ₹5.98 Cr | ₹5.20 Cr |
Packing Material Consumed | - | - | - | - |
Other Mfg Exp | ₹97 Cr | ₹83 Cr | ₹65 Cr | ₹69 Cr |
General and Administration Expenses | ₹34 Cr | ₹27 Cr | ₹20 Cr | ₹13 Cr |
Rent , Rates & Taxes | - | - | ₹0.02 Cr | - |
Insurance | ₹6.56 Cr | ₹5.80 Cr | ₹5.24 Cr | ₹4.09 Cr |
Printing and stationery | - | - | - | - |
Professional and legal fees | ₹7.11 Cr | ₹3.85 Cr | ₹3.59 Cr | ₹3.18 Cr |
Traveling and conveyance | ₹17 Cr | ₹14 Cr | ₹8.63 Cr | ₹4.47 Cr |
Other Administration | ₹3.13 Cr | ₹2.92 Cr | ₹2.06 Cr | ₹1.58 Cr |
Selling and Distribution Expenses | ₹36 Cr | ₹37 Cr | ₹30 Cr | ₹25 Cr |
Advertisement & Sales Promotion | ₹7.54 Cr | ₹5.13 Cr | ₹1.06 Cr | ₹2.26 Cr |
Sales Commissions & Incentives | ₹1.21 Cr | ₹0.44 Cr | ₹0.74 Cr | ₹2.71 Cr |
Freight and Forwarding | ₹27 Cr | ₹31 Cr | ₹28 Cr | ₹20 Cr |
Handling and Clearing Charges | - | - | - | - |
Other Selling Expenses | - | - | - | - |
Miscellaneous Expenses | ₹13 Cr | ₹11 Cr | ₹8.09 Cr | ₹4.97 Cr |
Bad debts /advances written off | ₹0.52 Cr | ₹0.57 Cr | ₹0.90 Cr | ₹0.69 Cr |
Provision for doubtful debts | ₹1.11 Cr | ₹0.63 Cr | - | ₹0.09 Cr |
Losson disposal of fixed assets(net) | ₹0.06 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹0.06 Cr | ₹0.65 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - |
Other Miscellaneous Expenses | ₹11 Cr | ₹9.22 Cr | ₹7.19 Cr | ₹4.19 Cr |
Less: Expenses Capitalised | - | - | - | - |
Total Expenditure | ₹1,290 Cr | ₹1,239 Cr | ₹931 Cr | ₹770 Cr |
Operating Profit (Excl OI) | ₹252 Cr | ₹236 Cr | ₹154 Cr | ₹133 Cr |
Other Income | ₹11 Cr | ₹9.62 Cr | ₹3.59 Cr | ₹2.54 Cr |
Interest Received | ₹1.18 Cr | ₹0.48 Cr | ₹0.53 Cr | ₹0.43 Cr |
Dividend Received | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.53 Cr | ₹1.02 Cr | ₹1.29 Cr | ₹0.41 Cr |
Profits on sale of Investments | - | - | - | - |
Provision Written Back | ₹0.13 Cr | ₹0.02 Cr | ₹0.58 Cr | - |
Foreign Exchange Gains | ₹6.03 Cr | ₹7.43 Cr | ₹1.00 Cr | ₹1.56 Cr |
Others | ₹2.70 Cr | ₹0.67 Cr | ₹0.19 Cr | ₹0.15 Cr |
Operating Profit | ₹262 Cr | ₹246 Cr | ₹158 Cr | ₹136 Cr |
Interest | ₹56 Cr | ₹48 Cr | ₹34 Cr | ₹37 Cr |
InterestonDebenture / Bonds | - | - | - | - |
Interest on Term Loan | ₹51 Cr | ₹42 Cr | ₹30 Cr | ₹31 Cr |
Intereston Fixed deposits | - | - | - | - |
Bank Charges etc | ₹3.46 Cr | ₹3.33 Cr | ₹2.31 Cr | ₹3.05 Cr |
Other Interest | ₹1.55 Cr | ₹2.23 Cr | ₹1.64 Cr | ₹3.28 Cr |
PBDT | ₹206 Cr | ₹198 Cr | ₹124 Cr | ₹99 Cr |
Depreciation | ₹72 Cr | ₹64 Cr | ₹56 Cr | ₹52 Cr |
Profit Before Taxation & Exceptional Items | ₹135 Cr | ₹134 Cr | ₹68 Cr | ₹47 Cr |
Exceptional Income / Expenses | - | ₹17 Cr | - | - |
Profit Before Tax | ₹135 Cr | ₹152 Cr | ₹68 Cr | ₹47 Cr |
Provision for Tax | ₹33 Cr | ₹41 Cr | ₹21 Cr | ₹14 Cr |
Current Income Tax | ₹36 Cr | ₹38 Cr | ₹19 Cr | ₹16 Cr |
Deferred Tax | ₹-2.66 Cr | ₹3.33 Cr | ₹2.39 Cr | ₹-0.59 Cr |
Other taxes | ₹-0.08 Cr | ₹-0.44 Cr | - | ₹-1.24 Cr |
Profit After Tax | ₹101 Cr | ₹110 Cr | ₹47 Cr | ₹33 Cr |
Extra items | - | - | - | - |
Minority Interest | - | ₹0.63 Cr | ₹0.48 Cr | - |
Share of Associate | - | - | - | - |
Other Consolidated Items | - | - | - | - |
Consolidated Net Profit | ₹101 Cr | ₹111 Cr | ₹47 Cr | ₹33 Cr |
Adjustments to PAT | - | - | - | - |
Profit Balance B/F | ₹302 Cr | ₹200 Cr | ₹161 Cr | ₹131 Cr |
Appropriations | ₹403 Cr | ₹311 Cr | ₹209 Cr | ₹165 Cr |
General Reserves | - | - | - | - |
Proposed Equity Dividend | - | - | - | - |
Corporate dividend tax | - | - | - | - |
Other Appropriation | ₹16 Cr | ₹9.14 Cr | ₹8.75 Cr | ₹3.64 Cr |
Equity Dividend % | ₹220.00 | ₹200.00 | ₹100.00 | ₹73.50 |
Earnings Per Share | ₹111.39 | ₹122.05 | ₹52.03 | ₹36.78 |
Adjusted EPS | ₹111.39 | ₹122.05 | ₹52.03 | ₹36.78 |
Compare Income Statement of peers of TCPL PACKAGING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TCPL PACKAGING | ₹4,051.3 Cr | 0.8% | 36.5% | 100.8% | Stock Analytics | |
AGI GREENPAC | ₹4,407.2 Cr | 3.8% | -9.3% | -17.9% | Stock Analytics | |
UFLEX | ₹3,361.1 Cr | 4.3% | -1.7% | 9.2% | Stock Analytics | |
BOROSIL SCIENTIFIC | ₹1,130.1 Cr | 2% | -22.6% | NA | Stock Analytics | |
ARROW GREENTECH | ₹815.0 Cr | 9.4% | -31% | 40.9% | Stock Analytics | |
ORICON ENTERPRISES | ₹628.0 Cr | 0.6% | -0.7% | 6% | Stock Analytics |
TCPL PACKAGING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TCPL PACKAGING | 0.8% |
36.5% |
100.8% |
SENSEX | 1.4% |
-5.3% |
0.3% |
You may also like the below Video Courses