THE INDIA CEMENTS
|
THE INDIA CEMENTS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹5,608 Cr | ₹4,858 Cr | ₹4,511 Cr | ₹5,186 Cr | ₹5,770 Cr |
Sales | ₹5,318 Cr | ₹4,594 Cr | ₹4,311 Cr | ₹4,928 Cr | ₹5,474 Cr |
Job Work/ Contract Receipts | - | ₹0.35 Cr | ₹5.96 Cr | ₹3.69 Cr | ₹0.90 Cr |
Processing Charges / Service Income | ₹46 Cr | ₹33 Cr | ₹27 Cr | ₹24 Cr | ₹29 Cr |
Revenue from property development | - | - | - | - | ₹8.42 Cr |
Other Operational Income | ₹244 Cr | ₹232 Cr | ₹167 Cr | ₹231 Cr | ₹258 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹5,608 Cr | ₹4,858 Cr | ₹4,511 Cr | ₹5,186 Cr | ₹5,770 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-50 Cr | ₹-28 Cr | ₹77 Cr | ₹-25 Cr | ₹-22 Cr |
Raw Material Consumed | ₹1,160 Cr | ₹865 Cr | ₹732 Cr | ₹1,010 Cr | ₹1,100 Cr |
Opening Raw Materials | ₹92 Cr | ₹95 Cr | ₹66 Cr | ₹92 Cr | ₹89 Cr |
Purchases Raw Materials | ₹1,053 Cr | ₹824 Cr | ₹761 Cr | ₹955 Cr | ₹1,103 Cr |
Closing Raw Materials | ₹90 Cr | ₹92 Cr | ₹95 Cr | ₹66 Cr | ₹92 Cr |
Other Direct Purchases / Brought in cost | ₹105 Cr | ₹38 Cr | ₹0.16 Cr | ₹29 Cr | ₹0.38 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2,422 Cr | ₹1,547 Cr | ₹1,061 Cr | ₹1,362 Cr | ₹1,688 Cr |
Electricity & Power | ₹2,422 Cr | ₹1,547 Cr | ₹1,061 Cr | ₹1,362 Cr | ₹1,688 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹362 Cr | ₹334 Cr | ₹323 Cr | ₹353 Cr | ₹359 Cr |
Salaries, Wages & Bonus | ₹294 Cr | ₹271 Cr | ₹263 Cr | ₹286 Cr | ₹284 Cr |
Contributions to EPF & Pension Funds | ₹20 Cr | ₹20 Cr | ₹21 Cr | ₹25 Cr | ₹21 Cr |
Workmen and Staff Welfare Expenses | ₹41 Cr | ₹37 Cr | ₹28 Cr | ₹39 Cr | ₹41 Cr |
Other Employees Cost | ₹7.44 Cr | ₹6.24 Cr | ₹10 Cr | ₹4.19 Cr | ₹12 Cr |
Other Manufacturing Expenses | ₹169 Cr | ₹120 Cr | ₹122 Cr | ₹158 Cr | ₹164 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹104 Cr | ₹74 Cr | ₹77 Cr | ₹99 Cr | ₹95 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹65 Cr | ₹46 Cr | ₹46 Cr | ₹59 Cr | ₹69 Cr |
General and Administration Expenses | ₹379 Cr | ₹352 Cr | ₹296 Cr | ₹361 Cr | ₹402 Cr |
Rent , Rates & Taxes | ₹20 Cr | ₹11 Cr | ₹11 Cr | ₹14 Cr | ₹14 Cr |
Insurance | ₹17 Cr | ₹15 Cr | ₹10 Cr | ₹7.64 Cr | ₹6.44 Cr |
Printing and stationery | ₹1.86 Cr | ₹1.81 Cr | ₹1.48 Cr | ₹2.26 Cr | ₹2.49 Cr |
Professional and legal fees | ₹2.84 Cr | ₹2.94 Cr | ₹2.46 Cr | ₹2.97 Cr | ₹4.55 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹337 Cr | ₹321 Cr | ₹271 Cr | ₹334 Cr | ₹375 Cr |
Selling and Distribution Expenses | ₹1,289 Cr | ₹1,174 Cr | ₹1,065 Cr | ₹1,354 Cr | ₹1,438 Cr |
Advertisement & Sales Promotion | ₹16 Cr | ₹16 Cr | ₹11 Cr | ₹24 Cr | ₹21 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹1,079 Cr | ₹988 Cr | ₹905 Cr | ₹1,070 Cr | ₹1,185 Cr |
Handling and Clearing Charges | ₹74 Cr | ₹78 Cr | ₹65 Cr | ₹88 Cr | ₹89 Cr |
Other Selling Expenses | ₹122 Cr | ₹91 Cr | ₹84 Cr | ₹172 Cr | ₹143 Cr |
Miscellaneous Expenses | ₹20 Cr | ₹9.93 Cr | ₹47 Cr | ₹18 Cr | ₹15 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹17 Cr | ₹2.19 Cr | ₹26 Cr | ₹3.41 Cr | ₹0.99 Cr |
Losson disposal of fixed assets(net) | ₹1.94 Cr | ₹1.26 Cr | ₹8.16 Cr | ₹3.72 Cr | ₹13 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.20 Cr | ₹6.47 Cr | ₹12 Cr | ₹11 Cr | ₹1.16 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹5,751 Cr | ₹4,374 Cr | ₹3,723 Cr | ₹4,592 Cr | ₹5,145 Cr |
Operating Profit (Excl OI) | ₹-143 Cr | ₹484 Cr | ₹788 Cr | ₹595 Cr | ₹626 Cr |
Other Income | ₹40 Cr | ₹24 Cr | ₹40 Cr | ₹42 Cr | ₹39 Cr |
Interest Received | ₹15 Cr | ₹12 Cr | ₹22 Cr | ₹17 Cr | ₹16 Cr |
Dividend Received | ₹0.11 Cr | ₹0.10 Cr | ₹0.01 Cr | ₹0.14 Cr | - |
Profit on sale of Fixed Assets | ₹11 Cr | ₹1.37 Cr | ₹2.33 Cr | ₹0.41 Cr | ₹3.27 Cr |
Profits on sale of Investments | ₹0.42 Cr | ₹2.49 Cr | ₹9.78 Cr | ₹15 Cr | ₹14 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.14 Cr | ₹0.01 Cr | ₹0.60 Cr | ₹5.19 Cr | ₹0.01 Cr |
Others | ₹14 Cr | ₹8.90 Cr | ₹5.74 Cr | ₹4.34 Cr | ₹5.85 Cr |
Operating Profit | ₹-103 Cr | ₹509 Cr | ₹828 Cr | ₹636 Cr | ₹665 Cr |
Interest | ₹242 Cr | ₹198 Cr | ₹271 Cr | ₹343 Cr | ₹350 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹11 Cr | ₹-26 Cr | ₹0.71 Cr | ₹33 Cr | ₹49 Cr |
Other Interest | ₹231 Cr | ₹224 Cr | ₹270 Cr | ₹310 Cr | ₹301 Cr |
PBDT | ₹-345 Cr | ₹311 Cr | ₹557 Cr | ₹293 Cr | ₹315 Cr |
Depreciation | ₹219 Cr | ₹226 Cr | ₹247 Cr | ₹256 Cr | ₹265 Cr |
Profit Before Taxation & Exceptional Items | ₹-564 Cr | ₹85 Cr | ₹311 Cr | ₹37 Cr | ₹50 Cr |
Exceptional Income / Expenses | ₹186 Cr | - | - | ₹-14 Cr | - |
Profit Before Tax | ₹-378 Cr | ₹85 Cr | ₹311 Cr | ₹24 Cr | ₹50 Cr |
Provision for Tax | ₹-208 Cr | ₹19 Cr | ₹102 Cr | ₹-30 Cr | ₹24 Cr |
Current Income Tax | ₹11 Cr | ₹45 Cr | ₹55 Cr | ₹9.92 Cr | ₹36 Cr |
Deferred Tax | ₹-219 Cr | ₹-26 Cr | ₹-40 Cr | ₹-40 Cr | ₹-24 Cr |
Other taxes | - | - | ₹88 Cr | - | ₹13 Cr |
Profit After Tax | ₹-170 Cr | ₹66 Cr | ₹208 Cr | ₹53 Cr | ₹25 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-1.89 Cr | ₹-8.73 Cr | ₹-2.41 Cr | ₹-1.10 Cr | ₹-5.44 Cr |
Share of Associate | ₹45 Cr | ₹21 Cr | ₹0.72 Cr | ₹-2.20 Cr | ₹-0.72 Cr |
Other Consolidated Items | - | - | - | - | ₹-10 Cr |
Consolidated Net Profit | ₹-127 Cr | ₹78 Cr | ₹207 Cr | ₹50 Cr | ₹8.65 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹888 Cr | ₹838 Cr | ₹676 Cr | ₹658 Cr | ₹684 Cr |
Appropriations | ₹761 Cr | ₹917 Cr | ₹883 Cr | ₹708 Cr | ₹693 Cr |
General Reserves | - | - | ₹27 Cr | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹18 Cr | ₹29 Cr | ₹17 Cr | ₹32 Cr | ₹32 Cr |
Equity Dividend % | - | ₹10.00 | ₹10.00 | ₹6.00 | ₹8.00 |
Earnings Per Share | ₹-4.09 | ₹2.53 | ₹6.67 | ₹1.62 | ₹0.28 |
Adjusted EPS | ₹-4.09 | ₹2.53 | ₹6.67 | ₹1.62 | ₹0.28 |
Compare Income Statement of peers of THE INDIA CEMENTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THE INDIA CEMENTS | ₹11,694.1 Cr | 1.3% | 1.7% | 45.7% | Stock Analytics | |
ULTRATECH CEMENT | ₹340,438.0 Cr | 3.4% | -0.5% | 9% | Stock Analytics | |
AMBUJA CEMENTS | ₹135,435.0 Cr | 0.3% | -3% | 3.3% | Stock Analytics | |
SHREE CEMENT | ₹96,356.7 Cr | 2.7% | -1.7% | -10.9% | Stock Analytics | |
ACC | ₹38,851.3 Cr | 0.1% | -9.7% | -7.1% | Stock Analytics | |
DALMIA BHARAT | ₹34,066.5 Cr | 4.6% | -5.8% | -22.1% | Stock Analytics |
THE INDIA CEMENTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THE INDIA CEMENTS | 1.3% |
1.7% |
45.7% |
SENSEX | 1.9% |
-0.4% |
10.4% |
You may also like the below Video Courses