THOMAS SCOTT (INDIA)
|
THOMAS SCOTT (INDIA) Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹174 Cr | ₹97 Cr | ₹65 Cr | ₹32 Cr | ₹21 Cr |
| Sales | ₹167 Cr | ₹92 Cr | ₹65 Cr | ₹32 Cr | ₹21 Cr |
| Job Work/ Contract Receipts | ₹7.36 Cr | ₹4.95 Cr | ₹0.01 Cr | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹161 Cr | ₹91 Cr | ₹63 Cr | ₹32 Cr | ₹21 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-21 Cr | ₹0.53 Cr | ₹-3.31 Cr | ₹-4.06 Cr | ₹0.07 Cr |
| Raw Material Consumed | ₹117 Cr | ₹62 Cr | ₹50 Cr | ₹23 Cr | ₹18 Cr |
| Opening Raw Materials | ₹18 Cr | ₹13 Cr | ₹9.28 Cr | ₹4.84 Cr | ₹1.29 Cr |
| Purchases Raw Materials | ₹86 Cr | ₹46 Cr | ₹37 Cr | ₹23 Cr | ₹15 Cr |
| Closing Raw Materials | ₹28 Cr | ₹18 Cr | ₹13 Cr | ₹9.28 Cr | ₹4.84 Cr |
| Other Direct Purchases / Brought in cost | ₹41 Cr | ₹21 Cr | ₹17 Cr | ₹4.13 Cr | ₹6.37 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.68 Cr | ₹0.44 Cr | ₹0.30 Cr | ₹0.15 Cr | ₹0.10 Cr |
| Electricity & Power | ₹0.68 Cr | ₹0.44 Cr | ₹0.30 Cr | ₹0.15 Cr | ₹0.10 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹14 Cr | ₹7.98 Cr | ₹6.22 Cr | ₹3.31 Cr | ₹1.15 Cr |
| Salaries, Wages & Bonus | ₹13 Cr | ₹7.36 Cr | ₹5.68 Cr | ₹2.98 Cr | ₹0.99 Cr |
| Contributions to EPF & Pension Funds | ₹0.38 Cr | ₹0.33 Cr | ₹0.25 Cr | ₹0.15 Cr | ₹0.05 Cr |
| Workmen and Staff Welfare Expenses | ₹0.18 Cr | ₹0.17 Cr | ₹0.19 Cr | ₹0.12 Cr | ₹0.08 Cr |
| Other Employees Cost | ₹0.15 Cr | ₹0.12 Cr | ₹0.10 Cr | ₹0.07 Cr | ₹0.03 Cr |
| Other Manufacturing Expenses | ₹0.92 Cr | ₹0.63 Cr | ₹0.31 Cr | ₹6.03 Cr | ₹0.21 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.75 Cr | ₹0.55 Cr | ₹0.29 Cr | ₹5.95 Cr | ₹0.09 Cr |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | ₹0.17 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.08 Cr | ₹0.12 Cr |
| Other Mfg Exp | - | - | - | - | - |
| General and Administration Expenses | ₹5.62 Cr | ₹2.93 Cr | ₹1.91 Cr | ₹1.11 Cr | ₹0.89 Cr |
| Rent , Rates & Taxes | ₹2.24 Cr | ₹0.83 Cr | ₹0.60 Cr | ₹0.20 Cr | ₹0.28 Cr |
| Insurance | ₹0.19 Cr | ₹0.05 Cr | ₹0.11 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Printing and stationery | ₹0.05 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.01 Cr |
| Professional and legal fees | ₹0.76 Cr | ₹0.38 Cr | ₹0.28 Cr | ₹0.27 Cr | ₹0.14 Cr |
| Traveling and conveyance | ₹0.52 Cr | ₹0.34 Cr | ₹0.29 Cr | ₹0.21 Cr | ₹0.13 Cr |
| Other Administration | ₹1.86 Cr | ₹1.28 Cr | ₹0.57 Cr | ₹0.39 Cr | ₹0.32 Cr |
| Selling and Distribution Expenses | ₹23 Cr | ₹3.29 Cr | ₹2.80 Cr | ₹1.62 Cr | ₹0.57 Cr |
| Advertisement & Sales Promotion | ₹2.82 Cr | ₹0.75 Cr | ₹0.84 Cr | ₹0.38 Cr | ₹0.08 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹2.09 Cr | ₹1.46 Cr | ₹1.03 Cr | ₹0.75 Cr | ₹0.32 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹18 Cr | ₹1.07 Cr | ₹0.93 Cr | ₹0.48 Cr | ₹0.17 Cr |
| Miscellaneous Expenses | ₹1.81 Cr | ₹0.94 Cr | ₹0.33 Cr | ₹0.05 Cr | - |
| Bad debts /advances written off | ₹0.04 Cr | ₹0.91 Cr | ₹0.24 Cr | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.03 Cr | - | ₹0.02 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.73 Cr | ₹0.03 Cr | ₹0.07 Cr | ₹0.05 Cr | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹142 Cr | ₹79 Cr | ₹58 Cr | ₹31 Cr | ₹21 Cr |
| Operating Profit (Excl OI) | ₹19 Cr | ₹13 Cr | ₹4.66 Cr | ₹1.28 Cr | ₹0.80 Cr |
| Other Income | ₹0.73 Cr | ₹0.22 Cr | ₹0.02 Cr | ₹0.14 Cr | ₹0.09 Cr |
| Interest Received | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | - |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | ₹0.02 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.71 Cr | ₹0.19 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.09 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | - | ₹0.03 Cr | - | ₹0.11 Cr | - |
| Operating Profit | ₹20 Cr | ₹13 Cr | ₹4.68 Cr | ₹1.42 Cr | ₹0.89 Cr |
| Interest | ₹2.02 Cr | ₹1.80 Cr | ₹1.03 Cr | ₹0.43 Cr | ₹0.69 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.22 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Other Interest | ₹1.80 Cr | ₹1.74 Cr | ₹0.99 Cr | ₹0.43 Cr | ₹0.69 Cr |
| PBDT | ₹18 Cr | ₹11 Cr | ₹3.65 Cr | ₹0.99 Cr | ₹0.20 Cr |
| Depreciation | ₹2.22 Cr | ₹1.17 Cr | ₹0.67 Cr | ₹0.29 Cr | ₹0.28 Cr |
| Profit Before Taxation & Exceptional Items | ₹16 Cr | ₹10.00 Cr | ₹2.98 Cr | ₹0.70 Cr | ₹-0.08 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹16 Cr | ₹10.00 Cr | ₹2.98 Cr | ₹0.70 Cr | ₹-0.08 Cr |
| Provision for Tax | ₹3.08 Cr | ₹-0.03 Cr | ₹0.10 Cr | ₹0.07 Cr | ₹0.03 Cr |
| Current Income Tax | ₹2.58 Cr | - | - | - | - |
| Deferred Tax | ₹-0.09 Cr | ₹-0.03 Cr | ₹0.10 Cr | ₹0.07 Cr | ₹0.03 Cr |
| Other taxes | ₹0.59 Cr | - | - | - | - |
| Profit After Tax | ₹13 Cr | ₹10 Cr | ₹2.88 Cr | ₹0.63 Cr | ₹-0.12 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-8.12 Cr | ₹-18 Cr | ₹-21 Cr | ₹-22 Cr | ₹-22 Cr |
| Appropriations | ₹4.67 Cr | ₹-8.12 Cr | ₹-18 Cr | ₹-21 Cr | ₹-22 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.05 Cr | - | ₹-0.01 Cr | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹10.11 | ₹10.23 | ₹4.53 | ₹1.14 | ₹-0.34 |
| Adjusted EPS | ₹10.11 | ₹10.23 | ₹4.53 | ₹1.14 | ₹-0.34 |
Compare Income Statement of peers of THOMAS SCOTT (INDIA)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THOMAS SCOTT (INDIA) | ₹569.2 Cr | 15.1% | 6.7% | 50.2% | Stock Analytics | |
| AVENUE SUPERMARTS | ₹277,163.0 Cr | -0.4% | -8.2% | 5.2% | Stock Analytics | |
| TRENT | ₹170,611.0 Cr | -0% | -2% | -36.1% | Stock Analytics | |
| METRO BRANDS | ₹32,053.7 Cr | 1.9% | -7.8% | -3.8% | Stock Analytics | |
| ADITYA BIRLA FASHION AND RETAIL | ₹9,972.9 Cr | -1.7% | -10.4% | -73.4% | Stock Analytics | |
| REDTAPE | ₹7,349.6 Cr | -4% | -14% | -41.2% | Stock Analytics | |
THOMAS SCOTT (INDIA) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THOMAS SCOTT (INDIA) | 15.1% |
6.7% |
50.2% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses