WATERBASE
|
WATERBASE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹304 Cr | ₹299 Cr | ₹212 Cr | ₹322 Cr | ₹322 Cr |
Sales | ₹301 Cr | ₹287 Cr | ₹207 Cr | ₹318 Cr | ₹318 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.00 Cr | ₹1.74 Cr | ₹3.06 Cr | ₹2.45 Cr | ₹2.45 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.07 Cr | ₹10 Cr | ₹1.63 Cr | ₹2.11 Cr | ₹2.11 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹304 Cr | ₹299 Cr | ₹212 Cr | ₹322 Cr | ₹322 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-24 Cr | ₹-4.71 Cr | ₹-3.86 Cr | ₹21 Cr | ₹21 Cr |
Raw Material Consumed | ₹250 Cr | ₹223 Cr | ₹143 Cr | ₹206 Cr | ₹206 Cr |
Opening Raw Materials | ₹38 Cr | ₹42 Cr | ₹54 Cr | ₹54 Cr | ₹54 Cr |
Purchases Raw Materials | ₹238 Cr | ₹199 Cr | ₹125 Cr | ₹199 Cr | ₹199 Cr |
Closing Raw Materials | ₹30 Cr | ₹38 Cr | ₹42 Cr | ₹50 Cr | ₹50 Cr |
Other Direct Purchases / Brought in cost | ₹3.86 Cr | ₹20 Cr | ₹5.39 Cr | ₹2.20 Cr | ₹2.20 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹6.93 Cr | ₹4.80 Cr | ₹3.79 Cr | ₹4.86 Cr | ₹4.86 Cr |
Electricity & Power | ₹6.93 Cr | ₹4.80 Cr | ₹3.79 Cr | ₹4.86 Cr | ₹4.86 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹28 Cr | ₹26 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
Salaries, Wages & Bonus | ₹24 Cr | ₹23 Cr | ₹18 Cr | ₹20 Cr | ₹20 Cr |
Contributions to EPF & Pension Funds | ₹1.63 Cr | ₹1.52 Cr | ₹1.38 Cr | ₹0.08 Cr | ₹0.08 Cr |
Workmen and Staff Welfare Expenses | ₹2.41 Cr | ₹1.28 Cr | ₹1.03 Cr | ₹1.47 Cr | ₹1.47 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹14 Cr | ₹14 Cr | ₹8.43 Cr | ₹10 Cr | ₹10 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹6.75 Cr | ₹4.94 Cr | ₹3.03 Cr | ₹3.15 Cr | ₹3.15 Cr |
Repairs and Maintenance | ₹2.45 Cr | ₹2.43 Cr | ₹1.96 Cr | ₹2.34 Cr | ₹2.34 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹5.23 Cr | ₹6.51 Cr | ₹3.44 Cr | ₹4.96 Cr | ₹4.96 Cr |
General and Administration Expenses | ₹10 Cr | ₹11 Cr | ₹7.57 Cr | ₹9.83 Cr | ₹9.83 Cr |
Rent , Rates & Taxes | ₹0.78 Cr | ₹2.03 Cr | ₹0.67 Cr | ₹0.98 Cr | ₹0.98 Cr |
Insurance | ₹0.63 Cr | ₹0.86 Cr | ₹0.58 Cr | ₹0.48 Cr | ₹0.48 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹3.65 Cr | ₹3.48 Cr | ₹2.83 Cr | ₹3.37 Cr | ₹3.37 Cr |
Traveling and conveyance | ₹3.59 Cr | ₹3.03 Cr | ₹2.06 Cr | ₹3.65 Cr | ₹3.65 Cr |
Other Administration | ₹1.44 Cr | ₹1.40 Cr | ₹1.44 Cr | ₹1.35 Cr | ₹1.35 Cr |
Selling and Distribution Expenses | ₹13 Cr | ₹13 Cr | ₹6.60 Cr | ₹8.44 Cr | ₹8.44 Cr |
Advertisement & Sales Promotion | ₹1.19 Cr | - | ₹0.10 Cr | - | - |
Sales Commissions & Incentives | ₹0.41 Cr | - | - | - | - |
Freight and Forwarding | ₹3.18 Cr | ₹5.45 Cr | ₹1.32 Cr | ₹1.43 Cr | ₹1.43 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹7.97 Cr | ₹7.73 Cr | ₹5.18 Cr | ₹7.01 Cr | ₹7.01 Cr |
Miscellaneous Expenses | ₹2.11 Cr | ₹11 Cr | ₹11 Cr | ₹8.46 Cr | ₹8.46 Cr |
Bad debts /advances written off | - | ₹4.97 Cr | - | ₹0.01 Cr | ₹0.01 Cr |
Provision for doubtful debts | - | - | ₹8.98 Cr | ₹5.41 Cr | ₹5.41 Cr |
Losson disposal of fixed assets(net) | ₹0.07 Cr | ₹0.05 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹0.25 Cr | ₹0.27 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.06 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.80 Cr | ₹5.83 Cr | ₹2.34 Cr | ₹2.99 Cr | ₹2.99 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹300 Cr | ₹298 Cr | ₹197 Cr | ₹290 Cr | ₹290 Cr |
Operating Profit (Excl OI) | ₹4.04 Cr | ₹0.67 Cr | ₹14 Cr | ₹32 Cr | ₹32 Cr |
Other Income | ₹2.64 Cr | ₹8.97 Cr | ₹2.73 Cr | ₹2.37 Cr | ₹2.37 Cr |
Interest Received | ₹1.45 Cr | ₹2.09 Cr | ₹2.25 Cr | ₹0.49 Cr | ₹0.49 Cr |
Dividend Received | - | - | ₹0.01 Cr | ₹0.26 Cr | ₹0.26 Cr |
Profit on sale of Fixed Assets | ₹0.54 Cr | - | ₹0.01 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.14 Cr | ₹6.51 Cr | ₹0.19 Cr | ₹0.07 Cr | ₹0.07 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.52 Cr | ₹0.37 Cr | ₹0.27 Cr | ₹1.56 Cr | ₹1.56 Cr |
Operating Profit | ₹6.69 Cr | ₹9.64 Cr | ₹17 Cr | ₹35 Cr | ₹35 Cr |
Interest | ₹2.11 Cr | ₹0.84 Cr | ₹1.48 Cr | ₹2.62 Cr | ₹2.62 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | ₹0.31 Cr | ₹1.27 Cr | ₹1.27 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.65 Cr | ₹0.71 Cr | ₹0.56 Cr | ₹0.58 Cr | ₹0.58 Cr |
Other Interest | ₹1.46 Cr | ₹0.13 Cr | ₹0.62 Cr | ₹0.78 Cr | ₹0.78 Cr |
PBDT | ₹4.58 Cr | ₹8.80 Cr | ₹15 Cr | ₹32 Cr | ₹32 Cr |
Depreciation | ₹8.95 Cr | ₹8.46 Cr | ₹7.29 Cr | ₹7.14 Cr | ₹7.14 Cr |
Profit Before Taxation & Exceptional Items | ₹-4.37 Cr | ₹0.34 Cr | ₹8.08 Cr | ₹25 Cr | ₹25 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹-4.37 Cr | ₹0.34 Cr | ₹8.08 Cr | ₹25 Cr | ₹25 Cr |
Provision for Tax | ₹-0.89 Cr | ₹0.26 Cr | ₹2.17 Cr | ₹6.35 Cr | ₹6.35 Cr |
Current Income Tax | - | - | ₹4.49 Cr | ₹7.28 Cr | ₹7.28 Cr |
Deferred Tax | ₹-0.89 Cr | ₹0.26 Cr | ₹-2.33 Cr | ₹-0.93 Cr | ₹-0.93 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹-3.48 Cr | ₹0.08 Cr | ₹5.92 Cr | ₹18 Cr | ₹18 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-3.48 Cr | ₹0.08 Cr | ₹5.92 Cr | ₹18 Cr | ₹18 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹106 Cr | ₹110 Cr | ₹104 Cr | ₹93 Cr | ₹93 Cr |
Appropriations | ₹103 Cr | ₹111 Cr | ₹110 Cr | ₹112 Cr | ₹112 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.18 Cr | ₹4.12 Cr | ₹-0.30 Cr | ₹7.71 Cr | ₹7.71 Cr |
Equity Dividend % | - | - | ₹10.00 | - | - |
Earnings Per Share | ₹-0.84 | ₹0.02 | ₹1.43 | ₹4.46 | ₹4.46 |
Adjusted EPS | ₹-0.84 | ₹0.02 | ₹1.43 | ₹4.46 | ₹4.46 |
Compare Income Statement of peers of WATERBASE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
WATERBASE | ₹322.1 Cr | 3.4% | 4.6% | -11.3% | Stock Analytics | |
VARUN BEVERAGES | ₹219,984.0 Cr | 1.8% | 2.8% | 30.7% | Stock Analytics | |
NESTLE INDIA | ₹209,179.0 Cr | 0.2% | -2.9% | -16% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹115,442.0 Cr | 0.5% | -3.6% | -7.9% | Stock Analytics | |
MARICO | ₹83,310.4 Cr | 1.1% | -1% | 20.3% | Stock Analytics | |
JUBILANT FOODWORKS | ₹48,779.1 Cr | 2% | 11.4% | 26.7% | Stock Analytics |
WATERBASE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
WATERBASE | 3.4% |
4.6% |
-11.3% |
SENSEX | 0% |
-1.6% |
9% |
You may also like the below Video Courses