WIM PLAST
|
WIM PLAST Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹352 Cr | ₹338 Cr | ₹324 Cr | ₹268 Cr | ₹333 Cr |
Sales | ₹352 Cr | ₹336 Cr | ₹320 Cr | ₹265 Cr | ₹328 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.08 Cr | ₹1.55 Cr | ₹3.13 Cr | ₹2.79 Cr | ₹5.14 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.24 Cr | ₹0.27 Cr | ₹0.40 Cr | ₹0.40 Cr | ₹0.41 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹343 Cr | ₹331 Cr | ₹319 Cr | ₹268 Cr | ₹322 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹9.20 Cr | ₹4.24 Cr | ₹4.08 Cr | ₹7.21 Cr | ₹-4.07 Cr |
Raw Material Consumed | ₹182 Cr | ₹184 Cr | ₹182 Cr | ₹140 Cr | ₹172 Cr |
Opening Raw Materials | ₹36 Cr | ₹41 Cr | ₹38 Cr | ₹39 Cr | ₹43 Cr |
Purchases Raw Materials | ₹157 Cr | ₹156 Cr | ₹160 Cr | ₹142 Cr | ₹150 Cr |
Closing Raw Materials | ₹28 Cr | ₹36 Cr | ₹41 Cr | ₹51 Cr | ₹39 Cr |
Other Direct Purchases / Brought in cost | ₹17 Cr | ₹23 Cr | ₹25 Cr | ₹9.64 Cr | ₹18 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹12 Cr | ₹12 Cr | ₹10 Cr | ₹9.29 Cr | ₹11 Cr |
Electricity & Power | ₹12 Cr | ₹12 Cr | ₹10 Cr | ₹9.29 Cr | ₹11 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹25 Cr | ₹23 Cr | ₹24 Cr | ₹19 Cr | ₹25 Cr |
Salaries, Wages & Bonus | ₹23 Cr | ₹21 Cr | ₹22 Cr | ₹17 Cr | ₹22 Cr |
Contributions to EPF & Pension Funds | ₹0.93 Cr | ₹0.95 Cr | ₹0.98 Cr | ₹1.34 Cr | ₹1.51 Cr |
Workmen and Staff Welfare Expenses | ₹0.64 Cr | ₹0.55 Cr | ₹0.66 Cr | ₹0.36 Cr | ₹0.54 Cr |
Other Employees Cost | ₹0.26 Cr | ₹0.42 Cr | ₹0.42 Cr | - | - |
Other Manufacturing Expenses | ₹28 Cr | ₹28 Cr | ₹26 Cr | ₹23 Cr | ₹30 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹5.09 Cr | ₹4.30 Cr | ₹4.06 Cr | ₹3.70 Cr | ₹4.27 Cr |
Repairs and Maintenance | ₹2.01 Cr | ₹2.73 Cr | ₹2.32 Cr | ₹2.12 Cr | ₹2.64 Cr |
Packing Material Consumed | ₹6.14 Cr | ₹6.67 Cr | ₹6.83 Cr | ₹5.33 Cr | ₹7.62 Cr |
Other Mfg Exp | ₹15 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹15 Cr |
General and Administration Expenses | ₹13 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹14 Cr |
Rent , Rates & Taxes | ₹4.51 Cr | ₹4.28 Cr | ₹4.41 Cr | ₹4.91 Cr | ₹5.07 Cr |
Insurance | ₹0.66 Cr | ₹0.65 Cr | ₹0.66 Cr | ₹0.74 Cr | ₹0.71 Cr |
Printing and stationery | ₹0.15 Cr | ₹0.14 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.13 Cr |
Professional and legal fees | ₹0.80 Cr | ₹0.72 Cr | ₹1.03 Cr | ₹1.03 Cr | ₹1.52 Cr |
Traveling and conveyance | ₹3.07 Cr | ₹3.08 Cr | ₹2.18 Cr | ₹1.90 Cr | ₹3.52 Cr |
Other Administration | ₹4.01 Cr | ₹3.80 Cr | ₹2.83 Cr | ₹2.62 Cr | ₹2.98 Cr |
Selling and Distribution Expenses | ₹10 Cr | ₹6.15 Cr | ₹6.25 Cr | ₹3.96 Cr | ₹5.81 Cr |
Advertisement & Sales Promotion | ₹6.25 Cr | ₹4.28 Cr | ₹2.18 Cr | ₹1.11 Cr | ₹3.08 Cr |
Sales Commissions & Incentives | ₹3.36 Cr | ₹1.36 Cr | ₹3.53 Cr | ₹2.00 Cr | ₹1.61 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.56 Cr | ₹0.51 Cr | ₹0.54 Cr | ₹0.85 Cr | ₹1.12 Cr |
Miscellaneous Expenses | ₹2.74 Cr | ₹1.82 Cr | ₹2.15 Cr | ₹2.07 Cr | ₹2.67 Cr |
Bad debts /advances written off | ₹0.13 Cr | ₹0.34 Cr | ₹0.08 Cr | ₹0.14 Cr | - |
Provision for doubtful debts | ₹1.07 Cr | - | ₹0.45 Cr | ₹0.22 Cr | ₹0.66 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹0.07 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.53 Cr | ₹1.49 Cr | ₹1.62 Cr | ₹1.71 Cr | ₹1.94 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹282 Cr | ₹272 Cr | ₹267 Cr | ₹215 Cr | ₹255 Cr |
Operating Profit (Excl OI) | ₹61 Cr | ₹59 Cr | ₹52 Cr | ₹53 Cr | ₹67 Cr |
Other Income | ₹25 Cr | ₹11 Cr | ₹11 Cr | ₹7.28 Cr | ₹7.89 Cr |
Interest Received | ₹12 Cr | ₹4.46 Cr | ₹3.86 Cr | ₹3.95 Cr | ₹2.13 Cr |
Dividend Received | ₹0.61 Cr | ₹0.61 Cr | ₹0.61 Cr | ₹0.15 Cr | - |
Profit on sale of Fixed Assets | ₹3.72 Cr | ₹0.09 Cr | ₹0.05 Cr | - | ₹0.78 Cr |
Profits on sale of Investments | ₹6.61 Cr | ₹3.39 Cr | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.04 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.05 Cr | - |
Others | ₹1.82 Cr | ₹2.31 Cr | ₹6.37 Cr | ₹3.14 Cr | ₹4.98 Cr |
Operating Profit | ₹86 Cr | ₹70 Cr | ₹63 Cr | ₹61 Cr | ₹75 Cr |
Interest | ₹0.10 Cr | ₹0.11 Cr | ₹0.14 Cr | ₹0.18 Cr | ₹0.25 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | ₹0.02 Cr | ₹0.08 Cr |
Other Interest | ₹0.10 Cr | ₹0.11 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹0.17 Cr |
PBDT | ₹85 Cr | ₹70 Cr | ₹63 Cr | ₹60 Cr | ₹74 Cr |
Depreciation | ₹12 Cr | ₹14 Cr | ₹16 Cr | ₹18 Cr | ₹18 Cr |
Profit Before Taxation & Exceptional Items | ₹74 Cr | ₹56 Cr | ₹47 Cr | ₹42 Cr | ₹56 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹74 Cr | ₹56 Cr | ₹47 Cr | ₹42 Cr | ₹56 Cr |
Provision for Tax | ₹18 Cr | ₹14 Cr | ₹12 Cr | ₹10 Cr | ₹11 Cr |
Current Income Tax | ₹17 Cr | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹15 Cr |
Deferred Tax | ₹0.92 Cr | ₹-0.37 Cr | ₹0.09 Cr | ₹-0.55 Cr | ₹-4.24 Cr |
Other taxes | - | - | ₹0.03 Cr | ₹-0.63 Cr | - |
Profit After Tax | ₹56 Cr | ₹42 Cr | ₹35 Cr | ₹32 Cr | ₹45 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | ₹-0.13 Cr | ₹0.24 Cr | ₹0.13 Cr | ₹0.14 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹56 Cr | ₹42 Cr | ₹35 Cr | ₹32 Cr | ₹45 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹407 Cr | ₹375 Cr | ₹346 Cr | ₹314 Cr | ₹289 Cr |
Appropriations | ₹463 Cr | ₹416 Cr | ₹381 Cr | ₹346 Cr | ₹334 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹1.73 Cr |
Other Appropriation | ₹10 Cr | ₹9.60 Cr | ₹6.00 Cr | - | ₹10 Cr |
Equity Dividend % | ₹100.00 | ₹85.00 | ₹80.00 | ₹50.00 | ₹70.00 |
Earnings Per Share | ₹46.43 | ₹34.73 | ₹29.13 | ₹26.75 | ₹37.55 |
Adjusted EPS | ₹46.43 | ₹34.73 | ₹29.13 | ₹26.75 | ₹37.55 |
Compare Income Statement of peers of WIM PLAST
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
WIM PLAST | ₹743.8 Cr | -4.7% | -8.3% | 5% | Stock Analytics | |
SUPREME INDUSTRIES | ₹61,409.2 Cr | 4.2% | 8.1% | 8.8% | Stock Analytics | |
ASTRAL | ₹49,183.0 Cr | 1.5% | 3.6% | -6.1% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹16,706.3 Cr | -0.6% | -5.2% | 27.8% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹7,515.7 Cr | 3.4% | 4.2% | -16.7% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,691.1 Cr | -1.8% | -7.4% | -39.2% | Stock Analytics |
WIM PLAST Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
WIM PLAST | -4.7% |
-8.3% |
5% |
SENSEX | 0.7% |
2.5% |
17% |
You may also like the below Video Courses