Profit & Loss

KAVERI SEED COMPANY LTD.

NSE : KSCLBSE : 532899ISIN CODE : INE455I01029Industry : AgricultureHouse : Private
BSE623.200.45 (+0.07 %)
PREV CLOSE ( ) 622.75
OPEN PRICE ( ) 623.10
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 2334
TODAY'S LOW / HIGH ( )619.50 632.65
52 WK LOW / HIGH ( )473 763
NSE623.350.35 (+0.06 %)
PREV CLOSE( ) 623.00
OPEN PRICE ( ) 623.00
BID PRICE (QTY) 623.35 (1)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 64162
TODAY'S LOW / HIGH( ) 619.00 632.90
52 WK LOW / HIGH ( )466.5 764.95
Select year
( in Million)
Particulars
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
INCOME :
  
  
  
  
  
Gross Sales
10703.55
9699.82
10363.06
9303.46
8094.18
     Sales
10703.55
9699.82
10363.06
9303.46
8094.18
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
0.00
0.00
0.00
0.00
0.00
Less: Excise Duty
Net Sales
10703.55
9699.82
10363.06
9303.46
8094.18
EXPENDITURE :
Increase/Decrease in Stock
166.72
581.81
-1495.77
-990.33
-1208.91
Raw Material Consumed
4354.02
3741.89
5954.72
5041.28
4768.58
     Opening Raw Materials
943.70
774.86
715.41
566.84
518.36
     Purchases Raw Materials
4448.88
3910.72
6014.17
5189.85
4817.06
     Closing Raw Materials
1038.56
943.70
774.86
715.41
566.84
     Other Direct Purchases / Brought in cost
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
98.47
93.92
80.53
81.62
86.15
     Electricity & Power
98.47
93.92
80.53
81.62
86.15
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
983.31
911.93
845.28
678.84
550.58
     Salaries, Wages & Bonus
897.92
778.14
723.82
621.75
508.22
     Contributions to EPF & Pension Funds
70.48
63.64
57.05
46.62
36.43
     Workmen and Staff Welfare Expenses
13.29
14.44
11.62
10.19
5.93
     Other Employees Cost
1.61
55.71
52.79
0.28
0.00
Other Manufacturing Expenses
968.83
946.24
854.70
807.38
823.48
     Sub-contracted / Out sourced services
     Processing Charges
276.19
275.33
361.01
279.58
227.15
     Repairs and Maintenance
298.33
307.39
258.79
204.25
180.66
     Packing Material Consumed
     Other Mfg Exp
394.31
363.52
234.90
323.56
415.67
General and Administration Expenses
556.61
406.25
361.66
360.84
324.43
     Rent , Rates & Taxes
54.11
49.64
46.35
35.51
33.70
     Insurance
36.21
29.65
19.05
14.11
10.33
     Printing and stationery
8.81
7.16
6.89
6.63
8.75
     Professional and legal fees
42.58
39.27
36.89
46.48
47.91
     Traveling and conveyance
347.04
223.12
183.48
190.93
152.92
     Other Administration
67.86
57.42
69.00
67.17
70.82
Selling and Distribution Expenses
931.30
824.95
689.28
695.32
569.43
     Advertisement & Sales Promotion
421.27
397.96
339.45
385.73
287.93
     Sales Commissions & Incentives
     Freight and Forwarding
384.33
341.72
282.86
230.51
205.91
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
125.71
85.27
66.97
79.08
75.59
Miscellaneous Expenses
200.24
167.48
93.30
96.45
65.20
     Bad debts /advances written off
3.92
17.86
3.68
14.65
5.18
     Provision for doubtful debts
56.15
84.67
32.39
24.18
     Losson disposal of fixed assets(net)
0.82
     Losson foreign exchange fluctuations
0.60
2.23
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
140.18
64.94
55.81
57.62
57.79
Less: Expenses Capitalised
Total Expenditure
8259.51
7674.47
7383.70
6771.40
5978.94
Operating Profit (Excl OI)
2444.04
2025.35
2979.36
2532.06
2115.24
Other Income
622.26
412.76
458.29
455.89
431.14
     Interest Received
8.92
2.95
7.52
5.75
20.99
     Dividend Received
0.65
0.65
0.56
2.63
0.26
     Profit on sale of Fixed Assets
4.36
1.19
4.22
2.36
     Profits on sale of Investments
588.05
249.95
267.62
400.68
317.75
     Provision Written Back
     Foreign Exchange Gains
9.09
0.12
1.47
0.26
     Others
11.19
157.90
182.59
41.14
89.51
Operating Profit
3066.31
2438.11
3437.64
2987.96
2546.38
Interest
1.88
1.27
5.05
4.79
5.47
     InterestonDebenture / Bonds
     Interest on Term Loan
0.17
0.27
0.36
0.44
0.41
     Intereston Fixed deposits
     Bank Charges etc
1.38
0.99
1.11
0.96
1.34
     Other Interest
0.34
0.02
3.58
3.39
3.72
PBDT
3064.42
2436.83
3432.59
2983.17
2540.91
Depreciation
205.48
209.31
222.47
256.64
229.52
Profit Before Taxation & Exceptional Items
2858.94
2227.52
3210.13
2726.53
2311.39
Exceptional Income / Expenses
Profit Before Tax
2858.94
2227.52
3210.13
2726.53
2311.39
Provision for Tax
132.50
99.55
98.07
127.49
137.34
     Current Income Tax
144.37
74.92
80.91
112.43
118.19
     Deferred Tax
-23.11
24.60
30.77
9.54
20.10
     Other taxes
11.23
0.03
-13.61
5.51
-0.95
Profit After Tax
2726.45
2127.97
3112.06
2599.05
2174.05
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-9.19
-3.45
-7.10
-8.67
0.46
Share of Associate
Other Consolidated Items
Consolidated Net Profit
2717.26
2124.52
3104.95
2590.37
2174.51
Adjustments to PAT
Profit Balance B/F
12770.16
12238.00
9463.89
9507.18
9561.02
Appropriations
15487.42
14362.52
12568.84
12097.55
11735.52
     General Reserves
100.00
100.00
100.00
100.00
100.00
     Proposed Equity Dividend
     Corporate dividend tax
38.93
38.93
     Other Appropriation
1421.88
1258.58
-6.96
2299.75
1894.10
Equity Dividend %
200.00
200.00
200.00
150.00
150.00
Earnings Per Share
48.59
36.43
51.47
42.94
34.45
Adjusted EPS
48.59
36.43
51.47
42.94
34.45

© NIRMAL BANG. All rights reserved

Designed , Developed & Content Powered by Accord Fintech Pvt. Ltd.

Open an Account
FOR AFREE *DEMAT & BROKING ACCOUNT

Please fill in the details below

Close X

(Note - You will receive a call from our sales executive)

CLOSE X

RISK DISCLOSURES ON DERIVATIVES

  • 9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
  • On an average, loss makers registered net trading loss close to ₹ 50,000.
  • Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
  • Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source:

1. SEBI study dated January 25, 2023 on “Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment”, wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.