Profit & Loss

STOVE KRAFT LTD.

NSE : STOVEKRAFTBSE : 543260ISIN CODE : INE00IN01015Industry : Consumer Durables - Domestic AppliancesHouse : Private
BSE554.90-6.9 (-1.23 %)
PREV CLOSE ( ) 561.80
OPEN PRICE ( ) 566.85
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 910
TODAY'S LOW / HIGH ( )552.50 569.10
52 WK LOW / HIGH ( )472.2 1134.85
NSE555.80-7.25 (-1.29 %)
PREV CLOSE( ) 563.05
OPEN PRICE ( ) 567.85
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 555.80 (411)
VOLUME 27201
TODAY'S LOW / HIGH( ) 552.00 569.00
52 WK LOW / HIGH ( )475 1133.7
Select year
( in Million)
Particulars
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
INCOME :
  
  
  
  
  
Gross Sales
8589.57
6698.61
6409.38
5289.52
5150.33
     Sales
8532.91
6666.22
6349.96
5252.46
5119.90
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
56.66
32.39
59.42
37.06
30.43
Less: Excise Duty
53.33
215.49
Net Sales
8589.57
6698.61
6409.38
5236.19
4934.84
EXPENDITURE :
Increase/Decrease in Stock
-93.72
-101.33
-114.78
-78.96
-116.61
Raw Material Consumed
5676.13
4520.01
4501.40
3614.45
3503.42
     Opening Raw Materials
446.41
355.94
466.84
301.81
391.87
     Purchases Raw Materials
4724.66
3322.85
3051.66
2576.22
2579.63
     Closing Raw Materials
746.84
446.41
343.10
466.84
301.81
     Other Direct Purchases / Brought in cost
1251.90
1287.63
1326.00
1203.26
833.73
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
89.76
69.88
56.92
54.23
53.85
     Electricity & Power
89.76
69.88
56.92
54.23
53.85
     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
806.17
820.11
686.27
590.87
516.25
     Salaries, Wages & Bonus
698.80
726.17
601.85
523.48
457.50
     Contributions to EPF & Pension Funds
48.22
38.45
27.67
27.41
24.03
     Workmen and Staff Welfare Expenses
31.18
31.21
45.53
29.18
25.58
     Other Employees Cost
27.97
24.28
11.22
10.80
9.14
Other Manufacturing Expenses
237.90
133.41
51.26
99.18
103.66
     Sub-contracted / Out sourced services
     Processing Charges
146.57
67.83
58.07
68.00
     Repairs and Maintenance
70.00
49.40
45.85
37.17
35.66
     Packing Material Consumed
     Other Mfg Exp
21.33
16.18
5.41
3.94
0.00
General and Administration Expenses
91.11
174.48
168.87
145.50
126.73
     Rent , Rates & Taxes
7.05
15.44
12.83
25.78
26.19
     Insurance
6.75
7.86
3.91
1.80
2.18
     Printing and stationery
1.20
1.14
1.85
1.63
1.90
     Professional and legal fees
26.01
38.16
45.20
34.83
33.33
     Traveling and conveyance
37.43
100.29
78.74
69.96
51.45
     Other Administration
50.10
111.88
105.08
81.46
63.13
Selling and Distribution Expenses
571.47
647.66
601.61
472.24
464.45
     Advertisement & Sales Promotion
184.83
316.26
227.01
161.73
151.77
     Sales Commissions & Incentives
97.47
90.70
134.44
114.85
148.69
     Freight and Forwarding
289.17
240.70
240.16
195.66
163.99
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
76.23
96.46
159.61
238.96
233.82
     Bad debts /advances written off
     Provision for doubtful debts
40.53
40.30
59.65
4.89
     Losson disposal of fixed assets(net)
1.02
     Losson foreign exchange fluctuations
9.52
12.54
     Losson sale of non-trade current investments
153.80
     Other Miscellaneous Expenses
26.18
43.62
159.61
24.49
228.93
Less: Expenses Capitalised
Total Expenditure
7455.05
6360.68
6111.16
5136.47
4885.57
Operating Profit (Excl OI)
1134.52
337.93
298.22
99.72
49.27
Other Income
15.47
30.53
16.60
56.33
29.21
     Interest Received
5.07
14.08
4.11
3.67
4.56
     Dividend Received
     Profit on sale of Fixed Assets
0.51
0.25
0.13
1.46
     Profits on sale of Investments
1.33
     Provision Written Back
5.48
8.31
12.36
41.85
9.55
     Foreign Exchange Gains
0.89
1.40
     Others
4.41
7.89
0.00
8.59
12.24
Operating Profit
1149.99
368.46
314.82
156.05
78.48
Interest
192.43
209.01
179.18
169.35
150.05
     InterestonDebenture / Bonds
     Interest on Term Loan
148.03
144.93
154.35
     Intereston Fixed deposits
     Bank Charges etc
11.40
27.71
24.12
16.01
14.92
     Other Interest
33.00
36.37
0.71
153.34
135.13
PBDT
957.56
159.45
135.64
-13.30
-71.57
Depreciation
143.00
124.10
124.41
119.69
118.12
Profit Before Taxation & Exceptional Items
814.56
35.35
11.23
-132.99
-189.69
Exceptional Income / Expenses
Profit Before Tax
814.56
35.35
11.23
-132.99
-189.69
Provision for Tax
3.64
4.88
-5.37
2.78
     Current Income Tax
3.64
4.60
     Deferred Tax
     Other taxes
0.00
3.64
4.88
-5.37
2.78
Profit After Tax
814.56
31.71
6.35
-127.62
-192.47
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-0.10
0.18
0.22
Share of Associate
Other Consolidated Items
Consolidated Net Profit
814.56
31.61
6.35
-127.44
-192.25
Adjustments to PAT
-13.46
Profit Balance B/F
-1951.96
-1967.55
-1975.51
-1849.82
-1658.89
Appropriations
-1137.40
-1949.40
-1969.16
-1977.26
-1851.14
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
-23.29
2.56
-1.64
-1.75
-1.32
Equity Dividend %
Earnings Per Share
24.99
1.28
0.26
-6.74
-10.17
Adjusted EPS
24.99
1.28
0.26
-6.74
-10.17

© 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)