- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
INCOME : | |||||
Sales Turnover | 1449.02 | 1274.5 | 1131.34 | 1093.01 | 906.26 |
Other Income | 0.86 | 9.92 | 4.71 | 0.97 | 0.9 |
Stock Adjustments | 4.92 | 22.87 | 20.43 | 6.69 | 3.26 |
Total Income | 1454.8 | 1307.29 | 1156.48 | 1100.67 | 910.42 |
EXPENDITURE : | |||||
Raw Materials | 905.48 | 762.58 | 607.32 | 578.94 | 500.9 |
Excise Duty | 0 | 34.78 | 116.71 | 104.85 | 80.79 |
Power and Fuel Cost | 53.13 | 47.33 | 41.56 | 37.88 | 33.33 |
Other Manufacturing Expenses | 77.8 | 78.19 | 71.59 | 67.3 | 50.6 |
Employee Cost | 196.47 | 177.09 | 145.89 | 127.35 | 98.86 |
Selling and Administration Expenses | 61.57 | 54.58 | 49.19 | 55.24 | 41.76 |
Miscellaneous Expenses | 2.33 | 4.07 | 16.09 | 0.85 | 0.54 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 158.03 | 148.68 | 108.13 | 128.27 | 103.65 |
Interest and Financial Charges | 22.1 | 22.72 | 23.25 | 15.78 | 12.05 |
Profit before Depreciation and Tax | 135.93 | 125.96 | 84.88 | 112.49 | 91.6 |
Depreciation | 48.93 | 44.33 | 39.23 | 33.12 | 30.72 |
Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 87 | 81.63 | 45.65 | 79.36 | 60.88 |
Tax | 30.36 | 29.03 | 12.6 | 22.03 | 18.4 |
Profit After Tax | 56.64 | 52.6 | 33.05 | 57.33 | 42.48 |
Minority Interest after PAT | 0 | 0 | 0 | 0 | 0 |
Profit/Loss of Associate Company | -0.99 | -0.04 | 0 | 0 | 0 |
Profit after Minority Interest and P/L of Assoc. Co. | 55.65 | 52.56 | 33.05 | 57.33 | 42.48 |
Adjustment below Net Profit | -5.45 | -2.86 | -0.56 | 0 | -1.94 |
P and L Balance brought forward | 236.12 | 202.14 | 176.74 | 132.15 | 105.94 |
Appropriations | 27.97 | 15.73 | 7.09 | 17.27 | 14.33 |
P and L Bal. carried down | 258.35 | 236.12 | 202.14 | 172.22 | 132.15 |
Equity Dividend | 22.37 | 10.53 | 3.59 | 9.57 | 8.37 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0 | 1.95 | 1.7 |
Equity Dividend (%) | 120 | 90 | 80 | 80 | 70 |
Earning Per Share (Rs.) | 42.29 | 39.94 | 25.12 | 46.3 | 34.08 |
Book Value | 362.58 | 341.45 | 311.64 | 228.34 | 190 |
Extraordinary Items | 0.09 | 2.15 | -8.07 | 0.05 | -0.09 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 13.16 | 13.16 | 13.16 | 11.96 | 11.96 |
Reserves and Surplus | 463.99 | 436.18 | 396.96 | 261.18 | 215.32 |
Total Shareholders Funds | 477.15 | 449.34 | 410.12 | 273.14 | 227.28 |
Secured Loans | 171.44 | 158.67 | 225.23 | 140.03 | 116.57 |
Unsecured Loans | 6.75 | 5.72 | 5.25 | 8.71 | 2.56 |
Total Debt | 178.19 | 164.39 | 230.48 | 148.74 | 119.13 |
Minority Interest | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 655.34 | 613.73 | 640.6 | 421.88 | 346.41 |
APPLICATION OF FUNDS : | |||||
Gross Block | 861.46 | 803.97 | 694.71 | 593.79 | 480 |
Less: Accum. Depreciation | 297.12 | 250.18 | 215.48 | 177.85 | 145.54 |
Net Block | 564.34 | 553.79 | 479.23 | 415.94 | 334.46 |
Capital Work in Progress | 11.49 | 6.92 | 5.63 | 11.59 | 4.63 |
Investments | 25.36 | 19.45 | 86.38 | 0.03 | 0.02 |
Current Assets, Loans and Advances | |||||
Inventories | 147.24 | 140.27 | 102.42 | 66.13 | 51.39 |
Sundry Debtors | 146.8 | 144.34 | 119.45 | 118.6 | 86.76 |
Cash and Bank Balance | 4.46 | 2.2 | 23.06 | 4.52 | 3.44 |
Loans and Advances | 63.13 | 68.42 | 53.34 | 46.12 | 22.05 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 302.12 | 318.05 | 225.07 | 232.75 | 144.1 |
Provisions | 5.35 | 3.61 | 3.83 | 8.31 | 12.23 |
Net Current Assets | 54.16 | 33.57 | 69.37 | -5.69 | 7.31 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 655.35 | 613.73 | 640.61 | 421.87 | 346.42 |
Contingent Liabilities | 58.7 | 53.12 | 41.01 | 44.33 | 35.5 |
If I had made LUMPSUM investment of ₹ 1,00,000
in FIEM INDUSTRIES LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %