| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 2015.32 | 1839.7 | 1819.27 | 1802.83 | 1865.02 |
| Other Income | 44.43 | 94.59 | 66.84 | 82.46 | 24.92 |
| Stock Adjustments | 16.27 | -22.99 | 5.8 | 13.17 | -24.24 |
| Total Income | 2076.02 | 1911.3 | 1891.91 | 1898.46 | 1865.7 |
| EXPENDITURE : | |||||
| Raw Materials | 1397.94 | 1186.87 | 1065.85 | 1050.63 | 1122.96 |
| Excise Duty | 0 | 47.6 | 184.83 | 186.74 | 167.31 |
| Power and Fuel Cost | 13.41 | 12.71 | 13.36 | 15.77 | 16.04 |
| Other Manufacturing Expenses | 40.64 | 35.81 | 14.84 | 14.28 | 16.42 |
| Employee Cost | 187.51 | 172.8 | 161.49 | 155.38 | 163.66 |
| Selling and Administration Expenses | 83.22 | 71.87 | 74.43 | 75.34 | 79.71 |
| Miscellaneous Expenses | 66.74 | 40.74 | 82.14 | 59.29 | 138.63 |
| Less: Preoperative Expenditure Capitalised | 9.57 | 5.51 | 1.41 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 296.13 | 348.41 | 296.38 | 341.03 | 160.97 |
| Interest and Financial Charges | 4.04 | 0.81 | 0.81 | 1.01 | 2.37 |
| Profit before Depreciation and Tax | 292.09 | 347.6 | 295.57 | 340.02 | 158.6 |
| Depreciation | 52.17 | 52.44 | 46.89 | 45.62 | 47.65 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 239.92 | 295.16 | 248.68 | 294.4 | 110.95 |
| Tax | 77.29 | 92.97 | 68.02 | 93.52 | 27.32 |
| Profit After Tax | 162.63 | 202.19 | 180.66 | 200.88 | 83.63 |
| Minority Interest after PAT | -2.08 | 0 | 0 | 0 | 0 |
| Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
| Profit after Minority Interest and P/L of Assoc. Co. | 164.71 | 202.19 | 180.66 | 200.88 | 83.63 |
| Adjustment below Net Profit | 1.38 | -1.54 | -24.38 | 0.99 | -7.51 |
| P and L Balance brought forward | 529.38 | 490.38 | 456.17 | 447.81 | 408.8 |
| Appropriations | 161.92 | 161.65 | 122.07 | 193.51 | 81.02 |
| P and L Bal. carried down | 533.55 | 529.38 | 490.38 | 456.17 | 403.9 |
| Equity Dividend | 134.31 | 134.31 | 122.07 | 136.75 | 61.05 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 27.61 | 27.34 | 0 | 28.61 | 11.43 |
| Equity Dividend (%) | 200 | 275 | 275 | 275 | 125 |
| Earning Per Share (Rs.) | 6.74 | 8.28 | 7.4 | 7.05 | 2.96 |
| Book Value | 39.69 | 39.51 | 37.89 | 36.49 | 33.54 |
| Extraordinary Items | 8.44 | 54.25 | 27.23 | 37.92 | -33.82 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 48.84 | 48.84 | 48.84 | 48.84 | 48.84 |
| Reserves and Surplus | 920.28 | 916.11 | 876.45 | 842.29 | 774.23 |
| Total Shareholders Funds | 969.12 | 964.95 | 925.29 | 891.13 | 823.07 |
| Secured Loans | 5.27 | 0 | 0 | 0 | 0 |
| Unsecured Loans | 25.28 | 7.37 | 2.2 | 7.85 | 14.39 |
| Total Debt | 30.55 | 7.37 | 2.2 | 7.85 | 14.39 |
| Minority Interest | 13.71 | 0 | 0 | 0 | 0 |
| Total Liabilities | 1013.38 | 972.32 | 927.49 | 898.98 | 837.46 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 516.01 | 413.2 | 389.34 | 334.39 | 624.11 |
| Less: Accum. Depreciation | 177.34 | 135.41 | 97.2 | 51.11 | 297.79 |
| Net Block | 338.67 | 277.79 | 292.14 | 283.28 | 326.32 |
| Capital Work in Progress | 72 | 27.62 | 14.69 | 24.46 | 8.39 |
| Investments | 419.56 | 505.68 | 410.9 | 362.32 | 292.52 |
| Current Assets, Loans and Advances | |||||
| Inventories | 133.76 | 109.42 | 129.41 | 108.13 | 106.44 |
| Sundry Debtors | 342.3 | 252.69 | 270.2 | 200.6 | 231.41 |
| Cash and Bank Balance | 44.89 | 33.45 | 12.89 | 21.16 | 35.76 |
| Loans and Advances | 127.76 | 155.97 | 138.08 | 195.52 | 144.56 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 439.83 | 363.09 | 317.62 | 278.64 | 259.61 |
| Provisions | 25.73 | 27.21 | 23.2 | 17.85 | 48.33 |
| Net Current Assets | 183.15 | 161.23 | 209.76 | 228.92 | 210.23 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 1013.38 | 972.32 | 927.49 | 898.98 | 837.46 |
| Contingent Liabilities | 109.35 | 86.95 | 84.94 | 67.5 | 76.23 |
If I had made LUMPSUM investment of ₹ 1,00,000
in GREAVES COTTON LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
