- 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 | 523.11 | 413.14 | 409.39 | 271.16 | 304.34 |
| Other Income | 2.8 | 2.87 | 1.85 | 8.37 | 11.45 |
| Stock Adjustments | 5.25 | -0.54 | -3.13 | 11.89 | 10.86 |
| Total Income | 531.16 | 415.47 | 408.11 | 291.42 | 326.65 |
| EXPENDITURE : | |||||
| Raw Materials | 334.07 | 233.63 | 225.09 | 151.97 | 147.61 |
| Excise Duty | 0 | 0 | 0 | 7.31 | 5.82 |
| Power and Fuel Cost | 2.28 | 2.15 | 2.23 | 2.17 | 2.03 |
| Other Manufacturing Expenses | 8.88 | 7.53 | 7.45 | 7.24 | 7.87 |
| Employee Cost | 50.44 | 43.18 | 40.05 | 41.04 | 34.67 |
| Selling and Administration Expenses | 57.13 | 52.16 | 47.21 | 51.59 | 38.25 |
| Miscellaneous Expenses | 1.45 | 4.03 | 25.12 | 0.61 | 32.39 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 76.93 | 72.8 | 60.98 | 29.5 | 58.02 |
| Interest and Financial Charges | 16.74 | 13.59 | 16.04 | 14.01 | 13.17 |
| Profit before Depreciation and Tax | 60.19 | 59.21 | 44.94 | 15.49 | 44.85 |
| Depreciation | 14.88 | 13.95 | 12.8 | 12.06 | 9.82 |
| Profit Before Tax | 45.31 | 45.26 | 32.15 | 3.43 | 35.02 |
| Tax | 13.88 | 17.41 | 10.32 | 1.45 | 9.3 |
| Profit After Tax | 31.43 | 27.85 | 21.83 | 1.98 | 25.72 |
| Adjustment below Net Profit | -1.16 | 0.04 | -0.55 | -0.56 | -1.13 |
| P and L Balance brought forward | 44.93 | 21.47 | 101.63 | 0 | 0 |
| Appropriations | 6.8 | 4.42 | 3.35 | 1 | 24.59 |
| P and L Bal. carried down | 68.4 | 44.93 | 119.56 | 0.41 | 0 |
| Equity Dividend | 6.8 | 4.42 | 3.35 | 0 | 3.35 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0.84 |
| Corporate Dividend Tax | 0 | 0 | 0 | 1 | 0.84 |
| Equity Dividend (%) | 50 | 37 | 0 | 0 | 20 |
| Earning Per Share (Rs.) | 17.1 | 15.15 | 11.87 | 0.58 | 14.36 |
| Book Value | 148.25 | 135.48 | 123.03 | 113.51 | 116.11 |
| Extraordinary Items | 0 | 0 | 0 | 0 | 0 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 18.38 | 18.38 | 18.38 | 31.74 | 31.74 |
| Reserves and Surplus | 254.11 | 230.64 | 207.74 | 173.32 | 177.67 |
| Total Shareholders Funds | 272.49 | 249.02 | 226.12 | 205.06 | 209.41 |
| Secured Loans | 126.66 | 87.29 | 68.34 | 102.2 | 102.14 |
| Unsecured Loans | 43.16 | 25.32 | 23.2 | 1.32 | 0 |
| Total Debt | 169.82 | 112.61 | 91.54 | 103.52 | 102.14 |
| Total Liabilities | 442.31 | 361.63 | 317.66 | 308.58 | 311.55 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 223.49 | 199.5 | 188.08 | 164.37 | 148.2 |
| Less: Accum. Depreciation | 95.36 | 80.82 | 66.88 | 54.28 | 42.22 |
| Net Block | 128.13 | 118.68 | 121.2 | 110.09 | 105.98 |
| Capital Work in Progress | 1.25 | 0.02 | 0 | 8.2 | 4.61 |
| Investments | 18.08 | 10.19 | 2.05 | 0.63 | 0.63 |
| Current Assets, Loans and Advances | |||||
| Inventories | 114.93 | 99.88 | 85.34 | 84.05 | 82.42 |
| Sundry Debtors | 172.38 | 151.8 | 156.05 | 94.24 | 116.55 |
| Cash and Bank Balance | 14.82 | 20.08 | 10.39 | 6.26 | 6.58 |
| Loans and Advances | 92.56 | 48.01 | 42.61 | 63.08 | 55.04 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 99.69 | 84.4 | 97.45 | 47.78 | 41.49 |
| Provisions | 0.15 | 2.62 | 2.54 | 10.19 | 18.75 |
| Net Current Assets | 294.85 | 232.75 | 194.4 | 189.66 | 200.35 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 442.31 | 361.64 | 317.65 | 308.58 | 311.57 |
| Contingent Liabilities | 149.91 | 114.2 | 55.52 | 0 | 25.24 |
If I had made LUMPSUM investment of ₹ 1,00,000
in SHAKTI PUMPS (INDIA) LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
