Sintercom India

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )
INCOME :
Sales Turnover	82.74	76.48	72.82
Other Income	0.46	0.31	0.67
Stock Adjustments	4.18	-0.84	0.31
Total Income	87.38	75.95	73.8
EXPENDITURE :
Raw Materials	27.69	20.55	18.09
Excise Duty	0	2.19	7.48
Power and Fuel Cost	6.1	4.72	4.56
Other Manufacturing Expenses	19.34	16.86	15.48
Employee Cost	6.84	6.42	6.06
Selling and Administration Expenses	7.68	5.9	7.65
Miscellaneous Expenses	0.64	1.33	0.69
Less: Preoperative Expenditure Capitalised	0	0	0
Profit before Interest, Depreciation and Tax	19.08	18	13.78
Interest and Financial Charges	4.44	5.38	6.04
Profit before Depreciation and Tax	14.64	12.62	7.74
Depreciation	7	6.02	5.6
Profit Before Tax	7.64	6.59	2.14
Tax	2.14	1.14	0.87
Profit After Tax	5.5	5.45	1.27
Adjustment below Net Profit	0	0	0
P and L Balance brought forward	5.92	0.47	-0.8
Appropriations	0	0	0
P and L Bal. carried down	11.42	5.92	0.47
Equity Dividend	0	0	0
Preference Dividend	0	0	0
Corporate Dividend Tax	0	0	0
Equity Dividend (%)	0	0	0
Earning Per Share (Rs.)	2.27	2.25	0.66
Book Value	33.48	32.28	20.37
Extraordinary Items	0	0	-0.07

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

INCOME :

Sales Turnover

82.74

76.48

72.82

Other Income

0.46

0.31

0.67

Stock Adjustments

4.18

-0.84

0.31

Total Income

87.38

75.95

73.8

EXPENDITURE :

Raw Materials

27.69

20.55

18.09

Excise Duty

2.19

7.48

Power and Fuel Cost

6.1

4.72

4.56

Other Manufacturing Expenses

19.34

16.86

15.48

Employee Cost

6.84

6.42

6.06

Selling and Administration Expenses

7.68

5.9

7.65

Miscellaneous Expenses

0.64

1.33

0.69

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

19.08

13.78

Interest and Financial Charges

4.44

5.38

6.04

Profit before Depreciation and Tax

14.64

12.62

7.74

Depreciation

6.02

5.6

Profit Before Tax

7.64

6.59

2.14

Tax

2.14

1.14

0.87

Profit After Tax

5.5

5.45

1.27

Adjustment below Net Profit

P and L Balance brought forward

5.92

0.47

-0.8

Appropriations

P and L Bal. carried down

11.42

5.92

0.47

Equity Dividend

Preference Dividend

Corporate Dividend Tax

Equity Dividend (%)

Earning Per Share (Rs.)

2.27

2.25

0.66

Book Value

33.48

32.28

20.37

Extraordinary Items

-0.07

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	24.2	24.2	19.19
Reserves and Surplus	64.83	61.93	27.89
Total Shareholders Funds	89.03	86.13	47.08
Secured Loans	24.03	27.18	29.96
Unsecured Loans	6.51	4.41	13.67
Total Debt	30.54	31.59	43.63
Total Liabilities	119.57	117.72	90.71
APPLICATION OF FUNDS :
Gross Block	133.5	109.99	101.3
Less: Accum. Depreciation	41.03	34.02	28
Net Block	92.47	75.97	73.3
Capital Work in Progress	2.28	0.11	0.09
Investments	0	0	0
Current Assets, Loans and Advances
Inventories	14.47	9.58	9.72
Sundry Debtors	30.58	24.49	18.11
Cash and Bank Balance	0.88	16.14	1.4
Loans and Advances	14.66	22.49	11.6
Less: Current Liab. and Prov.
Current Liabilities	34.17	29.67	22.94
Provisions	1.59	1.38	0.57
Net Current Assets	24.83	41.65	17.32
Miscellaneous Expenses not w/o	0	0	0
Total Assets	119.58	117.73	90.71
Contingent Liabilities	3.59	5.83	5.73

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

SOURCES OF FUNDS :

Share Capital

24.2

19.19

Reserves and Surplus

64.83

61.93

27.89

Total Shareholders Funds

89.03

86.13

47.08

Secured Loans

24.03

27.18

29.96

Unsecured Loans

6.51

4.41

13.67

Total Debt

30.54

31.59

43.63

Total Liabilities

119.57

117.72

90.71

APPLICATION OF FUNDS :

Gross Block

133.5

109.99

101.3

Less: Accum. Depreciation

41.03

34.02

Net Block

92.47

75.97

73.3

Capital Work in Progress

2.28

0.11

0.09

Investments

Current Assets, Loans and Advances

Inventories

14.47

9.58

9.72

Sundry Debtors

30.58

24.49

18.11

Cash and Bank Balance

0.88

16.14

1.4

Loans and Advances

14.66

22.49

11.6

Less: Current Liab. and Prov.

Current Liabilities

34.17

29.67

22.94

Provisions

1.59

1.38

0.57

Net Current Assets

24.83

41.65

17.32

Miscellaneous Expenses not w/o

Total Assets

119.58

117.73

90.71

Contingent Liabilities

3.59

5.83

5.73

Sintercom India

Enjoy Lifetime Free Delivery Trade