| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 3256.95 | 2872.68 | 1921.32 | 940.86 | 7155.16 |
| Other Income | 119.31 | 148.91 | 97.16 | 594.08 | 96.4 |
| Stock Adjustments | -0.21 | 170.17 | 23.33 | -0.8 | 6.14 |
| Total Income | 3376.05 | 3191.76 | 2041.81 | 1534.14 | 7257.7 |
| EXPENDITURE : | |||||
| Raw Materials | 2189.73 | 2264.54 | 1391.29 | 582.73 | 4309.92 |
| Excise Duty | 0 | 0 | 0 | 0 | 148.55 |
| Power and Fuel Cost | 238.7 | 181.14 | 105.51 | 41.72 | 149.17 |
| Other Manufacturing Expenses | 94.1 | 75.39 | 37.66 | 38.66 | 240.55 |
| Employee Cost | 178.71 | 146.89 | 95.92 | 60.91 | 720.16 |
| Selling and Administration Expenses | 61.74 | 56.43 | 22.95 | 5.57 | 146.35 |
| Miscellaneous Expenses | 117.44 | 30.9 | 21.39 | 4.19 | 285.98 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 495.63 | 436.47 | 367.09 | 800.36 | 1257.02 |
| Interest and Financial Charges | 225.65 | 114.04 | 93.32 | 67.88 | 283.49 |
| Profit before Depreciation and Tax | 269.98 | 322.43 | 273.77 | 732.48 | 973.53 |
| Depreciation | 232.46 | 142.16 | 132.22 | 72.53 | 260.53 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 37.52 | 180.27 | 141.55 | 659.95 | 713 |
| Tax | 16 | 38.43 | 7.3 | 31.41 | 186.33 |
| Profit After Tax | 21.52 | 141.84 | 134.25 | 628.54 | 526.67 |
| Minority Interest after PAT | 0 | 0 | 0 | 0 | 0 |
| Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 2.14 |
| Profit after Minority Interest and P/L of Assoc. Co. | 21.52 | 141.84 | 134.25 | 628.54 | 528.81 |
| Adjustment below Net Profit | 1.67 | 0.6 | -6.36 | -36.16 | -1.49 |
| P and L Balance brought forward | 2703.15 | 2605.31 | 3087.45 | 2580.64 | 2122.35 |
| Appropriations | 34.59 | 44.6 | 609.01 | 86.42 | 110.56 |
| P and L Bal. carried down | 2691.75 | 2703.15 | 2606.33 | 3086.6 | 2539.11 |
| Equity Dividend | 7.16 | 17.17 | 31.26 | 0 | 31.07 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 6.18 |
| Equity Dividend (%) | 0 | 10 | 25 | 70 | 70 |
| Earning Per Share (Rs.) | 0.36 | 2.39 | 2.46 | 14.07 | 12.31 |
| Book Value | 74.03 | 73.99 | 70.18 | 124.34 | 110.69 |
| Extraordinary Items | 0.19 | 4.32 | 0.64 | 0.79 | -10.9 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 59.41 | 59.41 | 54.47 | 44.66 | 42.44 |
| Reserves and Surplus | 4353.35 | 4350.83 | 3859.26 | 5508.31 | 4655.32 |
| Total Shareholders Funds | 4412.76 | 4410.24 | 3913.73 | 5552.97 | 4697.76 |
| Secured Loans | 5772.21 | 5330.63 | 3679.36 | 5459.03 | 3547.43 |
| Unsecured Loans | 188.76 | 190.93 | 482.58 | 952.14 | 1236.57 |
| Total Debt | 5960.97 | 5521.56 | 4161.94 | 6411.17 | 4784 |
| Minority Interest | 0 | 0 | 0 | 2.07 | 0 |
| Total Liabilities | 10373.73 | 9931.8 | 8075.67 | 11966.21 | 9481.76 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 8886.77 | 6229.03 | 3969.34 | 8149.84 | 7164.37 |
| Less: Accum. Depreciation | 581.07 | 348.98 | 207.57 | 439.12 | 1971.73 |
| Net Block | 8305.7 | 5880.05 | 3761.77 | 7710.72 | 5192.64 |
| Capital Work in Progress | 1009.53 | 2349.64 | 2493.23 | 185.01 | 231.02 |
| Investments | 3.81 | 17.42 | 30.12 | 269.06 | 528.04 |
| Current Assets, Loans and Advances | |||||
| Inventories | 332.39 | 629.56 | 206.71 | 606.39 | 516.99 |
| Sundry Debtors | 580.54 | 667.72 | 627.02 | 2236.34 | 2305.43 |
| Cash and Bank Balance | 80.26 | 214.39 | 714.9 | 740.86 | 425.01 |
| Loans and Advances | 2108.37 | 1429.31 | 1516.22 | 2927.17 | 2204.25 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 2043.1 | 1252.52 | 1263.04 | 2603.88 | 1793.48 |
| Provisions | 3.77 | 3.77 | 11.26 | 105.46 | 128.14 |
| Net Current Assets | 1054.69 | 1684.69 | 1790.55 | 3801.42 | 3530.06 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 10373.73 | 9931.8 | 8075.67 | 11966.21 | 9481.76 |
| Contingent Liabilities | 571.5 | 464.97 | 361.09 | 288.41 | 109.23 |
If I had made LUMPSUM investment of ₹ 1,00,000
in SINTEX INDUSTRIES LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
