| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 7692.69 | 5684.87 | 5136.59 | 4898.27 | 4866.58 |
| Other Income | 40.14 | 115.12 | 73.01 | 27.84 | 64.58 |
| Stock Adjustments | 71.05 | 31.1 | 21.43 | -20.96 | 32.75 |
| Total Income | 7803.88 | 5831.09 | 5231.03 | 4905.15 | 4963.91 |
| EXPENDITURE : | |||||
| Raw Materials | 4430.69 | 3063.1 | 2440.24 | 2309.61 | 2574.71 |
| Excise Duty | 0 | 95.83 | 314.79 | 305.55 | 326.73 |
| Power and Fuel Cost | 628.63 | 500.79 | 417.8 | 398.07 | 434.15 |
| Other Manufacturing Expenses | 296.14 | 266.84 | 210.06 | 197.52 | 192.7 |
| Employee Cost | 515.91 | 474.04 | 433.8 | 386.33 | 356.13 |
| Selling and Administration Expenses | 417.59 | 335.49 | 272.94 | 220.49 | 210.04 |
| Miscellaneous Expenses | 119.56 | 73.64 | 99 | 97.22 | 87.41 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 1395.36 | 1021.36 | 1042.4 | 990.36 | 782.04 |
| Interest and Financial Charges | 201.6 | 123.89 | 101.77 | 130.46 | 137.58 |
| Profit before Depreciation and Tax | 1193.76 | 897.47 | 940.63 | 859.9 | 644.46 |
| Depreciation | 366.87 | 315.8 | 283.44 | 274.96 | 245.03 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 826.89 | 581.67 | 657.19 | 584.94 | 399.43 |
| Tax | 185.26 | 119.96 | 142.2 | 155.05 | 96.62 |
| Profit After Tax | 641.63 | 461.71 | 514.99 | 429.89 | 302.81 |
| Minority Interest after PAT | 0 | 0 | 0 | 0 | 0 |
| Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
| Profit after Minority Interest and P/L of Assoc. Co. | 641.63 | 461.71 | 514.99 | 429.89 | 302.81 |
| Adjustment below Net Profit | -0.87 | -1.12 | 0.41 | -1.7 | 18.16 |
| P and L Balance brought forward | 2643.41 | 2340.75 | 1908.28 | 1599.21 | 1199.01 |
| Appropriations | 83.17 | 157.93 | 82.93 | 119.12 | 68.04 |
| P and L Bal. carried down | 3201 | 2643.41 | 2340.75 | 1908.28 | 1451.94 |
| Equity Dividend | 68.98 | 68.9 | 68.9 | 57.42 | 57.42 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 14.19 | 14.03 | 14.03 | 11.7 | 10.62 |
| Equity Dividend (%) | 120 | 120 | 120 | 100 | 100 |
| Earning Per Share (Rs.) | 109.68 | 79.01 | 85.72 | 71.56 | 50 |
| Book Value | 705.76 | 609.95 | 544.6 | 472.79 | 387.94 |
| Extraordinary Items | 0 | 0.42 | 0 | 2.05 | 25.2 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 58.5 | 58.44 | 58.44 | 58.44 | 58.44 |
| Reserves and Surplus | 4070.77 | 3506.09 | 3124.22 | 2704.54 | 2237.9 |
| Total Shareholders Funds | 4129.27 | 3564.53 | 3182.66 | 2762.98 | 2296.34 |
| Secured Loans | 2527.01 | 2478.06 | 2075.14 | 2280.14 | 1905.31 |
| Unsecured Loans | 1259.81 | 731.41 | 380.69 | 282.08 | 596.27 |
| Total Debt | 3786.82 | 3209.47 | 2455.83 | 2562.22 | 2501.58 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 7916.09 | 6774 | 5638.49 | 5325.2 | 4797.92 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 6837.08 | 5992.73 | 4963.04 | 4385.67 | 6680.8 |
| Less: Accum. Depreciation | 1227.69 | 871.14 | 558.13 | 273.15 | 2758.47 |
| Net Block | 5609.39 | 5121.59 | 4404.91 | 4112.52 | 3922.33 |
| Capital Work in Progress | 753.61 | 558.81 | 258.58 | 117.44 | 104.12 |
| Investments | 100.6 | 121.82 | 195.88 | 164.93 | 94.27 |
| Current Assets, Loans and Advances | |||||
| Inventories | 1224.74 | 958.18 | 838.14 | 671.05 | 763.5 |
| Sundry Debtors | 1028.75 | 680.65 | 656.89 | 514.48 | 610.66 |
| Cash and Bank Balance | 198.88 | 96.74 | 96.12 | 389.23 | 107.3 |
| Loans and Advances | 1352.4 | 1121.48 | 1250.13 | 583.99 | 351.78 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 2336.49 | 1870.14 | 2042.32 | 1219.29 | 1144.47 |
| Provisions | 15.79 | 15.13 | 19.84 | 9.15 | 11.57 |
| Net Current Assets | 1452.49 | 971.78 | 779.12 | 930.31 | 677.2 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 7916.09 | 6774 | 5638.49 | 5325.2 | 4797.92 |
| Contingent Liabilities | 107.16 | 124.47 | 352.26 | 247.02 | 246.5 |
If I had made LUMPSUM investment of ₹ 1,00,000
in SRF LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
