| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 1831.04 | 1629.11 | 1551.84 | 1763.41 | 1473.13 |
| Other Income | 5.47 | 4.39 | 2.44 | 0.77 | 0.8 |
| Stock Adjustments | -10.68 | -7.57 | 12.09 | 17.64 | -11.92 |
| Total Income | 1825.83 | 1625.93 | 1566.37 | 1781.82 | 1462.01 |
| EXPENDITURE : | |||||
| Raw Materials | 426.06 | 294.89 | 352.39 | 363.15 | 217.63 |
| Excise Duty | 0 | 14.58 | 24.04 | 48.38 | 42.7 |
| Power and Fuel Cost | 258.73 | 216.04 | 191.59 | 215.45 | 172 |
| Other Manufacturing Expenses | 99.85 | 77.43 | 82 | 81.28 | 73.25 |
| Employee Cost | 116.41 | 107.36 | 118.61 | 107.8 | 90.76 |
| Selling and Administration Expenses | 423.55 | 352.46 | 352.6 | 541.21 | 408.88 |
| Miscellaneous Expenses | 46.6 | 37.42 | 34.38 | 24.4 | 19.52 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 454.64 | 525.74 | 410.77 | 400.16 | 437.25 |
| Interest and Financial Charges | 14.38 | 52.46 | 78.06 | 83.37 | 87.38 |
| Profit before Depreciation and Tax | 440.26 | 473.28 | 332.71 | 316.79 | 349.87 |
| Depreciation | 105.64 | 120.69 | 117.91 | 171.49 | 223.74 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 334.61 | 352.59 | 214.8 | 145.29 | 126.12 |
| Tax | 29.64 | 16.41 | 13.9 | 5.95 | 4.8 |
| Profit After Tax | 304.97 | 336.18 | 200.9 | 139.34 | 121.32 |
| Minority Interest after PAT | 6.19 | 5.52 | 0 | 5.31 | 2.67 |
| Profit/Loss of Associate Company | 0 | 0 | -6.18 | 0 | 0 |
| Profit after Minority Interest and P/L of Assoc. Co. | 298.78 | 330.66 | 194.72 | 134.04 | 118.65 |
| Adjustment below Net Profit | -9.72 | -0.28 | 0.06 | 0 | 0 |
| P and L Balance brought forward | 1395.94 | 1065.56 | 870.78 | 602.85 | 524.43 |
| Appropriations | 41.92 | 0 | 0 | 0 | 40.24 |
| P and L Bal. carried down | 1643.08 | 1395.94 | 1065.56 | 736.88 | 602.85 |
| Equity Dividend | 41.92 | 0 | 0 | 0 | 33.54 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 6.71 |
| Equity Dividend (%) | 0 | 100 | 0 | 0 | 80 |
| Earning Per Share (Rs.) | 7.13 | 7.89 | 4.64 | 31.97 | 26.7 |
| Book Value | 41.12 | 35.22 | 27.34 | 251.74 | 219.77 |
| Extraordinary Items | 0 | 0 | 0 | -0.4 | 0.02 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 |
| Reserves and Surplus | 1681.74 | 1434.43 | 1104.05 | 1013.42 | 879.38 |
| Total Shareholders Funds | 1723.66 | 1476.35 | 1145.97 | 1055.34 | 921.3 |
| Secured Loans | 73.82 | 336.12 | 615.91 | 752.71 | 628.76 |
| Unsecured Loans | 115.09 | 206.45 | 355.14 | 282.96 | 337.56 |
| Total Debt | 188.91 | 542.57 | 971.05 | 1035.67 | 966.32 |
| Minority Interest | 68.3 | 62.11 | 56.6 | 53.04 | 47.73 |
| Total Liabilities | 1980.87 | 2081.03 | 2173.62 | 2144.05 | 1935.35 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 1096.09 | 1055.62 | 1004.34 | 1673.81 | 1612.43 |
| Less: Accum. Depreciation | 373.77 | 270.89 | 141.11 | 754.68 | 584.46 |
| Net Block | 722.32 | 784.73 | 863.23 | 919.13 | 1027.97 |
| Capital Work in Progress | 74.31 | 35.74 | 54.87 | 48.97 | 40.97 |
| Investments | 1.73 | 1.44 | 1.45 | 1.53 | 1.53 |
| Current Assets, Loans and Advances | |||||
| Inventories | 277.19 | 294.6 | 161.22 | 209.16 | 109.14 |
| Sundry Debtors | 143.76 | 146.47 | 137.78 | 448.8 | 309.8 |
| Cash and Bank Balance | 211.31 | 19.78 | 20.08 | 23.76 | 20.31 |
| Loans and Advances | 876.26 | 1232.6 | 1255.31 | 814.88 | 679.97 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 313.81 | 420.52 | 306.48 | 320.72 | 213.26 |
| Provisions | 12.21 | 13.82 | 13.83 | 1.48 | 41.08 |
| Net Current Assets | 1182.5 | 1259.11 | 1254.08 | 1174.4 | 864.88 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 1980.86 | 2081.02 | 2173.63 | 2144.03 | 1935.35 |
| Contingent Liabilities | 71.19 | 54.5 | 54.24 | 45.52 | 70.1 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Star Cement Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
