SOLAR INDUSTRIES INDIA LTD.
NSE : SOLARINDSBSE : 532725ISIN
CODE : INE343H01029Industry : ChemicalsHouse
: Private
BSE8784.80-20.2 (-0.23 % )
PREV CLOSE (Rs.) 8805.00
OPEN PRICE (Rs.) 8805.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 1083
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE8784.70 -16.9 (-0.19 % )
PREV CLOSE(Rs.) 8801.60
OPEN PRICE (Rs.) 8800.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 8784.70 (117 )
VOLUME 55519
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | 69225.30 | 39846.70 | 25499.20 | 22773.40 | 24996.20 |
| Sales | 68043.50 | 38655.70 | 24762.10 | 22054.70 | 24274.20 |
| Job Work/ Contract Receipts | NA | NA | NA | NA | NA |
| Processing Charges / Service Income | NA | NA | NA | NA | NA |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 1181.80 | 1191.00 | 737.10 | 718.70 | 722.00 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Net Sales | 69225.30 | 39476.10 | 25156.30 | 22373.00 | 24615.70 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | -373.90 | -400.50 | -376.80 | -421.40 | 101.40 |
| Raw Material Consumed | 43797.60 | 23673.80 | 13844.50 | 12571.40 | 13908.00 |
| Opening Raw Materials | 4613.90 | 2407.20 | 1632.10 | 1687.10 | 1089.90 |
| Purchases Raw Materials | 41461.30 | 25218.00 | 12625.90 | 10982.80 | 13131.80 |
| Closing Raw Materials | 7879.80 | 4613.90 | 2407.20 | 1632.10 | 1687.10 |
| Other Direct Purchases / Brought in cost | 5602.20 | 662.50 | 1993.70 | 1533.60 | 1373.40 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 616.40 | 425.90 | 321.20 | 306.40 | 289.00 |
| Electricity & Power | 616.40 | 425.90 | 321.20 | 306.40 | 289.00 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 3306.00 | 2674.70 | 2219.70 | 1959.50 | 1740.60 |
| Salaries, Wages & Bonus | 3080.60 | 2472.90 | 2076.60 | 1835.10 | 1623.30 |
| Contributions to EPF & Pension Funds | 146.00 | 130.10 | 88.30 | 89.50 | 76.80 |
| Workmen and Staff Welfare Expenses | 79.40 | 71.70 | 54.80 | 34.90 | 40.50 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 1330.00 | 1067.10 | 765.60 | 814.40 | 753.10 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA | NA |
| Processing Charges | NA | NA | NA | NA | NA |
| Repairs and Maintenance | 419.40 | 299.20 | 222.10 | 224.20 | 211.00 |
| Packing Material Consumed | NA | NA | NA | NA | NA |
| Other Mfg Exp | 910.60 | 767.90 | 543.50 | 590.20 | 542.10 |
| General and Administration Expenses | 1093.90 | 1057.70 | 706.20 | 655.50 | 599.60 |
| Rent , Rates & Taxes | 74.30 | 74.90 | 80.90 | 56.60 | 37.60 |
| Insurance | 176.40 | 146.00 | 99.20 | NA | NA |
| Printing and stationery | NA | NA | NA | NA | NA |
| Professional and legal fees | 271.70 | 322.60 | 229.30 | 189.60 | 155.00 |
| Traveling and conveyance | 193.90 | 149.80 | 110.80 | 172.50 | 185.00 |
| Other Administration | 377.60 | 364.40 | 186.00 | 236.80 | 222.00 |
| Selling and Distribution Expenses | 3675.10 | 2252.20 | 1557.80 | 1393.50 | 1376.50 |
| Advertisement & Sales Promotion | 913.90 | 364.90 | 227.00 | 286.90 | 216.00 |
| Sales Commissions & Incentives | 424.40 | 285.20 | 152.80 | 141.70 | 172.30 |
| Freight and Forwarding | 2336.80 | 1602.10 | 1178.00 | 964.90 | 988.20 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 2891.00 | 1379.60 | 972.10 | 750.50 | 828.10 |
| Bad debts /advances written off | 273.50 | 11.90 | 2.80 | 9.70 | 73.40 |
| Provision for doubtful debts | NA | NA | NA | NA | NA |
| Losson disposal of fixed assets(net) | NA | 8.60 | NA | NA | NA |
| Losson foreign exchange fluctuations | 799.60 | 461.90 | NA | 0.50 | 121.00 |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 1817.90 | 897.20 | 969.30 | 740.30 | 633.70 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 56336.10 | 32130.50 | 20010.30 | 18029.80 | 19596.30 |
| Operating Profit (Excl OI) | 12889.20 | 7345.60 | 5146.00 | 4343.20 | 5019.40 |
| Other Income | 315.20 | 323.60 | 214.20 | 410.50 | 147.20 |
| Interest Received | 184.60 | 127.60 | 27.30 | 36.40 | 39.90 |
| Dividend Received | NA | NA | 0.80 | NA | 1.60 |
| Profit on sale of Fixed Assets | 31.80 | NA | 6.50 | 1.10 | 2.20 |
| Profits on sale of Investments | NA | NA | NA | NA | NA |
| Provision Written Back | 4.90 | 127.00 | NA | 10.80 | NA |
| Foreign Exchange Gains | NA | NA | 90.10 | 330.10 | 4.60 |
| Others | 93.90 | 69.00 | 89.50 | 32.10 | 98.90 |
| Operating Profit | 13204.40 | 7669.20 | 5360.20 | 4753.70 | 5166.60 |
| Interest | 903.80 | 502.50 | 453.90 | 550.40 | 498.70 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Interest on Term Loan | 833.90 | 438.80 | 373.40 | 477.00 | 409.00 |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | NA | NA | NA | NA | NA |
| Other Interest | 69.90 | 63.70 | 80.50 | 73.40 | 89.70 |
| PBDT | 12300.60 | 7166.70 | 4906.30 | 4203.30 | 4667.90 |
| Depreciation | 1282.10 | 1092.50 | 935.30 | 845.30 | 588.90 |
| Profit Before Taxation & Exceptional Items | 11018.50 | 6074.20 | 3971.00 | 3358.00 | 4079.00 |
| Exceptional Income / Expenses | NA | NA | NA | NA | -60.50 |
| Profit Before Tax | 11015.80 | 6074.20 | 3971.00 | 3358.00 | 4018.50 |
| Provision for Tax | 2904.10 | 1519.50 | 1090.30 | 571.30 | 1250.50 |
| Current Income Tax | 3128.30 | 1633.00 | 1275.00 | 953.70 | 1304.50 |
| Deferred Tax | -236.20 | -117.00 | -172.90 | -382.80 | 0.80 |
| Other taxes | 12.00 | 3.50 | -11.80 | 0.40 | -54.80 |
| Profit After Tax | 8111.70 | 4554.70 | 2880.70 | 2786.70 | 2768.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | -539.80 | -141.90 | -117.20 | -112.40 | -151.90 |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 7571.90 | 4412.80 | 2763.50 | 2674.30 | 2616.10 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 10945.00 | 8203.50 | 6842.30 | 5739.90 | 4706.20 |
| Appropriations | 18516.90 | 12616.30 | 9605.80 | 8414.20 | 7322.30 |
| General Reserves | 1197.60 | 1040.10 | 750.00 | 801.50 | 918.00 |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | NA | NA |
| Other Appropriation | 485.20 | 631.20 | 652.30 | 770.40 | 664.40 |
| Equity Dividend % | 400.00 | 375.00 | 300.00 | 300.00 | 350.00 |
| Earnings Per Share | 83.67 | 48.76 | 30.54 | 29.55 | 28.91 |
| Adjusted EPS | 83.67 | 48.76 | 30.54 | 29.55 | 28.91 |
