Pay to Marwadi

Company Profile

STOVE KRAFT LTD.

NSE : STOVEKRAFTBSE : 543260ISIN CODE : INE00IN01015Industry : Consumer Durables - Domestic AppliancesHouse : Private
BSE454.600 (0 % )
PREV CLOSE (Rs.) 454.60
OPEN PRICE (Rs.) 455.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 8758
TODAY'S LOW / HIGH (Rs.)445.75 456.00
52 WK LOW / HIGH (Rs.)410.1 578.9
NSE452.45 -2.2 (-0.48 % )
PREV CLOSE(Rs.) 454.65
OPEN PRICE (Rs.) 454.70
BID PRICE (QTY) 452.55 (38 )
OFFER PRICE (QTY) 453.30 (28 )
VOLUME 534
TODAY'S LOW / HIGH(Rs.) 452.05 454.70
52 WK LOW / HIGH (Rs.)409.5 579

Company Profile

Profit & Loss

(Rs in Million)
Particulars Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
INCOME :               
Gross Sales 8589.57 6698.61 6409.38 5289.52 5150.33
     Sales 8532.91 6666.22 6349.96 5252.46 5119.90
     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 56.66 32.39 59.42 37.06 30.43
Less: Excise Duty NA NA NA 53.33 215.49
Net Sales 8589.57 6698.61 6409.38 5236.19 4934.84
EXPENDITURE : NA NA NA NA NA
Increase/Decrease in Stock -93.72 -101.33 -114.78 -78.96 -116.61
Raw Material Consumed 5676.13 4520.01 4501.40 3614.45 3503.42
     Opening Raw Materials 446.41 355.94 466.84 301.81 391.87
     Purchases Raw Materials 4724.66 3322.85 3051.66 2576.22 2579.63
     Closing Raw Materials 746.84 446.41 343.10 466.84 301.81
     Other Direct Purchases / Brought in cost 1251.90 1287.63 1326.00 1203.26 833.73
     Other raw material cost 0.00 0.00 0.00 0.00 0.00
Power & Fuel Cost 89.76 69.88 56.92 54.23 53.85
     Electricity & Power 89.76 69.88 56.92 54.23 53.85
     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 806.17 820.11 686.27 590.87 516.25
     Salaries, Wages & Bonus 698.80 726.17 601.85 523.48 457.50
     Contributions to EPF & Pension Funds 48.22 38.45 27.67 27.41 24.03
     Workmen and Staff Welfare Expenses 31.18 31.21 45.53 29.18 25.58
     Other Employees Cost 27.97 24.28 11.22 10.80 9.14
Other Manufacturing Expenses 237.90 133.41 54.16 99.18 103.66
     Sub-contracted / Out sourced services NA NA NA NA NA
     Processing Charges 146.57 67.83 NA 58.07 68.00
     Repairs and Maintenance 70.00 49.40 48.75 37.17 35.66
     Packing Material Consumed NA NA NA NA NA
     Other Mfg Exp 21.33 16.18 5.41 3.94 0.00
General and Administration Expenses 91.11 174.48 165.97 145.50 126.73
     Rent , Rates & Taxes 7.05 15.44 12.83 25.78 26.19
     Insurance 6.75 7.86 3.91 1.80 2.18
     Printing and stationery 1.20 1.14 1.85 1.63 1.90
     Professional and legal fees 26.01 38.16 45.20 34.83 33.33
     Traveling and conveyance 37.43 100.29 78.74 69.96 51.45
     Other Administration 12.67 11.59 23.44 11.50 11.68
Selling and Distribution Expenses 571.47 647.66 601.61 472.24 464.45
     Advertisement & Sales Promotion 184.83 316.26 227.01 161.73 151.77
     Sales Commissions & Incentives 97.47 90.70 134.44 114.85 148.69
     Freight and Forwarding 289.17 240.70 240.16 195.66 163.99
     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 76.23 96.46 159.61 238.96 233.82
     Bad debts /advances written off NA NA NA NA NA
     Provision for doubtful debts 40.53 40.30 NA 59.65 4.89
     Losson disposal of fixed assets(net) NA NA NA 1.02 NA
     Losson foreign exchange fluctuations 9.52 12.54 NA NA NA
     Losson sale of non-trade current investments NA NA NA 153.80 NA
     Other Miscellaneous Expenses 26.18 43.62 159.61 24.49 228.93
Less: Expenses Capitalised NA NA NA NA NA
Total Expenditure 7455.05 6360.68 6111.16 5136.47 4885.57
Operating Profit (Excl OI) 1134.52 337.93 298.22 99.72 49.27
Other Income 15.47 30.53 16.60 56.33 29.21
     Interest Received 5.07 14.08 4.11 3.67 4.56
     Dividend Received NA NA NA NA NA
     Profit on sale of Fixed Assets 0.51 0.25 0.13 NA 1.46
     Profits on sale of Investments NA NA NA 1.33 NA
     Provision Written Back 5.48 8.31 12.36 41.85 9.55
     Foreign Exchange Gains NA NA NA 0.89 1.40
     Others 4.41 7.89 0.00 8.59 12.24
Operating Profit 1149.99 368.46 314.82 156.05 78.48
Interest 192.43 209.01 179.18 169.35 150.05
     InterestonDebenture / Bonds NA NA NA NA NA
     Interest on Term Loan 148.03 144.93 154.35 126.68 114.90
     Intereston Fixed deposits NA NA NA NA NA
     Bank Charges etc 11.40 27.71 24.12 16.01 14.92
     Other Interest 33.00 36.37 0.71 26.66 20.23
PBDT 957.56 159.45 135.64 -13.30 -71.57
Depreciation 143.00 124.10 124.41 119.69 118.12
Profit Before Taxation & Exceptional Items 814.56 35.35 11.23 -132.99 -189.69
Exceptional Income / Expenses NA NA NA NA NA
Profit Before Tax 814.56 35.35 11.23 -132.99 -189.69
Provision for Tax NA 3.64 4.88 -5.37 2.78
     Current Income Tax NA 3.64 4.60 NA NA
     Deferred Tax NA NA NA NA NA
     Other taxes 0.00 0.00 0.28 -5.37 2.78
Profit After Tax 814.56 31.71 6.35 -127.62 -192.47
Extra items 0.00 0.00 0.00 0.00 0.00
Minority Interest NA -0.10 NA 0.18 0.22
Share of Associate NA NA NA NA NA
Other Consolidated Items NA NA NA NA NA
Consolidated Net Profit 814.56 31.61 6.35 -127.44 -192.25
Adjustments to PAT NA -13.46 NA NA NA
Profit Balance B/F -1951.96 -1967.55 -1975.51 -1849.82 -1658.89
Appropriations -1137.40 -1949.40 -1969.16 -1977.26 -1851.14
     General Reserves NA NA NA NA NA
     Proposed Equity Dividend NA NA NA NA NA
     Corporate dividend tax NA NA NA NA NA
     Other Appropriation -23.29 2.56 -1.64 -1.75 -1.32
Equity Dividend % NA NA NA NA NA
Earnings Per Share 24.99 1.28 0.26 -6.74 -10.17
Adjusted EPS 24.99 1.28 0.26 -6.74 -10.17