Profit Loss Account | Grasim Industries Ltd. | R Wadiwala Securities Pvt Ltd

GRASIM INDUSTRIES LTD.

NSE : GRASIMBSE : 500300ISIN CODE : INE047A01021Industry : DiversifiedHouse : Birla Aditya
BSE2799.15-21.65 (-0.77 %)
PREV CLOSE (Rs.) 2820.80
OPEN PRICE (Rs.) 2820.05
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 3136
TODAY'S LOW / HIGH (Rs.)2790.00 2830.65
52 WK LOW / HIGH (Rs.)2276.1 2978.85
NSE2799.10-21.9 (-0.78 %)
PREV CLOSE( Rs. ) 2821.00
OPEN PRICE (Rs.) 2822.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 2799.10 (176)
VOLUME 545921
TODAY'S LOW / HIGH(Rs.) 2786.20 2832.70
52 WK LOW / HIGH (Rs.)2276.95 2977.8

Profit & Loss

Select year
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
1645669.60
1420844.00
1265893.70
1035313.20
833745.00
     Sales
1225998.80
1066965.00
980684.30
803168.90
635027.20
     Job Work/ Contract Receipts
NA
NA
NA
NA
NA
     Processing Charges / Service Income
189699.30
160006.80
155269.20
129259.40
105000.90
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
229971.50
193872.20
129940.20
102884.90
93716.90
Less: Excise Duty
NA
NA
NA
NA
NA
Net Sales
1484778.90
1309784.80
1176270.80
957011.30
764042.90
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
-8142.40
-1671.60
-8346.60
-9217.40
7240.30
Raw Material Consumed
326813.90
255868.50
234466.10
182941.60
119051.90
     Opening Raw Materials
36680.90
31736.10
29591.70
16663.60
16505.30
     Purchases Raw Materials
273035.10
229241.60
218367.00
181824.10
110225.80
     Closing Raw Materials
41483.20
36680.90
31736.10
29591.70
16663.60
     Other Direct Purchases / Brought in cost
58581.10
31571.70
18243.50
14045.60
8984.40
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
223575.40
222023.80
231687.30
155207.00
103637.80
     Electricity & Power
223575.40
222023.80
231687.30
155207.00
103637.80
     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
97215.20
79631.80
71938.60
63277.10
55347.40
     Salaries, Wages & Bonus
85726.70
70725.70
64137.60
56228.40
49592.40
     Contributions to EPF & Pension Funds
3915.80
3276.00
2929.60
2880.40
2545.90
     Workmen and Staff Welfare Expenses
4263.90
3047.10
2567.30
2356.90
1744.60
     Other Employees Cost
3308.80
2583.00
2304.10
1811.40
1464.50
Other Manufacturing Expenses
77112.30
66145.00
62532.00
52549.70
39177.50
     Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
     Processing Charges
4918.20
3066.10
4849.10
2312.80
721.60
     Repairs and Maintenance
23592.40
20929.70
18247.40
14984.50
11978.70
     Packing Material Consumed
28102.10
22284.00
22311.40
20611.50
15239.20
     Other Mfg Exp
20499.60
19865.20
17124.10
14640.90
11238.00
General and Administration Expenses
9533.10
9143.90
8177.60
6427.10
5741.10
     Rent , Rates & Taxes
5884.50
5527.50
5227.20
4218.80
3667.80
     Insurance
3590.40
3572.10
2914.30
2165.70
2005.50
     Printing and stationery
NA
NA
NA
NA
NA
     Professional and legal fees
NA
NA
NA
NA
NA
     Traveling and conveyance
NA
NA
NA
NA
NA
     Other Administration
58.20
44.30
36.10
42.60
67.80
Selling and Distribution Expenses
232179.40
205252.80
187467.90
158399.80
129226.00
     Advertisement & Sales Promotion
45109.70
37019.50
37218.60
32558.80
25407.70
     Sales Commissions & Incentives
NA
NA
NA
NA
NA
     Freight and Forwarding
187069.70
168233.30
150249.30
125841.00
103818.30
     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
244879.30
202397.80
173176.90
143689.70
118572.30
     Bad debts /advances written off
NA
NA
NA
7198.00
7797.00
     Provision for doubtful debts
15103.50
13619.10
9892.70
NA
NA
     Losson disposal of fixed assets(net)
NA
NA
NA
NA
NA
     Losson foreign exchange fluctuations
239.70
78.70
NA
1297.00
197.10
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
229536.10
188700.00
163284.20
135194.70
110578.20
Less: Expenses Capitalised
1009.20
958.60
719.50
577.00
304.80
Total Expenditure
1202157.00
1037833.40
960380.30
752697.60
577689.50
Operating Profit (Excl OI)
282621.90
271951.40
215890.50
204313.70
186353.40
Other Income
14590.40
12641.00
36120.50
8213.40
10578.00
     Interest Received
5052.90
5452.60
3872.10
2230.40
1518.30
     Dividend Received
320.90
274.90
404.00
312.80
138.90
     Profit on sale of Fixed Assets
364.50
38.10
NA
NA
NA
     Profits on sale of Investments
NA
NA
NA
NA
NA
     Provision Written Back
NA
NA
NA
NA
NA
     Foreign Exchange Gains
NA
NA
200.20
NA
123.20
     Others
8852.10
6875.40
31644.20
5670.20
8797.60
Operating Profit
297212.30
284592.40
252011.00
212527.10
196931.40
Interest
125003.80
92774.30
60437.30
47760.00
57358.00
     InterestonDebenture / Bonds
NA
NA
NA
NA
NA
     Interest on Term Loan
96381.50
75735.40
46897.90
34448.90
38730.70
     Intereston Fixed deposits
NA
NA
NA
NA
NA
     Bank Charges etc
301.30
146.80
191.60
248.00
205.40
     Other Interest
28321.00
16892.10
13347.80
13063.10
18421.90
PBDT
172208.50
191818.10
191573.70
164767.10
139573.40
Depreciation
64537.30
50013.20
45515.90
41610.70
40334.00
Profit Before Taxation & Exceptional Items
107671.20
141804.90
146057.80
123156.40
99239.40
Exceptional Income / Expenses
-2388.50
-5693.60
-880.30
-691.10
-3417.30
Profit Before Tax
108250.60
136998.10
147267.10
126268.60
97714.30
Provision for Tax
30687.30
37741.60
36485.10
19363.10
30221.90
     Current Income Tax
22470.80
35069.30
34335.40
19544.00
19594.00
     Deferred Tax
8193.20
3603.00
2158.40
-180.90
10627.90
     Other taxes
23.30
-930.70
-8.70
0.00
0.00
Profit After Tax
77563.30
99256.50
110782.00
106905.50
67492.40
Extra items
0.00
0.00
0.00
5157.40
2374.60
Minority Interest
-40506.50
-43011.60
-42509.40
-36565.10
-26818.80
Share of Associate
NA
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
37056.80
56244.90
68272.60
75497.80
43048.20
Adjustments to PAT
NA
NA
NA
NA
NA
Profit Balance B/F
120145.10
129800.40
101597.20
60212.10
46055.60
Appropriations
157201.90
186045.30
169869.80
135709.90
89103.80
     General Reserves
35000.00
50000.00
30000.00
27524.80
25818.70
     Proposed Equity Dividend
NA
NA
NA
NA
NA
     Corporate dividend tax
NA
NA
NA
NA
NA
     Other Appropriation
14822.60
15900.20
10069.40
6587.90
3073.00
Equity Dividend %
500.00
500.00
500.00
500.00
450.00
Earnings Per Share
54.46
84.71
103.69
114.69
65.42
Adjusted EPS
54.46
84.71
103.28
114.23
65.16