SSPL WEALTH PVT LTD

Profit and Loss


CEAT Ltd	Industry: Tyres

BSE Code	ISIN Demat	Book Value(R)	NSE Symbol	Div & Yield %	Market Cap (Rs.Cr)	P/E(TTM)	EPS(TTM)	Face Value(R)
500878	INE482A01020	904.1759638	CEATLTD	0.46	10600.76	15.74	166.53	10

	Mar 2023 (Rs.Cr)	Mar 2022 (Rs.Cr)	Mar 2021 (Rs.Cr)	Mar 2020 (Rs.Cr)	Mar 2019 (Rs.Cr)	Mar 2018 (Rs.Cr)
INCOME :
Sales Turnover	11263.26	9312.63	7572.79	6747.86	6831.30	6381.91
Excise Duty	0.00	0.00	0.00	0.00	0.00	168.91
Net Sales	11263.26	9312.63	7572.79	6747.86	6831.30	6213.00
Other Income	38.66	28.19	31.80	30.72	55.30	56.81
Stock Adjustments	4.99	182.34	-67.43	-12.77	194.25	-93.32
Total Income	11306.91	9523.16	7537.16	6765.81	7080.85	6176.49
EXPENDITURE :
Raw Materials	7360.64	6194.46	4183.85	3892.53	4334.56	3710.21
Power & Fuel Cost	375.41	327.66	255.44	216.54	212.86	188.15
Employee Cost	756.96	691.29	679.58	547.99	503.90	439.51
Other Manufacturing Expenses	532.02	497.99	453.94	436.87	521.68	460.12
Selling & Administrative Expenses	755.77	640.54	701.66	683.99	603.47	529.94
Miscellaneous Expenses	543.61	454.87	288.17	266.61	252.59	185.36
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	10324.41	8806.81	6562.64	6044.53	6429.06	5513.29
Operating Profit	982.50	716.35	974.52	721.28	651.79	663.20
Interest	239.04	203.97	176.04	151.80	67.72	91.86
Gross Profit	743.46	512.38	798.48	569.48	584.07	571.34
Depreciation	469.25	435.14	339.58	277.11	174.30	161.68
Profit Before Tax	274.21	77.24	458.90	292.37	409.77	409.66
Tax	-3.68	-18.10	36.60	74.01	90.09	104.08
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	71.62	41.01	8.66	-6.25	30.77	26.86
Reported Net Profit	206.27	54.33	413.64	224.61	288.91	278.72
Extraordinary Items	-24.34	-11.08	-38.23	-19.06	-33.99	-17.04
Adjusted Net Profit	230.61	65.41	451.87	243.67	322.90	295.76
Adjustment below Net Profit	-7.41	4.43	2.93	-22.69	-13.48	1.29
P & L Balance brought forward	2282.89	2296.94	1880.37	1775.53	1667.13	1450.31
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	12.14	72.81	0.00	97.08	46.52	63.19
P & L Balance carried down	2469.61	2282.89	2296.94	1880.37	1896.04	1667.13
Dividend	0.00	0.00	0.00	0.00	0.00	46.52
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	120.00	30.00	180.00	120.00	120.00	115.00
Dividend Per Share(Rs)	12.00	3.00	18.00	12.00	12.00	11.50
Earnings Per Share-Unit Curr	50.99	13.43	102.26	55.53	71.42	68.90
Earnings Per Share(Adj)-Unit Curr	50.99	13.43	102.26	55.53	71.42	68.90
Book Value-Unit Curr	827.10	778.81	782.38	682.47	680.11	629.62
Book Value(Adj)-Unit Curr	827.10	778.81	782.38	682.47	680.11	629.62