Modification / Re-KYC
RK Global

SAFARI INDUSTRIES (INDIA) LTD.

NSE : SAFARIBSE : 523025ISIN CODE : INE429E01023Industry : Household & Personal ProductsHouse : Private
BSE2052.256.4 (+0.31 %)
PREV CLOSE (Rs.) 2045.85
OPEN PRICE (Rs.) 2050.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 1967
TODAY'S LOW / HIGH (Rs.)2046.90 2065.00
52 WK LOW / HIGH (Rs.)1781 2837.2
NSE2054.808.6 (+0.42 %)
PREV CLOSE( Rs. ) 2046.20
OPEN PRICE (Rs.) 2069.90
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 2054.80 (13)
VOLUME 55910
TODAY'S LOW / HIGH(Rs.) 2046.50 2069.90
52 WK LOW / HIGH (Rs.)1670.15 2744.7
Select year
(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
19600.00
16810.00
12840.00
7404.70
3279.80
     Sales
19560.00
16770.00
12810.00
7385.90
3267.50
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
40.00
30.00
40.00
18.80
12.20
Less: Excise Duty
Net Sales
17720.00
15500.00
12120.00
7051.70
3279.80
EXPENDITURE :
Increase/Decrease in Stock
-720.00
40.00
-1070.00
-261.70
467.20
Raw Material Consumed
9970.00
7860.00
7810.00
4600.80
1401.50
     Opening Raw Materials
370.00
300.00
180.00
119.20
111.70
     Purchases Raw Materials
5630.00
4400.00
3370.00
1739.60
535.50
     Closing Raw Materials
440.00
370.00
300.00
176.30
119.20
     Other Direct Purchases / Brought in cost
4420.00
3520.00
4560.00
2918.20
873.40
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
160.00
150.00
100.00
52.90
23.50
     Electricity & Power
160.00
150.00
100.00
52.90
23.50
     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
1190.00
980.00
860.00
663.90
598.80
     Salaries, Wages & Bonus
1030.00
840.00
730.00
596.30
548.50
     Contributions to EPF & Pension Funds
70.00
60.00
50.00
43.60
38.60
     Workmen and Staff Welfare Expenses
70.00
40.00
40.00
22.30
10.40
     Other Employees Cost
30.00
40.00
50.00
1.50
1.30
Other Manufacturing Expenses
1800.00
1510.00
1040.00
594.70
275.70
     Sub-contracted / Out sourced services
     Processing Charges
1310.00
1130.00
690.00
420.80
199.50
     Repairs and Maintenance
60.00
40.00
30.00
22.60
16.50
     Packing Material Consumed
420.00
340.00
300.00
149.00
57.00
     Other Mfg Exp
10.00
10.00
10.00
2.50
2.60
General and Administration Expenses
340.00
280.00
200.00
119.00
102.80
     Rent , Rates & Taxes
90.00
70.00
30.00
14.00
35.10
     Insurance
10.00
10.00
10.00
6.90
6.50
     Printing and stationery
     Professional and legal fees
70.00
50.00
40.00
30.30
18.00
     Traveling and conveyance
140.00
110.00
90.00
52.50
30.20
     Other Administration
170.00
140.00
110.00
67.80
43.20
Selling and Distribution Expenses
2590.00
1820.00
1140.00
612.40
339.70
     Advertisement & Sales Promotion
1310.00
780.00
450.00
182.30
92.10
     Sales Commissions & Incentives
     Freight and Forwarding
1280.00
1040.00
690.00
430.20
247.60
     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
130.00
100.00
80.00
117.50
134.90
     Bad debts /advances written off
13.90
6.70
     Provision for doubtful debts
10.00
10.00
51.20
86.80
     Losson disposal of fixed assets(net)
0.00
0.00
10.10
4.30
     Losson foreign exchange fluctuations
20.00
10.00
30.00
4.80
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
110.00
80.00
50.00
37.50
37.00
Less: Expenses Capitalised
Total Expenditure
15470.00
12730.00
10150.00
6499.50
3343.90
Operating Profit (Excl OI)
2250.00
2780.00
1970.00
552.20
-64.10
Other Income
290.00
140.00
90.00
79.80
37.90
     Interest Received
220.00
90.00
70.00
63.30
3.10
     Dividend Received
     Profit on sale of Fixed Assets
40.00
20.00
0.00
     Profits on sale of Investments
0.00
10.00
0.00
     Provision Written Back
0.00
0.00
10.00
11.00
30.90
     Foreign Exchange Gains
2.80
     Others
30.00
30.00
10.00
5.50
1.00
Operating Profit
2530.00
2910.00
2060.00
632.10
-26.30
Interest
90.00
100.00
80.00
49.20
57.90
     InterestonDebenture / Bonds
     Interest on Term Loan
20.00
20.00
40.00
     Intereston Fixed deposits
     Bank Charges etc
0.00
0.00
26.60
     Other Interest
70.00
70.00
40.00
49.20
31.20
PBDT
2450.00
2820.00
1980.00
582.80
-84.10
Depreciation
590.00
520.00
330.00
198.90
204.20
Profit Before Taxation & Exceptional Items
1860.00
2300.00
1650.00
383.90
-288.40
Exceptional Income / Expenses
-92.80
Profit Before Tax
1860.00
2300.00
1650.00
291.10
-288.40
Provision for Tax
430.00
540.00
400.00
67.50
-79.40
     Current Income Tax
420.00
560.00
360.00
26.60
     Deferred Tax
0.00
-20.00
40.00
40.50
-69.00
     Other taxes
0.00
0.00
0.00
0.30
-79.40
Profit After Tax
1430.00
1760.00
1250.00
223.70
-209.00
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
1430.00
1760.00
1250.00
223.70
-209.00
Adjustments to PAT
Profit Balance B/F
3870.00
2220.00
1020.00
797.70
988.40
Appropriations
5300.00
3980.00
2270.00
1021.40
779.40
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
70.00
50.00
20.00
0.40
-18.30
Equity Dividend %
150.00
200.00
175.00
40.00
Earnings Per Share
29.00
36.00
53.00
10.00
-9.00
Adjusted EPS
29.00
36.00
26.00
5.00
-5.00
Copyright © 2016 rkglobal.in - All Rights Reserved
Designed , Developed & Content Powered by    Accord Fintech Pvt. Ltd.
Sensex: 80597.66[0.07] Adani Ports &Special: 1300.55[-1.45] Asian Paints: 2529.25[1.16] Axis Bank: 1067.50[0.11] Bajaj Finance: 861.80[0.16] Bajaj Finserv: 1924.40[0.56] Bharat Electronics: 384.85[-1.02] Bharti Airtel: 1873.45[0.29] Eternal: 318.35[1.94] HCL Tech.: 1488.90[-0.77] HDFC Bank: 1991.40[0.61] Hindustan Unilever: 2482.95[-0.48] ICICI Bank: 1427.30[0.43] Infosys: 1447.45[1.5] ITC: 411.40[-0.63] Kotak Mahindra Bank: 1978.95[-0.46] Larsen & Toubro: 3677.25[-0.42] Mahindra & Mahindra: 3265.50[-0.52] Maruti Suzuki: 12920.45[0.7] NTPC: 339.30[-0.19] Power Grid Corp: 288.65[0.07] Reliance Industries: 1373.75[-0.64] SBI: 826.70[0.55] Sun Pharma Inds.: 1642.60[0.19] Tata Motors: 664.55[0.14] Tata Steel: 155.30[-3.03] TCS: 3021.90[-0.45] Tech Mahindra: 1486.30[-1.53] Titan Co: 3489.10[0.65] Trent: 5369.15[-0.55] Ultratech Cement: 12297.85[-0.8]