Stove Kraft Limited
NSE:STOVEKRAFT.NS
935.75 (INR) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 3,144.53 | 3,252.25 | 3,615.93 | 3,797.67 | 2,977.45 | 2,780.55 | 3,245.26 | 4,062.01 | 2,436.05 | 2,546.6 | 2,979.78 | 3,628.44 | 1,903.63 | 2,297.75 | 2,946.8 | 2,367.65 | 1,644.18 | 1,539.96 | 2,003.58 | 1,577.535 | 1,577.535 |
| Cost of Revenue
| 2,513.17 | 2,591.78 | 2,223.7 | 2,456.48 | 2,370.43 | 1,886.37 | 2,159.19 | 2,743.37 | 1,845.34 | 2,046.84 | 2,036.34 | 2,460.79 | 1,407.77 | 1,699.47 | 1,895.56 | 1,534.08 | 1,083.71 | 1,113.41 | 1,302.7 | 1,037.995 | 1,037.995 |
| Gross Profit
| 631.36 | 660.47 | 1,392.23 | 1,341.19 | 607.02 | 894.18 | 1,086.07 | 1,318.64 | 590.71 | 499.76 | 943.44 | 1,167.65 | 495.86 | 598.28 | 1,051.24 | 833.57 | 560.47 | 426.55 | 700.88 | 539.54 | 539.54 |
| Gross Profit Ratio
| 0.201 | 0.203 | 0.385 | 0.353 | 0.204 | 0.322 | 0.335 | 0.325 | 0.242 | 0.196 | 0.317 | 0.322 | 0.26 | 0.26 | 0.357 | 0.352 | 0.341 | 0.277 | 0.35 | 0.342 | 0.342 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 385.3 | 0 | 0 | 0 | 98.39 | 0 | 0 | 0 | 117.99 | 0 | 160.63 | 160.63 | 221.77 | 0 | 197.3 | 197.3 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 342.15 | 0 | 0 | 0 | 282.49 | 0 | 0 | 0 | 184.83 | 0 | 24.655 | 24.655 | 316.26 | 0 | 59.82 | 59.82 |
| SG&A
| 465.17 | 558.17 | 628.73 | 529.03 | 470.07 | 727.45 | 444.01 | 496.46 | 374.49 | 380.88 | 423.16 | 459.06 | 294.18 | 302.82 | 235.9 | 185.285 | 185.285 | 538.03 | 211.16 | 257.12 | 257.12 |
| Other Expenses
| 10.23 | -4.77 | -14.1 | 3.22 | 16.21 | 17.28 | -29.34 | -8.36 | 440.66 | -25.31 | 0.55 | 1.35 | 4.36 | -0.95 | 0.75 | 4.9 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 465.17 | 558.17 | 1,219.9 | 1,057.5 | 470.07 | 929.53 | 914.97 | 931.27 | 440.66 | 389.55 | 814 | 809.49 | 335.36 | 363.27 | 661.74 | 515.24 | 370.76 | 512.17 | 560.77 | 480.935 | 480.935 |
| Operating Income
| 166.19 | 102.3 | 158.23 | 286.91 | 136.95 | -35.35 | 141.76 | 379.01 | 135.42 | 75.83 | 129.99 | 359.51 | 164.86 | 219.38 | 390.25 | 323.23 | 193.29 | -34.32 | 132.65 | 67.555 | 67.555 |
| Operating Income Ratio
| 0.053 | 0.031 | 0.044 | 0.076 | 0.046 | -0.013 | 0.044 | 0.093 | 0.056 | 0.03 | 0.044 | 0.099 | 0.087 | 0.095 | 0.132 | 0.137 | 0.118 | -0.022 | 0.066 | 0.043 | 0.043 |
| Total Other Income Expenses Net
| -56.92 | -80 | -59.08 | -63.57 | -26.23 | -44.31 | -39.96 | -34.23 | -29.54 | -6.81 | -29.55 | -38.85 | -29.58 | -24.57 | -55.51 | -54.45 | -49.42 | -65.66 | -43.97 | -45.205 | -45.205 |
| Income Before Tax
| 109.27 | 22.3 | 99.15 | 223.34 | 110.72 | -79.66 | 101.8 | 344.78 | 105.88 | 69.02 | 100.44 | 320.66 | 135.28 | 194.81 | 334.74 | 268.78 | 143.87 | -99.98 | 88.68 | 22.35 | 22.35 |
| Income Before Tax Ratio
| 0.035 | 0.007 | 0.027 | 0.059 | 0.037 | -0.029 | 0.031 | 0.085 | 0.043 | 0.027 | 0.034 | 0.088 | 0.071 | 0.085 | 0.114 | 0.114 | 0.088 | -0.065 | 0.044 | 0.014 | 0.014 |
| Income Tax Expense
| 27.26 | -4.27 | 31.6 | 58.09 | 28.74 | -19.64 | 23.87 | 85.78 | 25.09 | -17.44 | -10.65 | 91.41 | 0 | 0.03 | 0 | 0.01 | 0.01 | 0.81 | 0 | 0.405 | 0.405 |
| Net Income
| 82.01 | 26.57 | 67.55 | 165.25 | 81.98 | -60.02 | 77.93 | 259 | 80.79 | 86.46 | 111.09 | 229.25 | 135.28 | 194.78 | 334.74 | 268.78 | 143.865 | -100.89 | 88.68 | 21.91 | 21.91 |
| Net Income Ratio
| 0.026 | 0.008 | 0.019 | 0.044 | 0.028 | -0.022 | 0.024 | 0.064 | 0.033 | 0.034 | 0.037 | 0.063 | 0.071 | 0.085 | 0.114 | 0.114 | 0.087 | -0.066 | 0.044 | 0.014 | 0.014 |
| EPS
| 2.48 | 0.8 | 2.04 | 5 | 2.48 | -1.82 | 2.37 | 7.88 | 2.46 | 2.63 | 3.4 | 7.03 | 4.15 | 6.06 | 10.28 | 8.26 | 5.82 | -2.18 | 2.95 | 0.88 | 0.88 |
| EPS Diluted
| 2.48 | 0.8 | 2.04 | 5 | 2.48 | -1.82 | 2.35 | 7.81 | 2.44 | 2.6 | 3.36 | 6.93 | 4.09 | 5.98 | 10.28 | 8.26 | 5.82 | -2.18 | 2.95 | 0.89 | 0.89 |
| EBITDA
| 316.62 | 247.95 | 286.86 | 402.74 | 239.68 | 76.23 | 225.09 | 452.06 | 201.59 | 127.94 | 186.05 | 407.38 | 206.04 | 256.25 | 428.37 | 357.1 | 225.935 | -6.448 | 158.85 | 93.755 | 93.755 |
| EBITDA Ratio
| 0.101 | 0.076 | 0.079 | 0.106 | 0.08 | 0.027 | 0.069 | 0.111 | 0.083 | 0.05 | 0.062 | 0.112 | 0.108 | 0.112 | 0.145 | 0.151 | 0.137 | -0.004 | 0.079 | 0.059 | 0.059 |