| Kopran Ltd | Industry : (Pharmaceuticals) | |
|---|---|---|
|
BSE Code : 524280 |
NSE Symbol : KOPRAN |
P/E(TTM) : 42.11 |
|
ISIN Demat : INE082A01010 |
Div & Yield% : 2.21 |
EPS(TTM) : 3.22 |
|
Book Value(₹) : 86.21 |
Market Cap(₹Cr) : 654.75 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 271.01 | 337.46 | 273.09 | 204.52 | 222.83 |
| Other Income | 5.90 | 16.71 | 16.09 | 8.03 | 10.41 |
| Stock Adjustments | 1.84 | 1.74 | -3.55 | 3.93 | -14.70 |
| Total Income | 278.75 | 355.91 | 285.63 | 216.48 | 218.54 |
| EXPENDITURE : | |||||
| Raw Materials | 159.22 | 231.89 | 174.14 | 131.75 | 123.04 |
| Power and Fuel Cost | 8.59 | 7.89 | 7.58 | 6.51 | 5.68 |
| Other Manufacturing Expenses | 12.56 | 12.45 | 10.69 | 9.75 | 8.33 |
| Selling and Administration Expenses | 21.35 | 22.45 | 20.85 | 22.65 | 19.79 |
| Miscellaneous Expenses | 2.46 | 1.98 | 3.23 | 1.31 | 2.75 |
| Employee Benefit Expenses | 30.02 | 25.61 | 25.15 | 21.05 | 18.34 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 44.56 | 53.64 | 44.00 | 23.44 | 40.62 |
| Interest | 3.77 | 4.50 | 2.67 | 2.95 | 3.81 |
| Gross Profit | 40.79 | 49.14 | 41.33 | 20.49 | 36.81 |
| Depreciation | 5.00 | 4.62 | 4.41 | 4.32 | 4.10 |
| Profit Before Tax | 35.79 | 44.52 | 36.92 | 16.17 | 32.71 |
| Current Tax | 8.63 | 10.08 | 5.87 | 3.75 | 5.76 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.31 | -0.20 | -0.21 | 0.67 | 3.48 |
| Reported Net Profit | 26.86 | 34.64 | 31.25 | 11.74 | 23.47 |
| Extraordinary Items | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 |
| Adjusted Net Profit | 26.86 | 34.65 | 31.25 | 11.74 | 23.48 |
| Adjustment below Net Profit | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 99.38 | 79.20 | 62.41 | 57.15 | 40.17 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 14.46 | 14.46 | 14.46 | 6.49 | 6.49 |
| P & L Balance carried down | 111.83 | 99.38 | 79.20 | 62.41 | 57.15 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Dividend Per Share(Rs) | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |
| Earnings Per Share-Unit Curr | 5.56 | 7.18 | 6.48 | 2.44 | 5.43 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 89.35 | 86.47 | 82.05 | 78.56 | 57.07 |
| Book Value(Adj)-Unit Curr | 89.35 | 86.47 | 82.05 | 78.56 | 57.07 |