B.N.Rathi Securities Ltd.

Company Profile

Profit & Loss

STAR CEMENT LTD.

NSE : STARCEMENTBSE : 540575ISIN CODE : INE460H01021Industry : Cement & Construction MaterialsHouse : Star Cement

BSE231.50-1.4 (-0.6 %)

PREV CLOSE ( ) 232.90

OPEN PRICE ( ) 231.35

BID PRICE (QTY) 231.40 (6)

OFFER PRICE (QTY) 231.95 (64)

VOLUME 4875

TODAY'S LOW / HIGH ( )227.80 235.05

52 WK LOW / HIGH ( )122.2 241.85

NSE230.25-2.9 (-1.24 %)

PREV CLOSE( ) 233.15

OPEN PRICE ( ) 233.15

BID PRICE (QTY) 229.85 (251)

OFFER PRICE (QTY) 230.25 (44)

VOLUME 91269

TODAY'S LOW / HIGH( ) 228.05 233.70

52 WK LOW / HIGH ( )122 241.7

(Rs.in Million)

Particulars

Mar 2023

Mar 2022

Mar 2021

Mar 2020

Mar 2019

INCOME :

Gross Sales

29604.70

24232.00

18626.60

19923.80

18310.40

Sales

28282.60

22915.60

18613.40

19892.60

18256.10

Job Work/ Contract Receipts

Processing Charges / Service Income

Revenue from property development

Other Operational Income

1322.20

1316.30

13.30

31.20

54.30

Less: Excise Duty

Net Sales

27048.50

22218.20

17199.30

18431.50

18310.40

EXPENDITURE :

Increase/Decrease in Stock

-178.60

285.40

-129.30

-79.00

106.80

Raw Material Consumed

6309.90

5425.10

4161.70

4097.90

4260.60

Opening Raw Materials

472.50

446.40

383.10

345.60

572.20

Purchases Raw Materials

6511.90

5480.40

3809.30

3427.20

3272.00

Closing Raw Materials

548.50

472.50

446.40

383.10

345.60

Other Direct Purchases / Brought in cost

415.70

708.20

762.10

Other raw material cost

-126.00

-29.30

0.00

Power & Fuel Cost

5697.30

4169.00

3384.00

3602.50

2587.30

Electricity & Power

5697.30

4169.00

3384.00

3602.50

2587.30

Oil, Fuel & Natural gas

0.00

Coals etc

0.00

Other power & fuel

0.00

Employee Cost

1958.70

1593.50

1313.30

1265.60

1164.10

Salaries, Wages & Bonus

1818.30

1472.70

1234.50

1190.50

1096.70

Contributions to EPF & Pension Funds

65.90

58.80

38.20

36.80

31.00

Workmen and Staff Welfare Expenses

74.50

61.90

40.60

38.30

36.50

Other Employees Cost

0.00

Other Manufacturing Expenses

1700.00

1402.90

938.00

910.80

1002.80

Sub-contracted / Out sourced services

Processing Charges

Repairs and Maintenance

556.30

442.90

256.00

202.90

304.90

Packing Material Consumed

859.60

798.90

507.80

502.60

479.20

Other Mfg Exp

284.10

161.10

174.20

205.30

218.70

General and Administration Expenses

542.40

392.90

172.20

195.00

174.80

Rent , Rates & Taxes

77.00

50.00

70.90

79.40

78.60

Insurance

48.80

33.80

42.90

22.40

18.70

Printing and stationery

Professional and legal fees

305.70

220.40

Traveling and conveyance

108.20

86.70

56.50

91.50

75.80

Other Administration

110.90

88.70

58.40

93.20

77.50

Selling and Distribution Expenses

5703.30

4922.30

3510.00

4030.90

4058.20

Advertisement & Sales Promotion

468.30

518.20

219.30

352.90

289.90

Sales Commissions & Incentives

167.60

133.30

111.90

147.50

138.70

Freight and Forwarding

5067.40

4270.70

3178.80

3530.40

3629.50

Handling and Clearing Charges

0.00

Other Selling Expenses

0.00

Miscellaneous Expenses

631.60

574.60

523.40

465.50

464.20

Bad debts /advances written off

Provision for doubtful debts

20.50

1.60

Losson disposal of fixed assets(net)

Losson foreign exchange fluctuations

Losson sale of non-trade current investments

Other Miscellaneous Expenses

611.10

573.00

523.40

465.50

464.20

Less: Expenses Capitalised

Total Expenditure

22364.50

18765.70

13873.30

14489.20

13818.80

Operating Profit (Excl OI)

4683.90

3452.50

3326.00

3942.20

4491.60

Other Income

520.80

333.70

282.20

295.80

54.70

Interest Received

433.50

331.20

272.60

283.80

46.50

Dividend Received

Profit on sale of Fixed Assets

Profits on sale of Investments

Provision Written Back

56.50

Foreign Exchange Gains

Others

30.80

2.50

9.60

12.00

8.20

Operating Profit

5204.70

3786.20

3608.20

4238.10

4546.40

Interest

97.00

133.40

69.90

93.40

143.80

InterestonDebenture / Bonds

Interest on Term Loan

68.20

61.90

52.10

75.90

118.80

Intereston Fixed deposits

Bank Charges etc

18.40

24.70

Other Interest

10.30

46.80

17.80

17.50

25.00

PBDT

5107.80

3652.80

3538.30

4144.70

4402.60

Depreciation

1311.10

1216.30

899.90

929.50

1056.40

Profit Before Taxation & Exceptional Items

3796.70

2436.50

2638.40

3215.20

3346.10

Exceptional Income / Expenses

-645.70

Profit Before Tax

3796.70

2436.50

1992.60

3215.20

3346.10

Provision for Tax

1320.60

-31.20

121.30

342.10

296.40

Current Income Tax

672.20

395.20

172.60

534.00

682.50

Deferred Tax

724.50

-426.10

-52.20

-191.50

-386.10

Other taxes

-76.00

-0.20

1.00

-0.30

0.00

Profit After Tax

2476.00

2467.70

1871.30

2873.00

3049.70

Extra items

0.00

Minority Interest

-17.50

-61.90

Share of Associate

Other Consolidated Items

Consolidated Net Profit

2476.00

2467.70

1871.30

2855.50

2987.80

Adjustments to PAT

Profit Balance B/F

20580.40

19638.00

17765.40

16430.80

13959.40

Appropriations

23056.40

22105.70

19636.70

19286.20

16947.20

General Reserves

Proposed Equity Dividend

Corporate dividend tax

84.80

Other Appropriation

-3.20

1525.40

-1.30

1023.60

516.40

Equity Dividend %

100.00

Earnings Per Share

6.00

5.00

7.00

Adjusted EPS

6.00

5.00

7.00

Investor Alert

1) KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (Broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary. 2) For Stock Broking Transaction 'Prevent unauthorised transactions in your account --> Update your mobile numbers/email IDs with your stock brokers. Receive information of your transactions directly from Exchange on your mobile/email at the end of the day...Issued in the interest of Investors. 3) For Depository Transaction 'Prevent Unauthorized Transactions in your demat account --> Update your Mobile Number with your Depository Participant. Receive alerts on your Registered Mobile for all debit and other important transactions in your demat account directly from CDSL/NSDL on the same day...Issued in the interest of investors. 4) No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account. 5) Investors should be cautious on unsolicited emails and SMS advising to buy, sell or hold securities and trade only on the basis of informed decision. Investors are advised to invest after conducting appropriate analysis of respective companies and not to blindly follow unfounded rumours, tips etc. Further, you are also requested to share your knowledge or evidence of systemic wrongdoing, potential frauds or unethical behaviour through the anonymous portal facility provided on BSE & NSE website. 6) This is to inform that we B N Rathi securities Ltd not required to have a Business Continuity/DR plan under the existing regulatory provisions.

ATTENTION INVESTORS | KYC | IPO

Prevent Unauthorised transactions in your Trading/Demat Account. Update your mobile numbers/email IDs with your stock brokers/DP. Receive information of your transactions directly from Exchanges/Depositories on your mobile/email at the end of the day. No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account......Issued in the interest of investors. SEBI Circular - Investor Grievance Redress Mechanism - New Policy Measures. Kindly refer at Policies.

KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account

REGISTRATION NOS: SEBI Registration No: INZ000160834 (BSE-3233 | NSE-07141| MCX-56475) CDSL : SEBI Regn No. IN-DP-612-2021. AMFI-Registered Mutual Fund Distributor: B.N.Rathi Securities Ltd - ARN-77516: (B.N.Rathi is just acting as distributor. All disputes with respect to the distribution activity, would not have access to Exchange investor redressal forum or Arbitration mechanism.) CIN: L65993TG1985PLC005838

GRIEVANCE CONTACT Investor Grievance Contact: investorgrievances@bnrsecurities.com | DP Investor Grievance: investorgrievances@bnrsecurities.com Investor Protection and Arbitration Exchange Circulars and Rules - NSE,BSE and MCX.

In case of member having a website, member has created awareness amongst clients / investors with regard to procedure of pledge/ re-pledge of securities and displayed the guidelines on the homepage of their respective websites at a prominent place as required in Exchange circular ref no. NSE/INSP/45565 dated Sep 02,2020 Trading members had displayed the set of standard documents/policies on their own website for information.

SEBI SCORES LETTER OF AUTHORITY BROKERS NORMS RMS POLICY PMLA-POLICY SURVEILLANCE POLICY KYC MANDATORY - 6 ATTRIBUTES EVoting CDSL EVoting NSDL

DISCLAIMER INACTIVE CLIENT POLICY PRIVACY POLICY TERMS & CONDITIONS COMPANY POLICIES INVESTOR GRIEVANCE REDRESSAL POLICY INVESTOR CHARTER INVESTOR CHARTER - DP INVESTOR CHARTER - RESEARCH ANALYST INVESTOR CHARTER IGC MIS ADVISORY FOR INVESTORS BNRSL-DISCLAIMERS RESEARCH REPORTS