| Cemindia Projects Ltd | Industry : (Infrastructure Developers & Operators) | |
|---|---|---|
|
BSE Code : 509496 |
NSE Symbol : CEMPRO |
P/E(TTM) : 32.76 |
|
ISIN Demat : INE686A01026 |
Div & Yield% : 0.27 |
EPS(TTM) : 34.02 |
|
Book Value(₹) : 139.45 |
Market Cap(₹Cr) : 19,148.30 |
Face Value(₹) : 1.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 9,982.72 | 9,246.16 | 7,542.11 | 4,674.92 | 3,249.53 |
| Other Income | 176.45 | 76.90 | 46.37 | 25.66 | 8.64 |
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 10,159.17 | 9,323.06 | 7,588.48 | 4,700.58 | 3,258.17 |
| EXPENDITURE : | |||||
| Raw Materials | 3,282.84 | 3,224.45 | 2,910.09 | 1,663.43 | 1,090.23 |
| Power and Fuel Cost | 403.03 | 402.59 | 328.05 | 220.30 | 166.09 |
| Other Manufacturing Expenses | 3,824.16 | 3,515.31 | 2,497.64 | 1,528.18 | 1,083.15 |
| Selling and Administration Expenses | 475.72 | 432.54 | 334.99 | 256.64 | 169.76 |
| Miscellaneous Expenses | 97.69 | 86.41 | 113.74 | 123.40 | 90.68 |
| Employee Benefit Expenses | 882.64 | 723.04 | 607.95 | 462.80 | 348.91 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 1,193.09 | 938.72 | 796.03 | 445.83 | 309.35 |
| Interest | 215.01 | 236.28 | 215.41 | 160.42 | 132.41 |
| Gross Profit | 978.08 | 702.44 | 580.62 | 285.41 | 176.94 |
| Depreciation | 165.89 | 194.45 | 204.00 | 108.18 | 94.91 |
| Profit Before Tax | 812.19 | 507.99 | 376.62 | 177.23 | 82.03 |
| Current Tax | 219.61 | 148.98 | 123.14 | 53.17 | 14.82 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -1.08 | -13.79 | -20.26 | -0.18 | -1.60 |
| Reported Net Profit | 593.66 | 372.80 | 273.74 | 124.25 | 68.81 |
| Extraordinary Items | 9.30 | 10.51 | 4.46 | 0.53 | 0.75 |
| Adjusted Net Profit | 584.36 | 362.29 | 269.28 | 123.72 | 68.06 |
| Adjustment below Net Profit | -2.25 | -2.69 | -5.14 | -4.01 | 2.00 |
| Profit/Loss Balance carried down | 1,033.53 | 692.62 | 436.91 | 324.40 | 255.65 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 34.36 | 29.20 | 12.88 | 7.73 | 2.06 |
| P & L Balance carried down | 1,590.58 | 1,033.53 | 692.62 | 436.91 | 324.40 |
| 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 (%) | 300.00 | 200.00 | 170.00 | 75.00 | 45.00 |
| Dividend Per Share(Rs) | 3.00 | 2.00 | 1.70 | 0.75 | 0.45 |
| Earnings Per Share-Unit Curr | 34.56 | 21.70 | 15.93 | 7.23 | 4.01 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 139.44 | 106.72 | 86.95 | 72.04 | 65.85 |
| Book Value(Adj)-Unit Curr | 139.44 | 106.72 | 86.95 | 72.04 | 65.85 |
