| Cemindia Projects Ltd | Industry : (Infrastructure Developers & Operators) | |
|---|---|---|
|
BSE Code : 509496 |
NSE Symbol : CEMPRO |
P/E(TTM) : 31.64 |
|
ISIN Demat : INE686A01026 |
Div & Yield% : 0.24 |
EPS(TTM) : 25.93 |
|
Book Value(₹) : 119.12 |
Market Cap(₹Cr) : 14,091.74 |
Face Value(₹) : 1.00 |
| 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 | 8,974.04 | 7,542.11 | 4,674.92 | 3,249.53 | 2,208.32 |
| Other Income | 47.98 | 46.37 | 25.66 | 8.64 | 8.57 |
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 9,022.02 | 7,588.48 | 4,700.58 | 3,258.17 | 2,216.89 |
| EXPENDITURE : | |||||
| Raw Materials | 3,210.81 | 2,910.09 | 1,663.43 | 1,090.23 | 635.38 |
| Power and Fuel Cost | 400.84 | 328.05 | 220.30 | 166.09 | 79.13 |
| Other Manufacturing Expenses | 3,318.58 | 2,497.64 | 1,528.18 | 1,083.15 | 775.03 |
| Selling and Administration Expenses | 404.60 | 334.99 | 256.64 | 169.76 | 152.08 |
| Miscellaneous Expenses | 81.44 | 113.74 | 123.40 | 90.68 | 60.51 |
| Employee Benefit Expenses | 692.40 | 607.95 | 462.80 | 348.91 | 301.32 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 913.36 | 796.03 | 445.83 | 309.35 | 213.44 |
| Interest | 228.26 | 215.41 | 160.42 | 132.41 | 111.34 |
| Gross Profit | 685.10 | 580.62 | 285.41 | 176.94 | 102.10 |
| Depreciation | 188.94 | 204.00 | 108.18 | 94.91 | 82.84 |
| Profit Before Tax | 496.16 | 376.62 | 177.23 | 82.03 | 19.26 |
| Current Tax | 138.63 | 123.14 | 53.17 | 14.82 | 4.77 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -15.29 | -20.26 | -0.18 | -1.60 | -1.27 |
| Reported Net Profit | 372.81 | 273.74 | 124.25 | 68.81 | 15.76 |
| Extraordinary Items | 11.89 | 4.46 | 0.53 | 0.75 | 1.75 |
| Adjusted Net Profit | 360.92 | 269.28 | 123.72 | 68.06 | 14.01 |
| Adjustment below Net Profit | -2.69 | -5.14 | -4.01 | 2.00 | 1.50 |
| Profit/Loss Balance carried down | 692.62 | 436.91 | 324.40 | 255.65 | 243.55 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 29.20 | 12.88 | 7.73 | 2.06 | 5.15 |
| P & L Balance carried down | 1,033.54 | 692.62 | 436.91 | 324.40 | 255.65 |
| 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 (%) | 200.00 | 170.00 | 75.00 | 45.00 | 12.00 |
| Dividend Per Share(Rs) | 2.00 | 1.70 | 0.75 | 0.45 | 0.12 |
| Earnings Per Share-Unit Curr | 21.70 | 15.93 | 7.23 | 4.01 | 0.92 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 106.73 | 86.95 | 72.04 | 65.85 | 62.04 |
| Book Value(Adj)-Unit Curr | 106.73 | 86.95 | 72.04 | 65.85 | 62.04 |