RATING

RECOMMENDATION

Buy

  • ROFR Required
  • Available in Depository:

  • NSDL

  • CDSL

  • Available for Investment:

  • Primary

  • Secondary

RATING

RECOMMENDATION

Buy

Business Type

Traditional Business

RATING

RECOMMENDATION

Buy

Business Type

Traditional Business

The Scottish Assam Profit and Loss

  • Revenue Growth

    Over the last 5 years, revenue has grown at a yearly rate of 9%, vs industry avg of 8%

  • Net Income

    Over the last 5 years, net income has grown at a yearly rate of 49.86%, vs industry avg of 20.73%

Financial Year

Total Revenue
COGS
Gross Profit
Raw Materials
Power & Fuel Cost
Employee Cost
Sales & Administrative Expenses
Operating & Other Expenses
EBITDA
Depreciation/ Amortization
PBIT
Interest & Income
Interest & Expense
Other Items
PBT
Taxes & Other Items
Net Income
Diluted EPS
Basic EPS
DPS
Payout Ratio
FY 2012

20.3

0.16

20.14

-

-

6.47

-

10.99

2.68

0.29

2.39

-

0.35

-

2.04

0.54

1.5

18.78

18.78

-

-

FY 2013

25.34

3.65

21.69

-

-

7.8

-

11.91

1.98

0.32

1.66

-

0.54

-

1.12

0.31

0.81

10.14

10.14

3

29.59

FY 2014

27.36

3.07

24.28

-

-

9.02

-

12.77

2.49

0.44

2.05

-

0.54

-

1.51

0.37

1.14

14.48

14.28

3

21.01

FY 2015

31.62

4.89

26.72

-

-

9.5

-

14.42

2.81

0.53

2.27

-

0.58

-

1.69

0.25

1.44

18.03

18.03

3

16.64

FY 2016

28.8

3.48

25.32

-

-

10.84

-

11.07

3.41

0.53

2.88

-

0.45

-

2.42

0.54

1.88

23.8

23.8

3.5

14.71

FY 2017

30.52

2.92

27.6

-

-

10.98

-

8.17

8.46

0.46

8

-

0.36

-

7.64

0.78

6.86

85.77

85.77

3.5

4.08

FY 2018

30.35

2.06

28.29

-

-

12.3

-

10.04

5.95

0.41

5.54

-

0.28

-

5.26

1.02

4.24

52.99

52.99

4

7.55

FY 2019

29.92

1.83

28.09

-

-

14.25

-

6.91

6.93

0.46

6.47

-

0.29

-

6.18

1.28

4.9

61.26

61.26

4

6.53

FY 2020

31.57

2.85

28.73

-

-

14.89

-

16.36

-2.52

0.45

-2.97

-

0.32

-

-3.3

0.86

-4.16

-52.03

-52.03

4

-7.69

FY 2021

43.53

0.49

43.04

-

-

15.67

-

9.65

17.73

0.38

17.35

-

0.29

-

17.06

2.86

14.2

177.45

177.45

6

3.38

EPS and DPS in ₹. Other numbers except Payout Ratio in ₹ Cr

* denotes current year's data

  • The Scottish Assam Annual Reports

2013

Scottish Assam Annual Result - 2013

2014

Scottish Assam Annual Result - 2014

2015

Scottish Assam Annual Result - 2015

2016

Scottish Assam Annual Result - 2016

2017

Scottish Assam Annual Result - 2017

2018

Scottish Assam Annual Result - 2018

2019

Scottish Assam Annual Result - 2019

2020

Scottish Assam Annual Result - 2020

2021

Scottish Assam Annual Result - 2021