20 MICRONS
|
20 MICRONS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹778 Cr | ₹702 Cr | ₹614 Cr | ₹485 Cr | ₹531 Cr |
Sales | ₹777 Cr | ₹701 Cr | ₹612 Cr | ₹485 Cr | ₹531 Cr |
Job Work/ Contract Receipts | ₹0.46 Cr | ₹0.64 Cr | ₹1.25 Cr | ₹0.04 Cr | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.06 Cr | ₹0.30 Cr | ₹0.51 Cr | ₹0.17 Cr | ₹0.13 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹777 Cr | ₹702 Cr | ₹613 Cr | ₹484 Cr | ₹529 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.96 Cr | ₹0.48 Cr | ₹-0.54 Cr | ₹0.02 Cr | ₹-1.13 Cr |
Raw Material Consumed | ₹417 Cr | ₹364 Cr | ₹319 Cr | ₹255 Cr | ₹281 Cr |
Opening Raw Materials | ₹84 Cr | ₹96 Cr | ₹67 Cr | ₹65 Cr | ₹53 Cr |
Purchases Raw Materials | ₹412 Cr | ₹348 Cr | ₹345 Cr | ₹256 Cr | ₹292 Cr |
Closing Raw Materials | ₹79 Cr | ₹84 Cr | ₹96 Cr | ₹67 Cr | ₹65 Cr |
Other Direct Purchases / Brought in cost | ₹0.95 Cr | ₹3.22 Cr | ₹3.05 Cr | ₹0.58 Cr | ₹0.64 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹52 Cr | ₹52 Cr | ₹42 Cr | ₹32 Cr | ₹37 Cr |
Electricity & Power | ₹52 Cr | ₹52 Cr | ₹42 Cr | ₹32 Cr | ₹37 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹59 Cr | ₹55 Cr | ₹46 Cr | ₹35 Cr | ₹46 Cr |
Salaries, Wages & Bonus | ₹52 Cr | ₹49 Cr | ₹41 Cr | ₹31 Cr | ₹42 Cr |
Contributions to EPF & Pension Funds | ₹4.85 Cr | ₹3.77 Cr | ₹3.10 Cr | ₹2.67 Cr | ₹3.07 Cr |
Workmen and Staff Welfare Expenses | ₹1.90 Cr | ₹2.13 Cr | ₹1.61 Cr | ₹1.25 Cr | ₹1.60 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹17 Cr | ₹18 Cr | ₹17 Cr | ₹13 Cr | ₹13 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹3.90 Cr | ₹4.04 Cr | ₹3.55 Cr | ₹2.89 Cr | ₹2.91 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹13 Cr | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹9.75 Cr |
General and Administration Expenses | ₹26 Cr | ₹25 Cr | ₹15 Cr | ₹11 Cr | ₹16 Cr |
Rent , Rates & Taxes | ₹6.25 Cr | ₹6.85 Cr | ₹2.96 Cr | ₹1.81 Cr | ₹2.43 Cr |
Insurance | ₹1.48 Cr | ₹1.29 Cr | ₹1.00 Cr | ₹0.86 Cr | ₹0.84 Cr |
Printing and stationery | ₹0.43 Cr | ₹0.45 Cr | ₹0.29 Cr | ₹0.30 Cr | ₹0.44 Cr |
Professional and legal fees | ₹3.50 Cr | ₹3.18 Cr | ₹2.58 Cr | ₹2.29 Cr | ₹2.35 Cr |
Traveling and conveyance | ₹7.67 Cr | ₹6.57 Cr | ₹3.58 Cr | ₹2.60 Cr | ₹6.04 Cr |
Other Administration | ₹7.12 Cr | ₹6.31 Cr | ₹5.07 Cr | ₹3.51 Cr | ₹4.09 Cr |
Selling and Distribution Expenses | ₹98 Cr | ₹99 Cr | ₹91 Cr | ₹73 Cr | ₹68 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹2.14 Cr | ₹2.09 Cr | ₹0.77 Cr | ₹0.75 Cr | ₹0.64 Cr |
Freight and Forwarding | ₹89 Cr | ₹89 Cr | ₹84 Cr | ₹71 Cr | ₹62 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹7.32 Cr | ₹7.47 Cr | ₹5.94 Cr | ₹1.75 Cr | ₹5.30 Cr |
Miscellaneous Expenses | ₹3.28 Cr | ₹3.85 Cr | ₹3.86 Cr | ₹4.48 Cr | ₹4.12 Cr |
Bad debts /advances written off | ₹0.00 Cr | ₹0.05 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹0.03 Cr |
Provision for doubtful debts | ₹0.00 Cr | ₹0.00 Cr | - | ₹0.46 Cr | ₹0.20 Cr |
Losson disposal of fixed assets(net) | ₹0.53 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.35 Cr | ₹0.07 Cr |
Losson foreign exchange fluctuations | ₹0.02 Cr | ₹0.20 Cr | ₹0.03 Cr | ₹0.36 Cr | ₹0.12 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.72 Cr | ₹3.56 Cr | ₹3.64 Cr | ₹3.20 Cr | ₹3.69 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹672 Cr | ₹616 Cr | ₹534 Cr | ₹425 Cr | ₹463 Cr |
Operating Profit (Excl OI) | ₹105 Cr | ₹86 Cr | ₹79 Cr | ₹58 Cr | ₹66 Cr |
Other Income | ₹4.07 Cr | ₹2.93 Cr | ₹2.17 Cr | ₹2.56 Cr | ₹2.66 Cr |
Interest Received | ₹1.05 Cr | ₹0.78 Cr | ₹0.62 Cr | ₹0.82 Cr | ₹0.76 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.23 Cr | - | ₹0.41 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.62 Cr | ₹0.33 Cr | ₹0.55 Cr | ₹1.13 Cr | ₹1.01 Cr |
Foreign Exchange Gains | ₹0.60 Cr | ₹1.23 Cr | ₹0.08 Cr | ₹0.02 Cr | ₹0.37 Cr |
Others | ₹1.57 Cr | ₹0.60 Cr | ₹0.51 Cr | ₹0.58 Cr | ₹0.51 Cr |
Operating Profit | ₹109 Cr | ₹89 Cr | ₹82 Cr | ₹61 Cr | ₹69 Cr |
Interest | ₹16 Cr | ₹18 Cr | ₹20 Cr | ₹25 Cr | ₹22 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.62 Cr | ₹1.17 Cr | ₹1.52 Cr | ₹2.89 Cr | ₹4.21 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹7.04 Cr | ₹5.83 Cr | ₹6.97 Cr | ₹11 Cr | ₹4.29 Cr |
Other Interest | ₹8.80 Cr | ₹11 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr |
PBDT | ₹93 Cr | ₹71 Cr | ₹61 Cr | ₹36 Cr | ₹47 Cr |
Depreciation | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹13 Cr |
Profit Before Taxation & Exceptional Items | ₹78 Cr | ₹57 Cr | ₹48 Cr | ₹22 Cr | ₹35 Cr |
Exceptional Income / Expenses | ₹-1.56 Cr | - | - | - | - |
Profit Before Tax | ₹77 Cr | ₹57 Cr | ₹48 Cr | ₹22 Cr | ₹35 Cr |
Provision for Tax | ₹21 Cr | ₹15 Cr | ₹13 Cr | ₹-1.25 Cr | ₹10 Cr |
Current Income Tax | ₹19 Cr | ₹16 Cr | ₹12 Cr | ₹6.10 Cr | ₹11 Cr |
Deferred Tax | ₹0.70 Cr | ₹-0.62 Cr | ₹0.63 Cr | ₹-7.49 Cr | ₹0.12 Cr |
Other taxes | ₹0.91 Cr | ₹0.20 Cr | ₹0.29 Cr | ₹0.14 Cr | ₹-0.26 Cr |
Profit After Tax | ₹56 Cr | ₹42 Cr | ₹35 Cr | ₹23 Cr | ₹24 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.09 Cr | ₹-0.14 Cr | ₹-0.14 Cr | ₹-0.04 Cr | ₹-0.06 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹56 Cr | ₹42 Cr | ₹35 Cr | ₹23 Cr | ₹24 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹228 Cr | ₹186 Cr | ₹152 Cr | ₹128 Cr | ₹107 Cr |
Appropriations | ₹284 Cr | ₹228 Cr | ₹186 Cr | ₹151 Cr | ₹131 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2.69 Cr | ₹0.19 Cr | ₹-0.08 Cr | ₹-0.58 Cr | ₹0.35 Cr |
Equity Dividend % | ₹25.00 | ₹15.00 | - | - | ₹12.00 |
Earnings Per Share | ₹15.89 | ₹11.85 | ₹9.80 | ₹6.51 | ₹6.83 |
Adjusted EPS | ₹15.89 | ₹11.85 | ₹9.80 | ₹6.51 | ₹6.83 |
Compare Income Statement of peers of 20 MICRONS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
20 MICRONS | ₹673.7 Cr | -7.8% | -8% | 23.2% | Stock Analytics | |
COAL INDIA | ₹236,002.0 Cr | -3.6% | 0.2% | -15.9% | Stock Analytics | |
NMDC | ₹54,148.8 Cr | -12.3% | -8% | -15.1% | Stock Analytics | |
KIOCL | ₹13,637.9 Cr | -9% | -10.2% | -50% | Stock Analytics | |
GUJARAT MINERAL DEVELOPMENT CORPORATION | ₹8,500.1 Cr | -4.2% | 3.7% | -32.8% | Stock Analytics | |
SANDUR MANGANESE & IRON ORES | ₹6,423.9 Cr | -11.6% | -17.6% | -0.1% | Stock Analytics |
20 MICRONS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
20 MICRONS | -7.8% |
-8% |
23.2% |
SENSEX | -2.4% |
0.7% |
0.5% |
You may also like the below Video Courses