ADOR FONTECH
|
ADOR FONTECH Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹210 Cr | ₹150 Cr | ₹177 Cr | ₹186 Cr | ₹152 Cr |
Sales | ₹186 Cr | ₹136 Cr | ₹156 Cr | ₹164 Cr | ₹136 Cr |
Job Work/ Contract Receipts | ₹23 Cr | ₹14 Cr | ₹20 Cr | ₹22 Cr | ₹16 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.55 Cr | ₹0.42 Cr | ₹0.63 Cr | ₹0.65 Cr | ₹0.33 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹210 Cr | ₹150 Cr | ₹177 Cr | ₹186 Cr | ₹152 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹3.38 Cr | ₹2.56 Cr | ₹-6.31 Cr | ₹-1.66 Cr | ₹3.64 Cr |
Raw Material Consumed | ₹111 Cr | ₹75 Cr | ₹103 Cr | ₹106 Cr | ₹83 Cr |
Opening Raw Materials | ₹7.31 Cr | ₹7.90 Cr | ₹6.94 Cr | ₹8.97 Cr | ₹8.26 Cr |
Purchases Raw Materials | ₹48 Cr | ₹40 Cr | ₹39 Cr | ₹44 Cr | ₹35 Cr |
Closing Raw Materials | ₹8.52 Cr | ₹7.31 Cr | ₹7.90 Cr | ₹6.94 Cr | ₹9.80 Cr |
Other Direct Purchases / Brought in cost | ₹65 Cr | ₹35 Cr | ₹66 Cr | ₹60 Cr | ₹50 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.87 Cr | ₹0.80 Cr | ₹1.04 Cr | ₹1.21 Cr | ₹1.29 Cr |
Electricity & Power | ₹0.87 Cr | ₹0.80 Cr | ₹1.04 Cr | ₹1.21 Cr | ₹1.29 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹30 Cr | ₹26 Cr | ₹29 Cr | ₹27 Cr | ₹25 Cr |
Salaries, Wages & Bonus | ₹25 Cr | ₹21 Cr | ₹24 Cr | ₹23 Cr | ₹21 Cr |
Contributions to EPF & Pension Funds | ₹3.16 Cr | ₹3.49 Cr | ₹2.75 Cr | ₹2.54 Cr | ₹2.87 Cr |
Workmen and Staff Welfare Expenses | ₹1.55 Cr | ₹1.43 Cr | ₹2.14 Cr | ₹1.59 Cr | ₹1.46 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹16 Cr | ₹12 Cr | ₹15 Cr | ₹15 Cr | ₹10 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹14 Cr | ₹10 Cr | ₹13 Cr | ₹12 Cr | ₹8.24 Cr |
Repairs and Maintenance | ₹1.86 Cr | ₹0.91 Cr | ₹0.94 Cr | ₹1.22 Cr | ₹0.61 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.24 Cr | ₹0.86 Cr | ₹1.62 Cr | ₹1.57 Cr | ₹1.57 Cr |
General and Administration Expenses | ₹12 Cr | ₹9.07 Cr | ₹14 Cr | ₹13 Cr | ₹11 Cr |
Rent , Rates & Taxes | ₹2.41 Cr | ₹1.49 Cr | ₹1.96 Cr | ₹1.71 Cr | ₹1.58 Cr |
Insurance | ₹0.23 Cr | ₹0.36 Cr | ₹0.27 Cr | ₹0.21 Cr | - |
Printing and stationery | ₹0.20 Cr | ₹0.48 Cr | ₹0.22 Cr | ₹0.26 Cr | ₹0.88 Cr |
Professional and legal fees | ₹2.96 Cr | ₹2.04 Cr | ₹2.34 Cr | ₹1.98 Cr | ₹1.67 Cr |
Traveling and conveyance | ₹3.85 Cr | ₹1.84 Cr | ₹5.82 Cr | ₹6.12 Cr | ₹5.32 Cr |
Other Administration | ₹5.83 Cr | ₹4.70 Cr | ₹8.71 Cr | ₹8.86 Cr | ₹6.63 Cr |
Selling and Distribution Expenses | ₹5.98 Cr | ₹4.43 Cr | ₹5.89 Cr | ₹7.74 Cr | ₹5.32 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹3.20 Cr | ₹2.30 Cr | ₹2.78 Cr | ₹4.16 Cr | ₹2.53 Cr |
Freight and Forwarding | ₹2.78 Cr | ₹2.13 Cr | ₹2.85 Cr | ₹3.05 Cr | ₹2.79 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | ₹0.26 Cr | ₹0.53 Cr | - |
Miscellaneous Expenses | ₹1.80 Cr | ₹2.70 Cr | ₹1.02 Cr | ₹1.92 Cr | ₹1.90 Cr |
Bad debts /advances written off | ₹0.76 Cr | ₹1.78 Cr | ₹0.80 Cr | ₹1.07 Cr | ₹0.34 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.02 Cr | ₹0.01 Cr | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.02 Cr | ₹0.91 Cr | ₹0.22 Cr | ₹0.85 Cr | ₹1.56 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹181 Cr | ₹132 Cr | ₹163 Cr | ₹169 Cr | ₹141 Cr |
Operating Profit (Excl OI) | ₹29 Cr | ₹17 Cr | ₹15 Cr | ₹17 Cr | ₹11 Cr |
Other Income | ₹4.52 Cr | ₹2.45 Cr | ₹2.84 Cr | ₹2.91 Cr | ₹3.98 Cr |
Interest Received | ₹2.15 Cr | ₹1.64 Cr | ₹1.93 Cr | ₹1.87 Cr | ₹1.81 Cr |
Dividend Received | - | - | - | - | ₹0.01 Cr |
Profit on sale of Fixed Assets | - | ₹0.68 Cr | ₹0.04 Cr | ₹0.34 Cr | ₹1.31 Cr |
Profits on sale of Investments | ₹0.08 Cr | ₹0.13 Cr | ₹0.15 Cr | ₹0.08 Cr | ₹0.11 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹1.97 Cr | - | - | - | - |
Others | ₹0.32 Cr | - | ₹0.72 Cr | ₹0.62 Cr | ₹0.74 Cr |
Operating Profit | ₹33 Cr | ₹20 Cr | ₹17 Cr | ₹20 Cr | ₹15 Cr |
Interest | ₹0.35 Cr | ₹0.36 Cr | ₹0.64 Cr | ₹0.37 Cr | ₹0.25 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.03 Cr | ₹0.25 Cr | ₹0.44 Cr | ₹0.15 Cr | - |
Intereston Fixed deposits | - | - | ₹0.01 Cr | - | - |
Bank Charges etc | ₹0.30 Cr | ₹0.11 Cr | ₹0.19 Cr | ₹0.22 Cr | ₹0.10 Cr |
Other Interest | ₹0.02 Cr | - | - | - | ₹0.15 Cr |
PBDT | ₹33 Cr | ₹19 Cr | ₹17 Cr | ₹20 Cr | ₹14 Cr |
Depreciation | ₹3.16 Cr | ₹2.97 Cr | ₹3.20 Cr | ₹3.28 Cr | ₹3.46 Cr |
Profit Before Taxation & Exceptional Items | ₹30 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr | ₹11 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹30 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr | ₹11 Cr |
Provision for Tax | ₹8.27 Cr | ₹6.41 Cr | ₹4.78 Cr | ₹5.30 Cr | ₹3.94 Cr |
Current Income Tax | ₹10 Cr | ₹5.90 Cr | ₹4.90 Cr | ₹5.75 Cr | ₹4.00 Cr |
Deferred Tax | ₹-1.98 Cr | ₹0.65 Cr | ₹-0.61 Cr | ₹-0.45 Cr | ₹-0.06 Cr |
Other taxes | - | ₹-0.14 Cr | ₹0.49 Cr | - | - |
Profit After Tax | ₹21 Cr | ₹10 Cr | ₹8.83 Cr | ₹11 Cr | ₹6.95 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹21 Cr | ₹10 Cr | ₹8.83 Cr | ₹11 Cr | ₹6.95 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹25 Cr | ₹18 Cr | ₹28 Cr | ₹26 Cr | ₹20 Cr |
Appropriations | ₹47 Cr | ₹28 Cr | ₹37 Cr | ₹37 Cr | ₹27 Cr |
General Reserves | ₹4.00 Cr | ₹3.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹1.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹7.70 Cr | - | ₹17 Cr | ₹6.32 Cr | - |
Equity Dividend % | ₹200.00 | ₹110.00 | ₹90.00 | ₹175.00 | ₹150.00 |
Earnings Per Share | ₹6.09 | ₹2.87 | ₹2.52 | ₹6.28 | ₹3.97 |
Adjusted EPS | ₹6.09 | ₹2.87 | ₹2.52 | ₹3.14 | ₹1.99 |
Compare Income Statement of peers of ADOR FONTECH
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ADOR FONTECH | ₹498.8 Cr | 1.9% | 1.6% | 31.1% | Stock Analytics | |
GRAPHITE INDIA | ₹9,393.7 Cr | 1.4% | -6.8% | 1.5% | Stock Analytics | |
ESAB INDIA | ₹9,259.3 Cr | -3.7% | -2.9% | -3.3% | Stock Analytics | |
HEG | ₹7,931.4 Cr | -0% | -5.3% | 30.7% | Stock Analytics | |
ADOR WELDING | ₹2,012.2 Cr | 0.6% | -8.8% | -25.4% | Stock Analytics | |
DE NORA INDIA | ₹661.2 Cr | 2.7% | -9% | -30.2% | Stock Analytics |
ADOR FONTECH Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ADOR FONTECH | 1.9% |
1.6% |
31.1% |
SENSEX | 3.5% |
-0.1% |
21.9% |
You may also like the below Video Courses