AGI INFRA
|
AGI INFRA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹292 Cr | ₹241 Cr | ₹197 Cr | ₹110 Cr | ₹91 Cr |
Revenue from property development | - | - | - | - | - |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹292 Cr | ₹241 Cr | ₹197 Cr | ₹110 Cr | ₹91 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹292 Cr | ₹241 Cr | ₹197 Cr | ₹110 Cr | ₹91 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-138 Cr | ₹-79 Cr | ₹-50 Cr | ₹-68 Cr | ₹-102 Cr |
Cost of Construction and Development | ₹304 Cr | ₹220 Cr | ₹160 Cr | ₹114 Cr | ₹124 Cr |
Opening Raw Materials | - | - | - | ₹2.63 Cr | - |
Cost of Land & Construction Materials | - | - | - | - | - |
Closing Stock | - | - | - | ₹5.32 Cr | - |
Cost of Constructed property Sold | ₹304 Cr | ₹220 Cr | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | - | - | ₹160 Cr | ₹119 Cr | ₹124 Cr |
Power & Fuel Cost | ₹5.12 Cr | ₹5.39 Cr | ₹5.50 Cr | ₹4.96 Cr | ₹1.49 Cr |
Electricity & Power | ₹0.49 Cr | ₹1.72 Cr | ₹1.52 Cr | ₹1.51 Cr | ₹1.47 Cr |
Oil, Fuel & Natural gas | ₹4.63 Cr | ₹3.67 Cr | ₹3.98 Cr | ₹3.44 Cr | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | ₹0.01 Cr | ₹0.02 Cr |
Employee Cost | ₹33 Cr | ₹25 Cr | ₹26 Cr | ₹20 Cr | ₹20 Cr |
Salaries, Wages & Bonus | ₹33 Cr | ₹25 Cr | ₹26 Cr | ₹20 Cr | ₹20 Cr |
Contributions to EPF & Pension Funds | ₹0.25 Cr | ₹0.20 Cr | ₹0.17 Cr | ₹0.13 Cr | ₹0.11 Cr |
Workmen and Staff Welfare Expenses | ₹0.03 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.00 Cr | ₹0.08 Cr |
Other Employees Cost | ₹0.10 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.07 Cr |
Operating Expenses | ₹1.65 Cr | ₹1.56 Cr | ₹1.03 Cr | ₹0.90 Cr | ₹5.93 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | ₹5.93 Cr |
Repairs and Maintenance | ₹1.45 Cr | ₹1.08 Cr | ₹0.94 Cr | ₹0.89 Cr | - |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹0.20 Cr | ₹0.49 Cr | ₹0.10 Cr | ₹0.01 Cr | - |
General and Administration Expenses | ₹6.39 Cr | ₹4.56 Cr | ₹3.76 Cr | ₹3.21 Cr | ₹7.67 Cr |
Rent , Rates & Taxes | ₹0.46 Cr | ₹0.41 Cr | ₹0.15 Cr | ₹0.42 Cr | ₹1.51 Cr |
Insurance | ₹0.41 Cr | ₹0.26 Cr | ₹0.24 Cr | ₹0.30 Cr | ₹0.36 Cr |
Printing and stationery | ₹0.29 Cr | ₹0.24 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.21 Cr |
Professional and legal fees | ₹1.90 Cr | ₹1.21 Cr | ₹0.93 Cr | ₹0.55 Cr | ₹0.32 Cr |
Other Administration | ₹3.33 Cr | ₹2.45 Cr | ₹2.26 Cr | ₹1.80 Cr | ₹5.26 Cr |
Selling and Distribution Expenses | ₹2.23 Cr | ₹3.69 Cr | ₹1.14 Cr | ₹1.61 Cr | ₹0.78 Cr |
Advertisement & Sales Promotion | ₹1.05 Cr | ₹0.53 Cr | ₹0.28 Cr | ₹0.76 Cr | ₹0.26 Cr |
Sales Commissions & Incentives | ₹0.37 Cr | ₹0.58 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.53 Cr |
Freight and Forwarding | ₹0.78 Cr | ₹1.46 Cr | ₹0.75 Cr | ₹0.75 Cr | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.03 Cr | ₹1.12 Cr | ₹0.02 Cr | ₹0.01 Cr | - |
Miscellaneous Expenses | ₹1.03 Cr | ₹0.65 Cr | ₹0.49 Cr | ₹0.41 Cr | ₹0.05 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.03 Cr | ₹0.65 Cr | ₹0.49 Cr | ₹0.41 Cr | ₹0.05 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹216 Cr | ₹183 Cr | ₹148 Cr | ₹78 Cr | ₹58 Cr |
Operating Profit (Excl OI) | ₹76 Cr | ₹59 Cr | ₹49 Cr | ₹33 Cr | ₹33 Cr |
Other Income | ₹9.06 Cr | ₹6.41 Cr | ₹3.47 Cr | ₹2.35 Cr | ₹2.02 Cr |
Interest Received | ₹3.79 Cr | ₹1.37 Cr | ₹0.79 Cr | ₹0.36 Cr | ₹0.11 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.02 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹5.27 Cr | ₹5.04 Cr | ₹2.66 Cr | ₹1.99 Cr | ₹1.91 Cr |
Operating Profit | ₹85 Cr | ₹65 Cr | ₹52 Cr | ₹35 Cr | ₹35 Cr |
Interest | ₹7.70 Cr | ₹5.14 Cr | ₹4.67 Cr | ₹11 Cr | ₹13 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.42 Cr | ₹0.77 Cr | - | ₹0.45 Cr | - |
Other Interest | ₹7.28 Cr | ₹4.37 Cr | ₹4.67 Cr | ₹10 Cr | ₹13 Cr |
PBDT | ₹77 Cr | ₹60 Cr | ₹48 Cr | ₹24 Cr | ₹22 Cr |
Depreciation | ₹12 Cr | ₹5.86 Cr | ₹3.98 Cr | ₹4.15 Cr | ₹4.27 Cr |
Profit Before Taxation & Exceptional Items | ₹66 Cr | ₹54 Cr | ₹44 Cr | ₹20 Cr | ₹18 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹66 Cr | ₹54 Cr | ₹44 Cr | ₹20 Cr | ₹18 Cr |
Provision for Tax | ₹14 Cr | ₹5.84 Cr | ₹7.43 Cr | ₹3.23 Cr | ₹3.16 Cr |
Current Income Tax | ₹11 Cr | ₹10 Cr | ₹7.67 Cr | ₹3.58 Cr | ₹3.20 Cr |
Deferred Tax | ₹3.09 Cr | ₹-4.47 Cr | ₹-0.24 Cr | ₹-0.34 Cr | ₹-0.04 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹52 Cr | ₹48 Cr | ₹36 Cr | ₹17 Cr | ₹15 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹52 Cr | ₹48 Cr | ₹36 Cr | ₹17 Cr | ₹15 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹139 Cr | ₹93 Cr | ₹56 Cr | ₹44 Cr | ₹32 Cr |
Appropriations | ₹191 Cr | ₹141 Cr | ₹92 Cr | ₹60 Cr | ₹47 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹0.11 Cr |
Other Appropriation | ₹191 Cr | ₹141 Cr | ₹92 Cr | ₹60 Cr | ₹47 Cr |
Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹5.00 | ₹5.00 |
Earnings Per Share | ₹42.64 | ₹39.38 | ₹29.81 | ₹13.85 | ₹14.73 |
Adjusted EPS | ₹42.64 | ₹39.38 | ₹29.81 | ₹13.85 | ₹14.73 |
Compare Income Statement of peers of AGI INFRA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
AGI INFRA | ₹2,031.0 Cr | -1.2% | -8% | 65.7% | Stock Analytics | |
DLF | ₹185,624.0 Cr | 5.6% | -13.9% | -8.1% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹117,472.0 Cr | 1.1% | -20.4% | -7.2% | Stock Analytics | |
GODREJ PROPERTIES | ₹72,452.7 Cr | 7.1% | -19.8% | 2.3% | Stock Analytics | |
OBEROI REALTY | ₹72,285.9 Cr | -1.2% | -14.2% | 25.1% | Stock Analytics | |
THE PHOENIX MILLS | ₹58,785.9 Cr | 8% | -4.2% | 33.6% | Stock Analytics |
AGI INFRA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
AGI INFRA | -1.2% |
-8% |
65.7% |
SENSEX | -1% |
-5% |
5.6% |
You may also like the below Video Courses