ASTRAL
|
ASTRAL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹5,641 Cr | ₹5,159 Cr | ₹4,394 Cr | ₹3,176 Cr | ₹2,578 Cr |
Sales | ₹5,629 Cr | ₹5,145 Cr | ₹4,384 Cr | ₹3,170 Cr | ₹2,571 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹13 Cr | ₹13 Cr | ₹10 Cr | ₹6.40 Cr | ₹6.50 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹5,641 Cr | ₹5,159 Cr | ₹4,394 Cr | ₹3,176 Cr | ₹2,578 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-86 Cr | ₹12 Cr | ₹-133 Cr | ₹49 Cr | ₹-70 Cr |
Raw Material Consumed | ₹3,436 Cr | ₹3,316 Cr | ₹2,997 Cr | ₹1,920 Cr | ₹1,666 Cr |
Opening Raw Materials | ₹403 Cr | ₹289 Cr | ₹169 Cr | ₹189 Cr | ₹114 Cr |
Purchases Raw Materials | ₹3,314 Cr | ₹3,369 Cr | ₹3,086 Cr | ₹1,878 Cr | ₹1,717 Cr |
Closing Raw Materials | ₹349 Cr | ₹403 Cr | ₹289 Cr | ₹169 Cr | ₹189 Cr |
Other Direct Purchases / Brought in cost | ₹68 Cr | ₹60 Cr | ₹31 Cr | ₹22 Cr | ₹23 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹131 Cr | ₹102 Cr | ₹78 Cr | ₹64 Cr | ₹70 Cr |
Electricity & Power | ₹131 Cr | ₹102 Cr | ₹78 Cr | ₹64 Cr | ₹70 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹438 Cr | ₹319 Cr | ₹245 Cr | ₹191 Cr | ₹175 Cr |
Salaries, Wages & Bonus | ₹401 Cr | ₹293 Cr | ₹223 Cr | ₹174 Cr | ₹160 Cr |
Contributions to EPF & Pension Funds | ₹14 Cr | ₹12 Cr | ₹9.80 Cr | ₹9.60 Cr | ₹7.30 Cr |
Workmen and Staff Welfare Expenses | ₹21 Cr | ₹13 Cr | ₹11 Cr | ₹6.20 Cr | ₹6.40 Cr |
Other Employees Cost | ₹2.10 Cr | ₹1.80 Cr | ₹1.60 Cr | ₹1.30 Cr | ₹1.10 Cr |
Other Manufacturing Expenses | ₹255 Cr | ₹225 Cr | ₹155 Cr | ₹67 Cr | ₹65 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹27 Cr | ₹19 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr |
Packing Material Consumed | ₹109 Cr | ₹107 Cr | ₹65 Cr | - | - |
Other Mfg Exp | ₹119 Cr | ₹98 Cr | ₹77 Cr | ₹56 Cr | ₹53 Cr |
General and Administration Expenses | ₹138 Cr | ₹101 Cr | ₹82 Cr | ₹57 Cr | ₹64 Cr |
Rent , Rates & Taxes | ₹17 Cr | ₹13 Cr | ₹10 Cr | ₹8.80 Cr | ₹7.80 Cr |
Insurance | ₹14 Cr | ₹12 Cr | ₹8.90 Cr | ₹6.70 Cr | ₹3.90 Cr |
Printing and stationery | ₹1.60 Cr | ₹1.30 Cr | ₹0.80 Cr | ₹0.70 Cr | ₹0.90 Cr |
Professional and legal fees | ₹18 Cr | ₹15 Cr | ₹13 Cr | ₹8.50 Cr | ₹6.80 Cr |
Traveling and conveyance | ₹68 Cr | ₹44 Cr | ₹27 Cr | ₹15 Cr | ₹25 Cr |
Other Administration | ₹20 Cr | ₹15 Cr | ₹22 Cr | ₹17 Cr | ₹19 Cr |
Selling and Distribution Expenses | ₹371 Cr | ₹242 Cr | ₹207 Cr | ₹176 Cr | ₹157 Cr |
Advertisement & Sales Promotion | ₹225 Cr | ₹153 Cr | ₹125 Cr | ₹106 Cr | ₹91 Cr |
Sales Commissions & Incentives | ₹1.70 Cr | ₹2.60 Cr | ₹2.70 Cr | ₹1.60 Cr | ₹2.30 Cr |
Freight and Forwarding | ₹144 Cr | ₹87 Cr | ₹79 Cr | ₹68 Cr | ₹64 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹41 Cr | ₹32 Cr | ₹9.60 Cr | ₹8.00 Cr | ₹8.00 Cr |
Bad debts /advances written off | - | ₹0.40 Cr | ₹0.10 Cr | ₹0.40 Cr | ₹1.30 Cr |
Provision for doubtful debts | ₹5.70 Cr | ₹2.50 Cr | ₹1.80 Cr | ₹2.60 Cr | ₹1.10 Cr |
Losson disposal of fixed assets(net) | ₹6.40 Cr | ₹1.20 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.80 Cr |
Losson foreign exchange fluctuations | - | ₹0.10 Cr | - | - | ₹0.40 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹29 Cr | ₹28 Cr | ₹7.60 Cr | ₹4.90 Cr | ₹4.40 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,723 Cr | ₹4,349 Cr | ₹3,639 Cr | ₹2,532 Cr | ₹2,135 Cr |
Operating Profit (Excl OI) | ₹918 Cr | ₹810 Cr | ₹755 Cr | ₹645 Cr | ₹443 Cr |
Other Income | ₹42 Cr | ₹27 Cr | ₹35 Cr | ₹25 Cr | ₹12 Cr |
Interest Received | ₹4.20 Cr | ₹5.60 Cr | ₹4.60 Cr | ₹3.80 Cr | ₹7.60 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | ₹8.30 Cr | ₹4.60 Cr | ₹1.80 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹8.80 Cr | ₹5.80 Cr | ₹11 Cr | ₹15 Cr | - |
Others | ₹29 Cr | ₹15 Cr | ₹12 Cr | ₹1.80 Cr | ₹2.70 Cr |
Operating Profit | ₹960 Cr | ₹837 Cr | ₹790 Cr | ₹670 Cr | ₹455 Cr |
Interest | ₹29 Cr | ₹40 Cr | ₹13 Cr | ₹13 Cr | ₹39 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹20 Cr | ₹13 Cr | ₹3.30 Cr | ₹9.40 Cr | ₹18 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹4.60 Cr | ₹3.00 Cr | ₹2.30 Cr | ₹1.80 Cr | ₹2.50 Cr |
Other Interest | ₹4.50 Cr | ₹24 Cr | ₹7.30 Cr | ₹1.90 Cr | ₹19 Cr |
PBDT | ₹931 Cr | ₹797 Cr | ₹777 Cr | ₹657 Cr | ₹416 Cr |
Depreciation | ₹198 Cr | ₹178 Cr | ₹127 Cr | ₹117 Cr | ₹108 Cr |
Profit Before Taxation & Exceptional Items | ₹734 Cr | ₹619 Cr | ₹650 Cr | ₹540 Cr | ₹308 Cr |
Exceptional Income / Expenses | - | ₹-1.80 Cr | - | - | - |
Profit Before Tax | ₹734 Cr | ₹615 Cr | ₹649 Cr | ₹533 Cr | ₹306 Cr |
Provision for Tax | ₹188 Cr | ₹156 Cr | ₹158 Cr | ₹125 Cr | ₹57 Cr |
Current Income Tax | ₹178 Cr | ₹167 Cr | ₹158 Cr | ₹137 Cr | ₹71 Cr |
Deferred Tax | ₹14 Cr | ₹-10 Cr | ₹-0.20 Cr | ₹-12 Cr | ₹-14 Cr |
Other taxes | ₹-4.40 Cr | ₹-1.10 Cr | ₹0.70 Cr | ₹0.10 Cr | ₹-0.40 Cr |
Profit After Tax | ₹546 Cr | ₹460 Cr | ₹490 Cr | ₹408 Cr | ₹250 Cr |
Extra items | - | ₹13 Cr | - | - | - |
Minority Interest | ₹0.50 Cr | ₹-16 Cr | ₹-6.60 Cr | ₹-3.80 Cr | ₹-1.70 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹546 Cr | ₹457 Cr | ₹484 Cr | ₹404 Cr | ₹248 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,246 Cr | ₹1,883 Cr | ₹1,444 Cr | ₹1,055 Cr | ₹831 Cr |
Appropriations | ₹2,792 Cr | ₹2,340 Cr | ₹1,928 Cr | ₹1,460 Cr | ₹1,079 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹35 Cr | ₹61 Cr | ₹20 Cr | - | ₹9.10 Cr |
Equity Dividend % | ₹375.00 | ₹350.00 | ₹300.00 | ₹200.00 | ₹100.00 |
Earnings Per Share | ₹20.30 | ₹16.97 | ₹24.07 | ₹20.12 | ₹16.42 |
Adjusted EPS | ₹20.30 | ₹16.97 | ₹18.05 | ₹15.09 | ₹9.23 |
Compare Income Statement of peers of ASTRAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ASTRAL | ₹47,332.7 Cr | 1.7% | -1.6% | -10.2% | Stock Analytics | |
SUPREME INDUSTRIES | ₹57,792.8 Cr | 0.2% | 1.6% | 8.6% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹16,036.2 Cr | -2.3% | -13.3% | 20.2% | Stock Analytics | |
EPL | ₹8,306.5 Cr | -2.2% | 1.4% | 32.4% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹6,751.9 Cr | -2.7% | -6.6% | -26.2% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,677.8 Cr | -4.3% | -19.2% | -39.1% | Stock Analytics |
ASTRAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ASTRAL | 1.7% |
-1.6% |
-10.2% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses