AVANTEL
|
AVANTEL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2007 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹172 Cr | ₹115 Cr | ₹86 Cr | ₹2,611,925 Cr | ₹16 Cr |
Sales | ₹156 Cr | ₹101 Cr | ₹67 Cr | ₹2,611,925 Cr | ₹16 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹16 Cr | ₹14 Cr | ₹18 Cr | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.05 Cr | ₹0.07 Cr | ₹0.08 Cr | - | - |
Less: Excise Duty | ₹18 Cr | ₹9.94 Cr | ₹7.98 Cr | ₹347,313 Cr | ₹0.38 Cr |
Net Sales | ₹154 Cr | ₹105 Cr | ₹78 Cr | ₹2,264,612 Cr | ₹16 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-14 Cr | ₹-4.00 Cr | ₹0.42 Cr | ₹79,670 Cr | ₹-0.14 Cr |
Raw Material Consumed | ₹77 Cr | ₹51 Cr | ₹27 Cr | ₹1,047,561 Cr | ₹9.29 Cr |
Opening Raw Materials | ₹12 Cr | ₹1.99 Cr | ₹3.10 Cr | ₹122,348 Cr | ₹1.61 Cr |
Purchases Raw Materials | ₹91 Cr | ₹61 Cr | ₹25 Cr | ₹1,144,008 Cr | ₹8.91 Cr |
Closing Raw Materials | ₹26 Cr | ₹12 Cr | ₹1.35 Cr | ₹218,795 Cr | ₹1.22 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.91 Cr | ₹0.61 Cr | ₹0.52 Cr | ₹11,615 Cr | ₹0.09 Cr |
Electricity & Power | ₹0.91 Cr | ₹0.61 Cr | ₹0.52 Cr | ₹11,615 Cr | ₹0.09 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹14 Cr | ₹11 Cr | ₹8.53 Cr | ₹282,636 Cr | ₹2.37 Cr |
Salaries, Wages & Bonus | ₹13 Cr | ₹9.59 Cr | ₹7.65 Cr | ₹268,161 Cr | ₹2.20 Cr |
Contributions to EPF & Pension Funds | ₹0.33 Cr | ₹0.29 Cr | ₹0.23 Cr | - | ₹0.07 Cr |
Workmen and Staff Welfare Expenses | ₹0.78 Cr | ₹0.40 Cr | ₹0.34 Cr | ₹6,016 Cr | ₹0.04 Cr |
Other Employees Cost | ₹0.54 Cr | ₹0.41 Cr | ₹0.31 Cr | ₹8,459 Cr | ₹0.06 Cr |
Other Manufacturing Expenses | ₹20 Cr | ₹13 Cr | ₹15 Cr | ₹217,305 Cr | ₹1.43 Cr |
Sub-contracted / Out sourced services | - | - | - | ₹120,680 Cr | ₹0.31 Cr |
Processing Charges | ₹7.79 Cr | ₹4.77 Cr | ₹5.70 Cr | - | - |
Repairs and Maintenance | ₹1.98 Cr | ₹1.06 Cr | ₹0.81 Cr | ₹11,492 Cr | ₹0.10 Cr |
Packing Material Consumed | ₹0.37 Cr | ₹0.15 Cr | ₹0.07 Cr | - | - |
Other Mfg Exp | ₹9.44 Cr | ₹7.43 Cr | ₹8.15 Cr | ₹85,134 Cr | ₹1.01 Cr |
General and Administration Expenses | ₹7.10 Cr | ₹5.26 Cr | ₹3.39 Cr | ₹96,511 Cr | ₹0.92 Cr |
Rent , Rates & Taxes | ₹0.65 Cr | ₹0.46 Cr | ₹0.21 Cr | ₹5,456 Cr | ₹0.08 Cr |
Insurance | ₹0.10 Cr | ₹0.25 Cr | ₹0.09 Cr | ₹5,706 Cr | ₹0.04 Cr |
Printing and stationery | ₹0.10 Cr | ₹0.21 Cr | ₹0.06 Cr | ₹4,900 Cr | ₹0.04 Cr |
Professional and legal fees | ₹0.37 Cr | ₹0.35 Cr | ₹0.12 Cr | ₹4,236 Cr | ₹0.06 Cr |
Traveling and conveyance | ₹0.95 Cr | ₹0.56 Cr | ₹0.32 Cr | ₹22,419 Cr | ₹0.25 Cr |
Other Administration | ₹4.95 Cr | ₹3.43 Cr | ₹2.60 Cr | ₹53,793 Cr | ₹0.44 Cr |
Selling and Distribution Expenses | ₹1.79 Cr | ₹1.06 Cr | ₹1.09 Cr | ₹34,086 Cr | ₹0.13 Cr |
Advertisement & Sales Promotion | ₹0.14 Cr | ₹0.17 Cr | ₹0.07 Cr | ₹3,776 Cr | ₹0.03 Cr |
Sales Commissions & Incentives | - | - | - | ₹11,181 Cr | ₹0.03 Cr |
Freight and Forwarding | ₹0.33 Cr | ₹0.17 Cr | ₹0.21 Cr | ₹2,605 Cr | ₹0.01 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.33 Cr | ₹0.73 Cr | ₹0.81 Cr | ₹16,525 Cr | ₹0.06 Cr |
Miscellaneous Expenses | ₹0.89 Cr | ₹0.39 Cr | ₹0.28 Cr | ₹4,318 Cr | ₹0.03 Cr |
Bad debts /advances written off | ₹0.23 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹188 Cr | ₹0.00 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | ₹2,629 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.67 Cr | ₹0.37 Cr | ₹0.28 Cr | ₹1,500 Cr | ₹0.02 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹108 Cr | ₹78 Cr | ₹56 Cr | ₹1,773,702 Cr | ₹14 Cr |
Operating Profit (Excl OI) | ₹47 Cr | ₹27 Cr | ₹22 Cr | ₹490,910 Cr | ₹2.00 Cr |
Other Income | ₹0.48 Cr | ₹1.37 Cr | ₹0.87 Cr | ₹21,863 Cr | ₹0.39 Cr |
Interest Received | ₹0.12 Cr | ₹0.69 Cr | ₹0.79 Cr | ₹17,578 Cr | ₹0.21 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | ₹35 Cr | ₹0.00 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.36 Cr | ₹0.59 Cr | ₹0.08 Cr | ₹976 Cr | ₹0.07 Cr |
Others | - | ₹0.09 Cr | ₹0.01 Cr | ₹3,275 Cr | ₹0.12 Cr |
Operating Profit | ₹47 Cr | ₹28 Cr | ₹23 Cr | ₹512,773 Cr | ₹2.39 Cr |
Interest | ₹4.86 Cr | ₹1.51 Cr | ₹1.51 Cr | ₹78,526 Cr | ₹0.59 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.67 Cr | ₹1.01 Cr | ₹1.15 Cr | ₹21,044 Cr | ₹0.12 Cr |
Other Interest | ₹4.19 Cr | ₹0.50 Cr | ₹0.36 Cr | ₹57,482 Cr | ₹0.46 Cr |
PBDT | ₹42 Cr | ₹26 Cr | ₹22 Cr | ₹434,247 Cr | ₹1.81 Cr |
Depreciation | ₹5.77 Cr | ₹4.03 Cr | ₹3.03 Cr | ₹109,823 Cr | ₹0.72 Cr |
Profit Before Taxation & Exceptional Items | ₹37 Cr | ₹22 Cr | ₹19 Cr | ₹324,424 Cr | ₹1.09 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹37 Cr | ₹22 Cr | ₹19 Cr | ₹324,424 Cr | ₹1.09 Cr |
Provision for Tax | ₹9.83 Cr | ₹4.49 Cr | ₹3.17 Cr | ₹110,352 Cr | ₹0.12 Cr |
Current Income Tax | ₹10 Cr | ₹4.16 Cr | ₹3.27 Cr | ₹75,197 Cr | ₹0.09 Cr |
Deferred Tax | ₹-0.51 Cr | ₹0.34 Cr | ₹-0.35 Cr | ₹32,405 Cr | ₹-0.13 Cr |
Other taxes | ₹0.11 Cr | - | ₹0.25 Cr | ₹2,750 Cr | ₹0.16 Cr |
Profit After Tax | ₹27 Cr | ₹18 Cr | ₹15 Cr | ₹214,072 Cr | ₹0.98 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹-0.25 Cr | ₹-0.08 Cr | ₹0.04 Cr | - | - |
Consolidated Net Profit | ₹27 Cr | ₹18 Cr | ₹15 Cr | ₹214,072 Cr | ₹0.98 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹73 Cr | ₹57 Cr | ₹42 Cr | ₹50,392 Cr | ₹-0.47 Cr |
Appropriations | ₹100 Cr | ₹75 Cr | ₹58 Cr | ₹264,464 Cr | ₹0.50 Cr |
General Reserves | - | - | - | ₹100,000 Cr | - |
Proposed Equity Dividend | - | - | - | ₹51,527 Cr | - |
Corporate dividend tax | - | - | - | ₹8,757 Cr | - |
Other Appropriation | ₹8.44 Cr | ₹1.62 Cr | ₹0.81 Cr | - | - |
Equity Dividend % | ₹10.00 | ₹40.00 | ₹40.00 | ₹10.00 | - |
Earnings Per Share | ₹16.39 | ₹44.15 | ₹37.92 | ₹4.15 | ₹1.89 |
Adjusted EPS | ₹1.09 | ₹0.74 | ₹0.63 | ₹0.07 | ₹0.03 |
Compare Income Statement of peers of AVANTEL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
AVANTEL | ₹3,183.5 Cr | 2.3% | -7.6% | 14.3% | Stock Analytics | |
ITI | ₹29,359.9 Cr | -0.9% | -31.1% | -10.2% | Stock Analytics | |
BLACK BOX | ₹8,632.5 Cr | 2% | -17.6% | 75.9% | Stock Analytics | |
FROG CELLSAT | ₹561.3 Cr | -8.2% | 17% | 99.5% | Stock Analytics | |
ADC INDIA COMMUNICATIONS | ₹532.9 Cr | -15.6% | -27.2% | 21.1% | Stock Analytics | |
VALIANT COMMUNICATIONS | ₹426.6 Cr | 3.6% | -3.1% | 38.5% | Stock Analytics |
AVANTEL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
AVANTEL | 2.3% |
-7.6% |
14.3% |
SENSEX | 0.5% |
0.3% |
7.9% |
You may also like the below Video Courses