AXTEL INDUSTRIES
|
AXTEL INDUSTRIES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹223 Cr | ₹180 Cr | ₹144 Cr | ₹153 Cr | ₹100 Cr |
Sales | ₹208 Cr | ₹165 Cr | ₹137 Cr | ₹149 Cr | ₹94 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹15 Cr | ₹13 Cr | ₹5.75 Cr | ₹3.85 Cr | ₹4.73 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.12 Cr | ₹1.66 Cr | ₹1.01 Cr | ₹0.62 Cr | ₹0.59 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹223 Cr | ₹180 Cr | ₹144 Cr | ₹153 Cr | ₹100 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-5.98 Cr | ₹-7.03 Cr | ₹-3.61 Cr | ₹8.03 Cr | ₹-8.24 Cr |
Raw Material Consumed | ₹114 Cr | ₹103 Cr | ₹80 Cr | ₹74 Cr | ₹56 Cr |
Opening Raw Materials | ₹26 Cr | ₹25 Cr | ₹14 Cr | ₹15 Cr | ₹14 Cr |
Purchases Raw Materials | ₹115 Cr | ₹104 Cr | ₹90 Cr | ₹73 Cr | ₹57 Cr |
Closing Raw Materials | ₹27 Cr | ₹26 Cr | ₹25 Cr | ₹14 Cr | ₹15 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.08 Cr | ₹0.91 Cr | ₹0.93 Cr | ₹0.80 Cr | ₹0.72 Cr |
Electricity & Power | ₹1.08 Cr | ₹0.91 Cr | ₹0.93 Cr | ₹0.80 Cr | ₹0.72 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹34 Cr | ₹29 Cr | ₹26 Cr | ₹23 Cr | ₹20 Cr |
Salaries, Wages & Bonus | ₹32 Cr | ₹27 Cr | ₹25 Cr | ₹22 Cr | ₹19 Cr |
Contributions to EPF & Pension Funds | ₹1.30 Cr | ₹1.09 Cr | ₹1.06 Cr | ₹0.97 Cr | ₹0.85 Cr |
Workmen and Staff Welfare Expenses | ₹0.83 Cr | ₹0.82 Cr | ₹0.51 Cr | ₹0.33 Cr | ₹0.37 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹23 Cr | ₹19 Cr | ₹13 Cr | ₹10 Cr | ₹8.12 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹12 Cr | ₹7.37 Cr | ₹6.42 Cr | ₹6.01 Cr | ₹7.60 Cr |
Repairs and Maintenance | ₹0.44 Cr | ₹0.25 Cr | ₹0.33 Cr | ₹0.47 Cr | ₹0.26 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹10 Cr | ₹12 Cr | ₹5.89 Cr | ₹3.64 Cr | ₹0.26 Cr |
General and Administration Expenses | ₹12 Cr | ₹9.05 Cr | ₹8.03 Cr | ₹7.81 Cr | ₹7.40 Cr |
Rent , Rates & Taxes | ₹0.08 Cr | ₹0.00 Cr | ₹0.02 Cr | ₹0.09 Cr | ₹0.01 Cr |
Insurance | ₹0.70 Cr | ₹0.72 Cr | ₹0.39 Cr | ₹0.36 Cr | ₹0.29 Cr |
Printing and stationery | ₹0.17 Cr | ₹0.12 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.14 Cr |
Professional and legal fees | ₹3.53 Cr | ₹2.52 Cr | ₹2.02 Cr | ₹2.09 Cr | ₹1.98 Cr |
Traveling and conveyance | ₹1.99 Cr | ₹1.70 Cr | ₹1.69 Cr | ₹1.42 Cr | ₹1.32 Cr |
Other Administration | ₹5.53 Cr | ₹3.99 Cr | ₹3.78 Cr | ₹3.73 Cr | ₹3.65 Cr |
Selling and Distribution Expenses | ₹1.49 Cr | ₹2.55 Cr | ₹1.72 Cr | ₹0.88 Cr | ₹1.09 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹0.90 Cr | ₹1.75 Cr | ₹1.25 Cr | ₹0.86 Cr | ₹0.36 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.59 Cr | ₹0.80 Cr | ₹0.48 Cr | ₹0.03 Cr | ₹0.73 Cr |
Miscellaneous Expenses | ₹0.46 Cr | ₹0.40 Cr | ₹1.06 Cr | ₹0.61 Cr | ₹0.24 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 | - | - | - | ₹0.33 Cr | - |
Other Miscellaneous Expenses | ₹0.46 Cr | ₹0.40 Cr | ₹1.06 Cr | ₹0.28 Cr | ₹0.24 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹179 Cr | ₹157 Cr | ₹127 Cr | ₹125 Cr | ₹85 Cr |
Operating Profit (Excl OI) | ₹44 Cr | ₹23 Cr | ₹17 Cr | ₹29 Cr | ₹14 Cr |
Other Income | ₹3.19 Cr | ₹3.68 Cr | ₹3.14 Cr | ₹3.47 Cr | ₹3.90 Cr |
Interest Received | ₹0.21 Cr | ₹0.14 Cr | ₹0.29 Cr | ₹1.22 Cr | ₹1.04 Cr |
Dividend Received | - | - | - | ₹0.05 Cr | ₹0.89 Cr |
Profit on sale of Fixed Assets | - | ₹0.14 Cr | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.97 Cr | - | - | - |
Foreign Exchange Gains | ₹0.29 Cr | ₹0.49 Cr | ₹0.37 Cr | ₹0.29 Cr | ₹0.35 Cr |
Others | ₹2.69 Cr | ₹1.94 Cr | ₹2.48 Cr | ₹1.92 Cr | ₹1.62 Cr |
Operating Profit | ₹47 Cr | ₹26 Cr | ₹20 Cr | ₹32 Cr | ₹18 Cr |
Interest | ₹1.62 Cr | ₹1.09 Cr | ₹0.48 Cr | ₹0.72 Cr | ₹0.71 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.53 Cr | ₹0.74 Cr | ₹0.42 Cr | ₹0.19 Cr | ₹0.34 Cr |
Other Interest | ₹0.08 Cr | ₹0.35 Cr | ₹0.06 Cr | ₹0.53 Cr | ₹0.37 Cr |
PBDT | ₹46 Cr | ₹25 Cr | ₹20 Cr | ₹31 Cr | ₹18 Cr |
Depreciation | ₹2.76 Cr | ₹2.41 Cr | ₹2.85 Cr | ₹2.59 Cr | ₹2.68 Cr |
Profit Before Taxation & Exceptional Items | ₹43 Cr | ₹23 Cr | ₹17 Cr | ₹29 Cr | ₹15 Cr |
Exceptional Income / Expenses | - | - | ₹1.97 Cr | - | - |
Profit Before Tax | ₹43 Cr | ₹23 Cr | ₹19 Cr | ₹29 Cr | ₹15 Cr |
Provision for Tax | ₹11 Cr | ₹5.65 Cr | ₹4.99 Cr | ₹7.57 Cr | ₹3.97 Cr |
Current Income Tax | ₹12 Cr | ₹5.55 Cr | ₹5.09 Cr | ₹7.59 Cr | ₹4.01 Cr |
Deferred Tax | ₹-1.69 Cr | ₹0.09 Cr | ₹-0.10 Cr | ₹-0.02 Cr | ₹-0.04 Cr |
Other taxes | - | ₹0.02 Cr | - | - | - |
Profit After Tax | ₹32 Cr | ₹17 Cr | ₹14 Cr | ₹21 Cr | ₹11 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹80 Cr | ₹64 Cr | ₹55 Cr | ₹38 Cr | ₹35 Cr |
Appropriations | ₹112 Cr | ₹82 Cr | ₹69 Cr | ₹60 Cr | ₹46 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹0.83 Cr |
Other Appropriation | ₹0.74 Cr | ₹1.97 Cr | ₹4.39 Cr | ₹0.07 Cr | ₹3.08 Cr |
Equity Dividend % | ₹60.00 | ₹30.00 | ₹20.00 | ₹60.00 | ₹25.00 |
Earnings Per Share | ₹19.89 | ₹10.71 | ₹8.56 | ₹13.18 | ₹6.74 |
Adjusted EPS | ₹19.89 | ₹10.71 | ₹8.56 | ₹13.18 | ₹6.74 |
Compare Income Statement of peers of AXTEL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
AXTEL INDUSTRIES | ₹760.8 Cr | -7.6% | -0.8% | -22% | Stock Analytics | |
BHARAT ELECTRONICS | ₹215,894.0 Cr | -3.7% | NA | 75.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹84,196.3 Cr | -0.3% | -0.9% | 39.8% | Stock Analytics | |
THERMAX | ₹53,373.1 Cr | -6.4% | -0% | 52.4% | Stock Analytics | |
TRIVENI TURBINE | ₹23,465.7 Cr | -10.7% | -3.5% | 83.2% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹14,859.0 Cr | -6.6% | -9.1% | 59.5% | Stock Analytics |
AXTEL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
AXTEL INDUSTRIES | -7.6% |
-0.8% |
-22% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses