CALCOM VISION
|
CALCOM VISION Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹160 Cr | ₹160 Cr | ₹100 Cr | ₹58 Cr | ₹47 Cr |
Sales | ₹160 Cr | ₹160 Cr | ₹100 Cr | ₹55 Cr | ₹46 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.39 Cr | ₹0.35 Cr | ₹0.42 Cr | ₹2.29 Cr | ₹1.41 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹160 Cr | ₹160 Cr | ₹100 Cr | ₹58 Cr | ₹47 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.86 Cr | ₹-3.85 Cr | ₹-0.76 Cr | ₹1.76 Cr | ₹-1.50 Cr |
Raw Material Consumed | ₹126 Cr | ₹129 Cr | ₹80 Cr | ₹41 Cr | ₹35 Cr |
Opening Raw Materials | ₹19 Cr | ₹18 Cr | ₹11 Cr | ₹9.56 Cr | ₹6.82 Cr |
Purchases Raw Materials | ₹130 Cr | ₹131 Cr | ₹87 Cr | ₹43 Cr | ₹38 Cr |
Closing Raw Materials | ₹23 Cr | ₹19 Cr | ₹18 Cr | ₹11 Cr | ₹9.56 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.31 Cr | ₹1.29 Cr | ₹0.85 Cr | ₹0.84 Cr | ₹0.72 Cr |
Electricity & Power | ₹1.31 Cr | ₹1.29 Cr | ₹0.85 Cr | ₹0.84 Cr | ₹0.72 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹18 Cr | ₹15 Cr | ₹11 Cr | ₹7.98 Cr | ₹6.72 Cr |
Salaries, Wages & Bonus | ₹16 Cr | ₹14 Cr | ₹10 Cr | ₹7.57 Cr | ₹6.37 Cr |
Contributions to EPF & Pension Funds | ₹0.44 Cr | ₹0.33 Cr | ₹0.23 Cr | ₹0.17 Cr | ₹0.18 Cr |
Workmen and Staff Welfare Expenses | ₹0.42 Cr | ₹0.31 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹0.18 Cr |
Other Employees Cost | ₹0.83 Cr | ₹0.29 Cr | ₹0.13 Cr | ₹0.08 Cr | - |
Other Manufacturing Expenses | ₹1.41 Cr | ₹1.66 Cr | ₹0.76 Cr | ₹0.68 Cr | ₹0.77 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.87 Cr | ₹1.20 Cr | ₹0.43 Cr | ₹0.32 Cr | ₹0.42 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.54 Cr | ₹0.46 Cr | ₹0.33 Cr | ₹0.36 Cr | ₹0.36 Cr |
General and Administration Expenses | ₹4.60 Cr | ₹2.85 Cr | ₹2.35 Cr | ₹1.62 Cr | ₹2.59 Cr |
Rent , Rates & Taxes | ₹0.15 Cr | ₹0.06 Cr | ₹0.12 Cr | ₹0.10 Cr | ₹0.12 Cr |
Insurance | ₹0.20 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.05 Cr |
Printing and stationery | ₹0.08 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.07 Cr |
Professional and legal fees | ₹0.92 Cr | ₹0.34 Cr | ₹0.62 Cr | ₹0.47 Cr | ₹0.77 Cr |
Traveling and conveyance | ₹0.67 Cr | ₹0.24 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.27 Cr |
Other Administration | ₹2.58 Cr | ₹2.09 Cr | ₹1.35 Cr | ₹0.79 Cr | ₹1.32 Cr |
Selling and Distribution Expenses | ₹0.87 Cr | ₹0.51 Cr | ₹0.30 Cr | ₹0.33 Cr | ₹0.33 Cr |
Advertisement & Sales Promotion | ₹0.32 Cr | ₹0.19 Cr | ₹0.09 Cr | ₹0.06 Cr | ₹0.12 Cr |
Sales Commissions & Incentives | ₹0.03 Cr | - | - | - | - |
Freight and Forwarding | ₹0.53 Cr | ₹0.32 Cr | ₹0.21 Cr | ₹0.28 Cr | ₹0.21 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.36 Cr | ₹0.32 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.01 Cr |
Bad debts /advances written off | ₹0.00 Cr | ₹0.27 Cr | - | - | - |
Provision for doubtful debts | ₹0.28 Cr | ₹0.03 Cr | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.01 Cr |
Losson foreign exchange fluctuations | - | - | ₹0.07 Cr | ₹0.02 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.08 Cr | ₹0.01 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.01 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹152 Cr | ₹147 Cr | ₹95 Cr | ₹54 Cr | ₹45 Cr |
Operating Profit (Excl OI) | ₹8.63 Cr | ₹13 Cr | ₹5.23 Cr | ₹3.53 Cr | ₹2.53 Cr |
Other Income | ₹1.43 Cr | ₹0.88 Cr | ₹0.19 Cr | ₹0.13 Cr | ₹0.15 Cr |
Interest Received | ₹0.37 Cr | ₹0.17 Cr | ₹0.08 Cr | ₹0.04 Cr | ₹0.04 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.10 Cr | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.04 Cr | ₹0.41 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.02 Cr |
Foreign Exchange Gains | ₹0.20 Cr | ₹0.30 Cr | - | - | ₹0.09 Cr |
Others | ₹0.73 Cr | ₹0.00 Cr | - | ₹0.01 Cr | ₹0.01 Cr |
Operating Profit | ₹10 Cr | ₹14 Cr | ₹5.42 Cr | ₹3.65 Cr | ₹2.67 Cr |
Interest | ₹4.91 Cr | ₹3.19 Cr | ₹2.25 Cr | ₹1.69 Cr | ₹1.61 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹2.06 Cr | ₹1.26 Cr | ₹1.46 Cr | ₹1.21 Cr | ₹0.22 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.13 Cr | ₹0.09 Cr | ₹0.07 Cr | ₹0.03 Cr | ₹0.04 Cr |
Other Interest | ₹2.72 Cr | ₹1.84 Cr | ₹0.71 Cr | ₹0.46 Cr | ₹1.34 Cr |
PBDT | ₹5.15 Cr | ₹11 Cr | ₹3.17 Cr | ₹1.96 Cr | ₹1.07 Cr |
Depreciation | ₹2.99 Cr | ₹2.41 Cr | ₹1.82 Cr | ₹0.91 Cr | ₹0.79 Cr |
Profit Before Taxation & Exceptional Items | ₹2.16 Cr | ₹8.09 Cr | ₹1.35 Cr | ₹1.05 Cr | ₹0.28 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹2.16 Cr | ₹8.09 Cr | ₹1.35 Cr | ₹1.05 Cr | ₹0.28 Cr |
Provision for Tax | ₹0.84 Cr | ₹2.44 Cr | ₹0.50 Cr | ₹0.29 Cr | ₹-0.18 Cr |
Current Income Tax | ₹0.70 Cr | ₹2.02 Cr | - | - | - |
Deferred Tax | ₹0.11 Cr | ₹0.41 Cr | ₹0.50 Cr | ₹0.29 Cr | ₹-0.18 Cr |
Other taxes | ₹0.03 Cr | ₹0.01 Cr | - | - | - |
Profit After Tax | ₹1.32 Cr | ₹5.65 Cr | ₹0.85 Cr | ₹0.76 Cr | ₹0.46 Cr |
Extra items | - | - | - | - | ₹-0.05 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹8.63 Cr | ₹2.23 Cr | ₹0.49 Cr | ₹-0.26 Cr | ₹-0.67 Cr |
Appropriations | ₹9.95 Cr | ₹7.87 Cr | ₹1.34 Cr | ₹0.50 Cr | ₹-0.26 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.82 Cr | ₹-0.76 Cr | ₹-0.89 Cr | ₹0.01 Cr | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.98 | ₹4.41 | ₹0.67 | ₹0.72 | ₹0.43 |
Adjusted EPS | ₹0.98 | ₹4.41 | ₹0.67 | ₹0.72 | ₹0.43 |
Compare Income Statement of peers of CALCOM VISION
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CALCOM VISION | ₹165.3 Cr | -4.7% | 1.2% | -28.6% | Stock Analytics | |
SIEMENS | ₹233,017.0 Cr | -4.7% | -11.9% | 69.7% | Stock Analytics | |
ABB INDIA | ₹145,313.0 Cr | -1% | -8.5% | 45.9% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹114,360.0 Cr | 2.7% | -2.1% | 59.4% | Stock Analytics | |
HAVELLS INDIA | ₹103,489.0 Cr | -0.4% | -4.5% | 24% | Stock Analytics | |
SUZLON ENERGY | ₹86,308.5 Cr | -1.5% | -0.6% | 72.9% | Stock Analytics |
CALCOM VISION Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CALCOM VISION | -4.7% |
1.2% |
-28.6% |
SENSEX | -0.7% |
-1.6% |
11.1% |
You may also like the below Video Courses