CEAT
|
CEAT Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹11,315 Cr | ₹9,363 Cr | ₹7,610 Cr | ₹6,779 Cr | ₹6,985 Cr |
Sales | ₹11,140 Cr | ₹9,131 Cr | ₹7,527 Cr | ₹6,668 Cr | ₹6,913 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹175 Cr | ₹232 Cr | ₹83 Cr | ₹111 Cr | ₹71 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹11,315 Cr | ₹9,363 Cr | ₹7,610 Cr | ₹6,779 Cr | ₹6,985 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹4.36 Cr | ₹-188 Cr | ₹64 Cr | ₹6.29 Cr | ₹-199 Cr |
Raw Material Consumed | ₹7,381 Cr | ₹6,216 Cr | ₹4,202 Cr | ₹3,909 Cr | ₹4,381 Cr |
Opening Raw Materials | ₹582 Cr | ₹587 Cr | ₹323 Cr | ₹380 Cr | ₹362 Cr |
Purchases Raw Materials | ₹7,186 Cr | ₹6,181 Cr | ₹4,438 Cr | ₹3,815 Cr | ₹4,324 Cr |
Closing Raw Materials | ₹416 Cr | ₹582 Cr | ₹587 Cr | ₹323 Cr | ₹380 Cr |
Other Direct Purchases / Brought in cost | ₹30 Cr | ₹29 Cr | ₹28 Cr | ₹36 Cr | ₹76 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹375 Cr | ₹328 Cr | ₹255 Cr | ₹217 Cr | ₹221 Cr |
Electricity & Power | ₹375 Cr | ₹328 Cr | ₹255 Cr | ₹217 Cr | ₹221 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹735 Cr | ₹694 Cr | ₹675 Cr | ₹542 Cr | ₹530 Cr |
Salaries, Wages & Bonus | ₹613 Cr | ₹564 Cr | ₹563 Cr | ₹453 Cr | ₹442 Cr |
Contributions to EPF & Pension Funds | ₹31 Cr | ₹30 Cr | ₹26 Cr | ₹24 Cr | ₹20 Cr |
Workmen and Staff Welfare Expenses | ₹82 Cr | ₹91 Cr | ₹78 Cr | ₹58 Cr | ₹61 Cr |
Other Employees Cost | ₹9.56 Cr | ₹9.44 Cr | ₹8.83 Cr | ₹7.30 Cr | ₹6.67 Cr |
Other Manufacturing Expenses | ₹532 Cr | ₹498 Cr | ₹454 Cr | ₹437 Cr | ₹525 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹341 Cr | ₹319 Cr | ₹307 Cr | ₹303 Cr | ₹403 Cr |
Repairs and Maintenance | ₹96 Cr | ₹83 Cr | ₹69 Cr | ₹73 Cr | ₹64 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹94 Cr | ₹95 Cr | ₹78 Cr | ₹62 Cr | ₹58 Cr |
General and Administration Expenses | ₹118 Cr | ₹77 Cr | ₹129 Cr | ₹163 Cr | ₹124 Cr |
Rent , Rates & Taxes | ₹3.43 Cr | ₹1.41 Cr | ₹13 Cr | ₹5.39 Cr | ₹1.79 Cr |
Insurance | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹12 Cr | ₹5.11 Cr |
Printing and stationery | - | - | ₹2.16 Cr | ₹2.54 Cr | ₹2.46 Cr |
Professional and legal fees | ₹95 Cr | ₹60 Cr | ₹45 Cr | ₹62 Cr | ₹36 Cr |
Traveling and conveyance | - | - | ₹15 Cr | ₹41 Cr | ₹40 Cr |
Other Administration | ₹3.57 Cr | ₹2.51 Cr | ₹40 Cr | ₹40 Cr | ₹38 Cr |
Selling and Distribution Expenses | ₹820 Cr | ₹700 Cr | ₹659 Cr | ₹599 Cr | ₹588 Cr |
Advertisement & Sales Promotion | ₹212 Cr | ₹164 Cr | ₹171 Cr | ₹175 Cr | ₹179 Cr |
Sales Commissions & Incentives | - | - | ₹1.98 Cr | ₹2.65 Cr | ₹0.76 Cr |
Freight and Forwarding | ₹457 Cr | ₹422 Cr | ₹405 Cr | ₹349 Cr | ₹344 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹151 Cr | ₹114 Cr | ₹81 Cr | ₹72 Cr | ₹64 Cr |
Miscellaneous Expenses | ₹377 Cr | ₹333 Cr | ₹208 Cr | ₹182 Cr | ₹168 Cr |
Bad debts /advances written off | ₹2.58 Cr | ₹3.45 Cr | ₹24 Cr | ₹2.72 Cr | ₹1.36 Cr |
Provision for doubtful debts | ₹2.59 Cr | - | ₹1.03 Cr | ₹1.74 Cr | ₹1.97 Cr |
Losson disposal of fixed assets(net) | - | ₹11 Cr | ₹6.50 Cr | - | ₹4.81 Cr |
Losson foreign exchange fluctuations | - | - | ₹1.43 Cr | ₹2.56 Cr | ₹3.57 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹372 Cr | ₹319 Cr | ₹175 Cr | ₹175 Cr | ₹157 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹10,343 Cr | ₹8,657 Cr | ₹6,648 Cr | ₹6,054 Cr | ₹6,338 Cr |
Operating Profit (Excl OI) | ₹972 Cr | ₹706 Cr | ₹962 Cr | ₹725 Cr | ₹646 Cr |
Other Income | ₹19 Cr | ₹15 Cr | ₹38 Cr | ₹23 Cr | ₹40 Cr |
Interest Received | ₹8.61 Cr | ₹2.98 Cr | ₹4.94 Cr | ₹6.46 Cr | ₹29 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.48 Cr | - | - | ₹4.28 Cr | - |
Profits on sale of Investments | - | - | - | ₹0.04 Cr | ₹0.83 Cr |
Provision Written Back | - | ₹3.38 Cr | - | ₹2.19 Cr | ₹1.29 Cr |
Foreign Exchange Gains | - | ₹0.89 Cr | - | - | - |
Others | ₹9.76 Cr | ₹7.90 Cr | ₹33 Cr | ₹9.73 Cr | ₹8.75 Cr |
Operating Profit | ₹991 Cr | ₹721 Cr | ₹1,000 Cr | ₹747 Cr | ₹686 Cr |
Interest | ₹242 Cr | ₹207 Cr | ₹179 Cr | ₹154 Cr | ₹93 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹208 Cr | ₹175 Cr | ₹150 Cr | ₹131 Cr | ₹78 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹7.49 Cr | ₹7.83 Cr | ₹12 Cr | ₹7.54 Cr | ₹10 Cr |
Other Interest | ₹27 Cr | ₹25 Cr | ₹17 Cr | ₹16 Cr | ₹4.31 Cr |
PBDT | ₹749 Cr | ₹514 Cr | ₹821 Cr | ₹593 Cr | ₹594 Cr |
Depreciation | ₹469 Cr | ₹435 Cr | ₹340 Cr | ₹277 Cr | ₹193 Cr |
Profit Before Taxation & Exceptional Items | ₹279 Cr | ₹79 Cr | ₹482 Cr | ₹317 Cr | ₹401 Cr |
Exceptional Income / Expenses | ₹-33 Cr | ₹-13 Cr | ₹-34 Cr | ₹-30 Cr | ₹-45 Cr |
Profit Before Tax | ₹254 Cr | ₹95 Cr | ₹484 Cr | ₹304 Cr | ₹376 Cr |
Provision for Tax | ₹72 Cr | ₹24 Cr | ₹52 Cr | ₹74 Cr | ₹125 Cr |
Current Income Tax | ₹1.86 Cr | ₹-12 Cr | ₹42 Cr | ₹79 Cr | ₹94 Cr |
Deferred Tax | ₹70 Cr | ₹36 Cr | ₹9.75 Cr | ₹-5.09 Cr | ₹31 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹182 Cr | ₹71 Cr | ₹432 Cr | ₹230 Cr | ₹251 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹3.78 Cr | ₹0.62 Cr | ₹-0.26 Cr | ₹1.19 Cr | ₹1.14 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹186 Cr | ₹71 Cr | ₹432 Cr | ₹231 Cr | ₹252 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,470 Cr | ₹2,468 Cr | ₹2,033 Cr | ₹1,921 Cr | ₹1,728 Cr |
Appropriations | ₹2,656 Cr | ₹2,539 Cr | ₹2,465 Cr | ₹2,153 Cr | ₹1,980 Cr |
General Reserves | ₹0.12 Cr | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹9.96 Cr | - |
Other Appropriation | ₹18 Cr | ₹69 Cr | ₹-2.84 Cr | ₹61 Cr | ₹59 Cr |
Equity Dividend % | ₹120.00 | ₹30.00 | ₹180.00 | ₹120.00 | ₹120.00 |
Earnings Per Share | ₹46.02 | ₹17.60 | ₹106.81 | ₹57.17 | ₹62.35 |
Adjusted EPS | ₹46.02 | ₹17.60 | ₹106.81 | ₹57.17 | ₹62.35 |
Compare Income Statement of peers of CEAT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CEAT | ₹12,046.5 Cr | 4.5% | 6.4% | 42.2% | Stock Analytics | |
BALKRISHNA INDUSTRIES | ₹52,639.3 Cr | -1.5% | -7% | 7.3% | Stock Analytics | |
MRF | ₹52,445.3 Cr | -0.7% | 0.5% | 11.8% | Stock Analytics | |
APOLLO TYRES | ₹32,409.2 Cr | 3.2% | 5% | 21.9% | Stock Analytics | |
JK TYRE & INDUSTRIES | ₹10,359.3 Cr | 4.6% | -0.6% | 12.4% | Stock Analytics | |
TVS SRICHAKRA | ₹2,902.7 Cr | 5.8% | 2.1% | -23.7% | Stock Analytics |
CEAT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CEAT | 4.5% |
6.4% |
42.2% |
SENSEX | 2.5% |
-0.5% |
19.7% |
You may also like the below Video Courses