CG POWER AND INDUSTRIAL SOLUTIONS
|
CG POWER AND INDUSTRIAL SOLUTIONS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹8,143 Cr | ₹7,016 Cr | ₹5,523 Cr | ₹2,995 Cr | ₹5,140 Cr |
Sales | ₹7,916 Cr | ₹6,841 Cr | ₹5,523 Cr | ₹2,824 Cr | ₹4,703 Cr |
Job Work/ Contract Receipts | ₹52 Cr | ₹35 Cr | - | ₹98 Cr | ₹291 Cr |
Processing Charges / Service Income | ₹85 Cr | ₹63 Cr | - | ₹33 Cr | ₹88 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹90 Cr | ₹78 Cr | - | ₹40 Cr | ₹59 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹8,046 Cr | ₹6,973 Cr | ₹5,484 Cr | ₹2,964 Cr | ₹5,110 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-106 Cr | ₹2.02 Cr | ₹-41 Cr | ₹-81 Cr | ₹198 Cr |
Raw Material Consumed | ₹5,659 Cr | ₹4,854 Cr | ₹3,943 Cr | ₹2,055 Cr | ₹3,130 Cr |
Opening Raw Materials | ₹254 Cr | ₹203 Cr | ₹167 Cr | ₹179 Cr | ₹390 Cr |
Purchases Raw Materials | ₹5,490 Cr | ₹4,636 Cr | ₹3,815 Cr | ₹1,962 Cr | ₹2,858 Cr |
Closing Raw Materials | ₹357 Cr | ₹254 Cr | ₹203 Cr | ₹172 Cr | ₹179 Cr |
Other Direct Purchases / Brought in cost | ₹272 Cr | ₹269 Cr | ₹165 Cr | ₹86 Cr | ₹61 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹41 Cr | ₹38 Cr | ₹31 Cr | ₹26 Cr | ₹55 Cr |
Electricity & Power | ₹41 Cr | ₹38 Cr | ₹31 Cr | ₹26 Cr | ₹55 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹508 Cr | ₹422 Cr | ₹365 Cr | ₹372 Cr | ₹867 Cr |
Salaries, Wages & Bonus | ₹405 Cr | ₹344 Cr | ₹301 Cr | ₹313 Cr | ₹711 Cr |
Contributions to EPF & Pension Funds | ₹46 Cr | ₹41 Cr | ₹40 Cr | ₹42 Cr | ₹102 Cr |
Workmen and Staff Welfare Expenses | ₹36 Cr | ₹29 Cr | ₹22 Cr | ₹17 Cr | ₹54 Cr |
Other Employees Cost | ₹20 Cr | ₹7.56 Cr | ₹1.78 Cr | - | - |
Other Manufacturing Expenses | ₹285 Cr | ₹250 Cr | ₹214 Cr | ₹139 Cr | ₹233 Cr |
Sub-contracted / Out sourced services | ₹145 Cr | ₹120 Cr | ₹105 Cr | ₹71 Cr | ₹119 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹45 Cr | ₹43 Cr | ₹36 Cr | ₹27 Cr | ₹46 Cr |
Packing Material Consumed | ₹60 Cr | ₹59 Cr | ₹53 Cr | ₹29 Cr | ₹40 Cr |
Other Mfg Exp | ₹35 Cr | ₹28 Cr | ₹20 Cr | ₹11 Cr | ₹29 Cr |
General and Administration Expenses | ₹118 Cr | ₹98 Cr | ₹92 Cr | ₹77 Cr | ₹160 Cr |
Rent , Rates & Taxes | ₹27 Cr | ₹17 Cr | ₹15 Cr | ₹30 Cr | ₹56 Cr |
Insurance | ₹5.58 Cr | ₹6.18 Cr | ₹7.53 Cr | ₹9.66 Cr | ₹18 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹66 Cr | ₹59 Cr | ₹58 Cr | ₹27 Cr | ₹51 Cr |
Traveling and conveyance | ₹17 Cr | ₹14 Cr | ₹7.60 Cr | ₹5.43 Cr | ₹28 Cr |
Other Administration | ₹2.01 Cr | ₹2.05 Cr | ₹3.24 Cr | ₹4.98 Cr | ₹5.67 Cr |
Selling and Distribution Expenses | ₹214 Cr | ₹180 Cr | ₹146 Cr | ₹64 Cr | ₹155 Cr |
Advertisement & Sales Promotion | ₹15 Cr | ₹7.87 Cr | ₹4.04 Cr | ₹1.06 Cr | ₹4.67 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹136 Cr | ₹122 Cr | ₹106 Cr | ₹53 Cr | ₹132 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹63 Cr | ₹50 Cr | ₹36 Cr | ₹9.82 Cr | ₹17 Cr |
Miscellaneous Expenses | ₹186 Cr | ₹124 Cr | ₹87 Cr | ₹197 Cr | ₹274 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.25 Cr | ₹12 Cr | ₹3.15 Cr | ₹58 Cr | ₹56 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹73 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹185 Cr | ₹112 Cr | ₹84 Cr | ₹139 Cr | ₹145 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹6,904 Cr | ₹5,967 Cr | ₹4,837 Cr | ₹2,848 Cr | ₹5,072 Cr |
Operating Profit (Excl OI) | ₹1,142 Cr | ₹1,005 Cr | ₹647 Cr | ₹116 Cr | ₹38 Cr |
Other Income | ₹106 Cr | ₹68 Cr | ₹38 Cr | ₹111 Cr | ₹48 Cr |
Interest Received | ₹63 Cr | ₹29 Cr | ₹20 Cr | ₹13 Cr | ₹7.77 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹5.54 Cr | ₹2.41 Cr | - | - | - |
Profits on sale of Investments | ₹19 Cr | ₹1.90 Cr | ₹0.05 Cr | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹2.59 Cr | - | - | ₹9.50 Cr | - |
Others | ₹16 Cr | ₹35 Cr | ₹17 Cr | ₹89 Cr | ₹40 Cr |
Operating Profit | ₹1,249 Cr | ₹1,073 Cr | ₹684 Cr | ₹227 Cr | ₹86 Cr |
Interest | ₹17 Cr | ₹28 Cr | ₹82 Cr | ₹206 Cr | ₹365 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹14 Cr | ₹12 Cr | ₹13 Cr | ₹8.52 Cr | ₹41 Cr |
Other Interest | ₹2.54 Cr | ₹16 Cr | ₹68 Cr | ₹197 Cr | ₹324 Cr |
PBDT | ₹1,232 Cr | ₹1,045 Cr | ₹603 Cr | ₹22 Cr | ₹-279 Cr |
Depreciation | ₹95 Cr | ₹95 Cr | ₹99 Cr | ₹138 Cr | ₹211 Cr |
Profit Before Taxation & Exceptional Items | ₹1,137 Cr | ₹950 Cr | ₹504 Cr | ₹-117 Cr | ₹-491 Cr |
Exceptional Income / Expenses | ₹21 Cr | ₹52 Cr | ₹248 Cr | ₹1,544 Cr | ₹-909 Cr |
Profit Before Tax | ₹1,158 Cr | ₹1,002 Cr | ₹752 Cr | ₹1,427 Cr | ₹-1,400 Cr |
Provision for Tax | ₹287 Cr | ₹206 Cr | ₹122 Cr | ₹148 Cr | ₹-76 Cr |
Current Income Tax | ₹22 Cr | ₹13 Cr | ₹10 Cr | ₹2.81 Cr | ₹2.64 Cr |
Deferred Tax | ₹280 Cr | ₹192 Cr | ₹112 Cr | ₹145 Cr | ₹-78 Cr |
Other taxes | ₹-15 Cr | - | - | - | - |
Profit After Tax | ₹871 Cr | ₹796 Cr | ₹630 Cr | ₹1,280 Cr | ₹-1,324 Cr |
Extra items | ₹556 Cr | ₹167 Cr | ₹283 Cr | ₹0.06 Cr | ₹-7.04 Cr |
Minority Interest | ₹-0.60 Cr | ₹-0.30 Cr | ₹-0.53 Cr | ₹16 Cr | ₹7.49 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,427 Cr | ₹963 Cr | ₹913 Cr | ₹1,295 Cr | ₹-1,324 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-309 Cr | ₹-1,037 Cr | ₹-1,948 Cr | ₹-2,578 Cr | ₹-1,501 Cr |
Appropriations | ₹1,118 Cr | ₹-75 Cr | ₹-1,036 Cr | ₹-1,282 Cr | ₹-2,825 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹9.56 Cr | ₹5.60 Cr | ₹1.96 Cr | ₹247 Cr | ₹-247 Cr |
Equity Dividend % | ₹65.00 | ₹75.00 | - | - | - |
Earnings Per Share | ₹9.34 | ₹6.30 | ₹6.33 | ₹9.68 | ₹-21.12 |
Adjusted EPS | ₹9.34 | ₹6.30 | ₹6.33 | ₹9.68 | ₹-21.12 |
Compare Income Statement of peers of CG POWER AND INDUSTRIAL SOLUTIONS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CG POWER AND INDUSTRIAL SOLUTIONS | ₹116,326.5 Cr | -0.4% | 8% | 71.9% | Stock Analytics | |
SIEMENS | ₹275,309.0 Cr | 4.1% | 10.8% | 108.2% | Stock Analytics | |
ABB INDIA | ₹159,751.0 Cr | 0.5% | 1.4% | 76.4% | Stock Analytics | |
HAVELLS INDIA | ₹110,160.0 Cr | 1.7% | 7.2% | 35.1% | Stock Analytics | |
SUZLON ENERGY | ₹89,267.2 Cr | 2.8% | -2.3% | 66.7% | Stock Analytics | |
HITACHI ENERGY INDIA | ₹51,811.4 Cr | 0.8% | -11.5% | 157.3% | Stock Analytics |
CG POWER AND INDUSTRIAL SOLUTIONS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CG POWER AND INDUSTRIAL SOLUTIONS | -0.4% |
8% |
71.9% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses