CL EDUCATE
|
CL EDUCATE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹319 Cr | ₹291 Cr | ₹209 Cr | ₹182 Cr | ₹310 Cr |
Sales | ₹44 Cr | ₹39 Cr | ₹24 Cr | ₹15 Cr | ₹30 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹275 Cr | ₹252 Cr | ₹185 Cr | ₹159 Cr | ₹259 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.12 Cr | ₹0.27 Cr | ₹0.12 Cr | ₹8.69 Cr | ₹21 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹319 Cr | ₹291 Cr | ₹209 Cr | ₹182 Cr | ₹310 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.48 Cr | ₹2.35 Cr | ₹-0.61 Cr | ₹0.31 Cr | ₹-5.57 Cr |
Raw Material Consumed | ₹5.87 Cr | ₹4.41 Cr | ₹2.17 Cr | ₹1.27 Cr | ₹4.66 Cr |
Opening Raw Materials | ₹0.42 Cr | ₹0.21 Cr | ₹0.13 Cr | ₹0.28 Cr | ₹0.20 Cr |
Purchases Raw Materials | ₹5.99 Cr | ₹4.26 Cr | ₹2.02 Cr | ₹0.93 Cr | ₹3.93 Cr |
Closing Raw Materials | ₹0.74 Cr | ₹0.42 Cr | ₹0.21 Cr | ₹0.13 Cr | ₹0.28 Cr |
Other Direct Purchases / Brought in cost | ₹0.20 Cr | ₹0.36 Cr | ₹0.24 Cr | ₹0.19 Cr | ₹0.81 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | - | - | - | - | - |
Electricity & Power | - | - | - | - | - |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹51 Cr | ₹47 Cr | ₹37 Cr | ₹40 Cr | ₹53 Cr |
Salaries, Wages & Bonus | ₹44 Cr | ₹41 Cr | ₹33 Cr | ₹36 Cr | ₹48 Cr |
Contributions to EPF & Pension Funds | ₹1.84 Cr | ₹1.86 Cr | ₹1.81 Cr | ₹1.87 Cr | ₹2.25 Cr |
Workmen and Staff Welfare Expenses | ₹2.69 Cr | ₹1.71 Cr | ₹1.12 Cr | ₹0.83 Cr | ₹0.02 Cr |
Other Employees Cost | ₹2.37 Cr | ₹2.32 Cr | ₹1.30 Cr | ₹1.43 Cr | ₹3.06 Cr |
Operating Expenses | ₹167 Cr | ₹158 Cr | ₹105 Cr | ₹83 Cr | ₹107 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹3.75 Cr | ₹3.48 Cr | ₹2.85 Cr | ₹1.61 Cr | ₹14 Cr |
Repairs and Maintenance | ₹1.95 Cr | ₹1.61 Cr | ₹0.85 Cr | ₹0.77 Cr | ₹2.19 Cr |
Packing Material Consumed | ₹0.12 Cr | ₹0.19 Cr | ₹0.13 Cr | ₹0.07 Cr | ₹0.01 Cr |
Other Mfg Exp | ₹161 Cr | ₹152 Cr | ₹101 Cr | ₹81 Cr | ₹91 Cr |
General and Administration Expenses | ₹30 Cr | ₹24 Cr | ₹25 Cr | ₹23 Cr | ₹91 Cr |
Rent , Rates & Taxes | ₹2.49 Cr | ₹2.86 Cr | ₹4.58 Cr | ₹5.45 Cr | ₹5.73 Cr |
Insurance | ₹0.43 Cr | ₹0.47 Cr | ₹0.50 Cr | ₹1.08 Cr | ₹0.95 Cr |
Printing and stationery | ₹1.55 Cr | ₹1.28 Cr | ₹2.13 Cr | ₹0.37 Cr | - |
Professional and legal fees | ₹5.51 Cr | ₹4.83 Cr | ₹6.21 Cr | ₹4.47 Cr | ₹6.14 Cr |
Traveling and conveyance | ₹3.62 Cr | ₹2.10 Cr | ₹0.79 Cr | ₹0.98 Cr | ₹2.64 Cr |
Other Administration | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹75 Cr |
Selling and Distribution Expenses | ₹28 Cr | ₹24 Cr | ₹16 Cr | ₹12 Cr | ₹22 Cr |
Advertisement & Sales Promotion | ₹27 Cr | ₹23 Cr | ₹15 Cr | ₹11 Cr | ₹20 Cr |
Sales Commissions & Incentives | ₹0.89 Cr | ₹0.62 Cr | ₹0.63 Cr | ₹0.57 Cr | ₹0.90 Cr |
Freight and Forwarding | ₹0.56 Cr | ₹0.45 Cr | ₹0.22 Cr | ₹0.23 Cr | ₹0.96 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | ₹0.11 Cr | - | - |
Miscellaneous Expenses | ₹14 Cr | ₹6.40 Cr | ₹4.06 Cr | ₹33 Cr | ₹43 Cr |
Bad debts /advances written off | ₹12 Cr | ₹4.66 Cr | ₹1.83 Cr | ₹29 Cr | ₹30 Cr |
Provision for doubtful debts | ₹0.39 Cr | ₹0.32 Cr | ₹0.38 Cr | ₹0.21 Cr | ₹4.11 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.00 Cr | ₹0.00 Cr | - |
Losson foreign exchange fluctuations | ₹0.15 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.87 Cr | ₹0.06 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.12 Cr | ₹1.35 Cr | ₹1.81 Cr | ₹3.69 Cr | ₹9.01 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹295 Cr | ₹266 Cr | ₹189 Cr | ₹193 Cr | ₹315 Cr |
Operating Profit (Excl OI) | ₹24 Cr | ₹26 Cr | ₹20 Cr | ₹-10 Cr | ₹-5.55 Cr |
Other Income | ₹14 Cr | ₹6.40 Cr | ₹8.70 Cr | ₹9.60 Cr | ₹15 Cr |
Interest Received | ₹7.02 Cr | ₹3.34 Cr | ₹2.29 Cr | ₹1.97 Cr | ₹2.78 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹2.30 Cr | ₹0.01 Cr | ₹0.15 Cr |
Profits on sale of Investments | - | - | ₹1.34 Cr | ₹1.37 Cr | ₹1.16 Cr |
Provision Written Back | ₹3.06 Cr | ₹0.90 Cr | ₹2.15 Cr | ₹5.64 Cr | ₹7.19 Cr |
Foreign Exchange Gains | ₹0.20 Cr | ₹0.52 Cr | ₹0.23 Cr | - | ₹0.58 Cr |
Others | ₹3.57 Cr | ₹1.64 Cr | ₹0.40 Cr | ₹0.61 Cr | ₹3.57 Cr |
Operating Profit | ₹38 Cr | ₹32 Cr | ₹29 Cr | ₹-0.77 Cr | ₹9.89 Cr |
Interest | ₹2.46 Cr | ₹1.60 Cr | ₹3.52 Cr | ₹5.63 Cr | ₹8.31 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.01 Cr | ₹0.45 Cr | ₹1.19 Cr | ₹4.80 Cr | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.28 Cr | ₹0.44 Cr | ₹0.25 Cr | ₹0.24 Cr | ₹0.38 Cr |
Other Interest | ₹2.17 Cr | ₹0.72 Cr | ₹2.09 Cr | ₹0.59 Cr | ₹7.93 Cr |
PBDT | ₹35 Cr | ₹30 Cr | ₹26 Cr | ₹-6.40 Cr | ₹1.58 Cr |
Depreciation | ₹14 Cr | ₹11 Cr | ₹8.07 Cr | ₹8.35 Cr | ₹14 Cr |
Profit Before Taxation & Exceptional Items | ₹22 Cr | ₹19 Cr | ₹18 Cr | ₹-15 Cr | ₹-12 Cr |
Exceptional Income / Expenses | ₹1.35 Cr | ₹-0.16 Cr | - | - | ₹-42 Cr |
Profit Before Tax | ₹22 Cr | ₹19 Cr | ₹17 Cr | ₹-15 Cr | ₹-54 Cr |
Provision for Tax | ₹6.02 Cr | ₹-3.79 Cr | ₹3.43 Cr | ₹-2.03 Cr | ₹-1.03 Cr |
Current Income Tax | ₹3.14 Cr | ₹3.02 Cr | ₹2.91 Cr | ₹0.08 Cr | ₹1.64 Cr |
Deferred Tax | ₹3.09 Cr | ₹-6.81 Cr | ₹0.52 Cr | ₹-2.49 Cr | ₹-3.17 Cr |
Other taxes | ₹-0.21 Cr | - | - | ₹0.38 Cr | ₹0.50 Cr |
Profit After Tax | ₹16 Cr | ₹23 Cr | ₹14 Cr | ₹-13 Cr | ₹-53 Cr |
Extra items | ₹0.00 Cr | ₹-0.01 Cr | ₹-0.01 Cr | ₹0.16 Cr | - |
Minority Interest | ₹-0.72 Cr | - | - | ₹0.14 Cr | ₹-0.10 Cr |
Share of Associate | - | - | - | ₹-0.05 Cr | ₹-0.15 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹15 Cr | ₹23 Cr | ₹14 Cr | ₹-12 Cr | ₹-53 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-10 Cr | ₹-30 Cr | ₹-44 Cr | ₹-32 Cr | ₹25 Cr |
Appropriations | ₹4.96 Cr | ₹-7.79 Cr | ₹-31 Cr | ₹-45 Cr | ₹-29 Cr |
General Reserves | - | - | - | - | ₹1.40 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.64 Cr | ₹2.34 Cr | ₹-0.24 Cr | ₹-0.16 Cr | ₹0.23 Cr |
Equity Dividend % | - | - | - | - | ₹10.00 |
Earnings Per Share | ₹2.79 | ₹4.09 | ₹4.87 | ₹-8.80 | ₹-37.53 |
Adjusted EPS | ₹2.79 | ₹4.09 | ₹2.43 | ₹-2.20 | ₹-9.38 |
Compare Income Statement of peers of CL EDUCATE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CL EDUCATE | ₹584.8 Cr | -0.8% | -3.5% | 33.3% | Stock Analytics | |
VERANDA LEARNING SOLUTIONS | ₹1,678.6 Cr | -8.9% | -13.1% | -11.8% | Stock Analytics | |
CAREER POINT | ₹765.3 Cr | -9.9% | -18.8% | 83.2% | Stock Analytics | |
GLOBAL EDUCATION | ₹357.7 Cr | 0.3% | -8.9% | -31.9% | Stock Analytics | |
ZEE LEARN | ₹259.7 Cr | -9.2% | -17.2% | 7.9% | Stock Analytics | |
VJTF EDUSERVICES | ₹165.5 Cr | -5.2% | -2% | 50% | Stock Analytics |
CL EDUCATE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CL EDUCATE | -0.8% |
-3.5% |
33.3% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses