CRAFTSMAN AUTOMATION
|
CRAFTSMAN AUTOMATION Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,183 Cr | ₹2,217 Cr | ₹1,560 Cr | ₹1,492 Cr | ₹182 Cr |
Sales | ₹2,269 Cr | ₹1,501 Cr | ₹1,039 Cr | ₹987 Cr | ₹111 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹648 Cr | ₹516 Cr | ₹394 Cr | ₹386 Cr | ₹53 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹265 Cr | ₹200 Cr | ₹127 Cr | ₹120 Cr | ₹17 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,183 Cr | ₹2,217 Cr | ₹1,560 Cr | ₹1,492 Cr | ₹182 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-70 Cr | ₹-31 Cr | ₹-6.22 Cr | ₹15 Cr | ₹-0.70 Cr |
Raw Material Consumed | ₹1,672 Cr | ₹1,030 Cr | ₹661 Cr | ₹556 Cr | ₹69 Cr |
Opening Raw Materials | ₹334 Cr | ₹172 Cr | ₹122 Cr | ₹9.63 Cr | ₹9.02 Cr |
Purchases Raw Materials | ₹1,757 Cr | ₹1,192 Cr | ₹710 Cr | ₹669 Cr | ₹70 Cr |
Closing Raw Materials | ₹418 Cr | ₹334 Cr | ₹172 Cr | ₹122 Cr | ₹9.63 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹166 Cr | ₹113 Cr | ₹82 Cr | ₹85 Cr | ₹9.66 Cr |
Electricity & Power | ₹166 Cr | ₹113 Cr | ₹82 Cr | ₹85 Cr | ₹9.66 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹215 Cr | ₹176 Cr | ₹132 Cr | ₹149 Cr | ₹22 Cr |
Salaries, Wages & Bonus | ₹180 Cr | ₹145 Cr | ₹110 Cr | ₹123 Cr | ₹14 Cr |
Contributions to EPF & Pension Funds | ₹5.38 Cr | ₹4.89 Cr | ₹3.76 Cr | ₹4.73 Cr | ₹0.59 Cr |
Workmen and Staff Welfare Expenses | ₹27 Cr | ₹24 Cr | ₹17 Cr | ₹19 Cr | ₹2.85 Cr |
Other Employees Cost | ₹2.41 Cr | ₹2.10 Cr | ₹1.56 Cr | ₹1.57 Cr | ₹3.88 Cr |
Other Manufacturing Expenses | ₹398 Cr | ₹315 Cr | ₹192 Cr | ₹222 Cr | ₹29 Cr |
Sub-contracted / Out sourced services | ₹67 Cr | ₹47 Cr | ₹33 Cr | ₹28 Cr | ₹0.59 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹103 Cr | ₹80 Cr | ₹41 Cr | ₹67 Cr | ₹8.81 Cr |
Packing Material Consumed | ₹27 Cr | ₹19 Cr | ₹11 Cr | ₹15 Cr | ₹1.64 Cr |
Other Mfg Exp | ₹202 Cr | ₹170 Cr | ₹106 Cr | ₹113 Cr | ₹18 Cr |
General and Administration Expenses | ₹67 Cr | ₹47 Cr | ₹39 Cr | ₹42 Cr | ₹5.70 Cr |
Rent , Rates & Taxes | ₹3.37 Cr | ₹2.76 Cr | ₹3.20 Cr | ₹2.11 Cr | ₹0.45 Cr |
Insurance | ₹4.67 Cr | ₹4.06 Cr | ₹3.98 Cr | ₹4.29 Cr | ₹0.44 Cr |
Printing and stationery | ₹1.88 Cr | ₹1.77 Cr | ₹0.89 Cr | ₹1.21 Cr | ₹0.20 Cr |
Professional and legal fees | ₹17 Cr | ₹11 Cr | ₹8.03 Cr | ₹10 Cr | ₹0.76 Cr |
Traveling and conveyance | ₹10 Cr | ₹6.17 Cr | ₹2.51 Cr | ₹8.11 Cr | ₹1.09 Cr |
Other Administration | ₹30 Cr | ₹21 Cr | ₹20 Cr | ₹16 Cr | ₹2.77 Cr |
Selling and Distribution Expenses | ₹46 Cr | ₹31 Cr | ₹20 Cr | ₹21 Cr | ₹2.89 Cr |
Advertisement & Sales Promotion | ₹5.13 Cr | ₹1.92 Cr | ₹2.76 Cr | ₹3.23 Cr | ₹0.33 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹41 Cr | ₹30 Cr | ₹17 Cr | ₹18 Cr | ₹2.56 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹4.63 Cr | ₹2.66 Cr | ₹3.90 Cr | ₹4.40 Cr | ₹0.76 Cr |
Bad debts /advances written off | ₹0.73 Cr | - | ₹1.99 Cr | ₹0.10 Cr | ₹0.56 Cr |
Provision for doubtful debts | ₹0.05 Cr | - | ₹0.03 Cr | ₹3.41 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹3.85 Cr | ₹2.66 Cr | ₹1.88 Cr | ₹0.89 Cr | ₹0.20 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,499 Cr | ₹1,683 Cr | ₹1,122 Cr | ₹1,095 Cr | ₹138 Cr |
Operating Profit (Excl OI) | ₹684 Cr | ₹534 Cr | ₹437 Cr | ₹397 Cr | ₹44 Cr |
Other Income | ₹13 Cr | ₹8.11 Cr | ₹15 Cr | ₹9.27 Cr | ₹1.42 Cr |
Interest Received | ₹7.33 Cr | ₹2.33 Cr | ₹2.10 Cr | ₹1.27 Cr | ₹0.21 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.41 Cr | ₹1.41 Cr | ₹0.59 Cr | ₹0.03 Cr | ₹0.04 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.57 Cr | ₹0.93 Cr | ₹1.30 Cr | ₹0.41 Cr |
Foreign Exchange Gains | ₹4.17 Cr | ₹3.37 Cr | ₹11 Cr | ₹4.91 Cr | ₹0.73 Cr |
Others | ₹0.63 Cr | ₹0.43 Cr | ₹0.28 Cr | ₹1.76 Cr | ₹0.03 Cr |
Operating Profit | ₹696 Cr | ₹542 Cr | ₹452 Cr | ₹407 Cr | ₹46 Cr |
Interest | ₹120 Cr | ₹84 Cr | ₹111 Cr | ₹149 Cr | ₹14 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹90 Cr | ₹61 Cr | ₹90 Cr | ₹122 Cr | ₹12 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.72 Cr | ₹3.30 Cr | ₹5.78 Cr | ₹4.38 Cr | ₹0.80 Cr |
Other Interest | ₹26 Cr | ₹20 Cr | ₹15 Cr | ₹22 Cr | ₹1.53 Cr |
PBDT | ₹576 Cr | ₹457 Cr | ₹341 Cr | ₹258 Cr | ₹32 Cr |
Depreciation | ₹222 Cr | ₹206 Cr | ₹192 Cr | ₹196 Cr | ₹18 Cr |
Profit Before Taxation & Exceptional Items | ₹354 Cr | ₹251 Cr | ₹149 Cr | ₹62 Cr | ₹14 Cr |
Exceptional Income / Expenses | - | - | - | ₹-5.77 Cr | - |
Profit Before Tax | ₹355 Cr | ₹252 Cr | ₹149 Cr | ₹56 Cr | ₹14 Cr |
Provision for Tax | ₹104 Cr | ₹89 Cr | ₹51 Cr | ₹16 Cr | ₹4.26 Cr |
Current Income Tax | ₹123 Cr | ₹88 Cr | ₹54 Cr | ₹15 Cr | ₹0.78 Cr |
Deferred Tax | ₹-19 Cr | ₹0.09 Cr | ₹-2.49 Cr | ₹-1.08 Cr | ₹3.48 Cr |
Other taxes | - | ₹0.06 Cr | ₹-0.43 Cr | ₹1.47 Cr | - |
Profit After Tax | ₹251 Cr | ₹163 Cr | ₹97 Cr | ₹40 Cr | ₹9.74 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-2.57 Cr | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹248 Cr | ₹163 Cr | ₹97 Cr | ₹40 Cr | ₹9.74 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹751 Cr | ₹589 Cr | ₹493 Cr | ₹456 Cr | ₹36 Cr |
Appropriations | ₹1,000 Cr | ₹752 Cr | ₹590 Cr | ₹496 Cr | ₹45 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹8.51 Cr | ₹0.34 Cr | ₹1.62 Cr | ₹3.38 Cr | ₹0.21 Cr |
Equity Dividend % | ₹225.00 | ₹75.00 | - | - | ₹50.00 |
Earnings Per Share | ₹117.61 | ₹77.22 | ₹46.10 | ₹19.89 | ₹48.39 |
Adjusted EPS | ₹117.61 | ₹77.22 | ₹46.10 | ₹19.89 | ₹48.39 |
Compare Income Statement of peers of CRAFTSMAN AUTOMATION
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CRAFTSMAN AUTOMATION | ₹12,437.6 Cr | 11% | -5.5% | -4.5% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹116,204.0 Cr | -0.2% | -14.6% | 79.8% | Stock Analytics | |
BOSCH | ₹101,267.0 Cr | 1.5% | -4.8% | 65.1% | Stock Analytics | |
UNO MINDA | ₹61,257.5 Cr | 7% | 15.5% | 68.1% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹42,571.4 Cr | 2.5% | 7.9% | 16.7% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹27,347.7 Cr | -1.6% | 2.2% | -8.5% | Stock Analytics |
CRAFTSMAN AUTOMATION Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CRAFTSMAN AUTOMATION | 11% |
-5.5% |
-4.5% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses