ELECON ENGINEERING COMPANY
|
ELECON ENGINEERING COMPANY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,937 Cr | ₹1,530 Cr | ₹1,212 Cr | ₹1,044 Cr | ₹1,088 Cr |
Sales | ₹1,857 Cr | ₹1,471 Cr | ₹1,175 Cr | ₹1,018 Cr | ₹1,013 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹27 Cr | ₹30 Cr | ₹18 Cr | ₹18 Cr | ₹59 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹53 Cr | ₹28 Cr | ₹19 Cr | ₹8.53 Cr | ₹17 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,937 Cr | ₹1,530 Cr | ₹1,212 Cr | ₹1,044 Cr | ₹1,088 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹22 Cr | ₹-5.01 Cr | ₹-36 Cr | ₹46 Cr | ₹6.53 Cr |
Raw Material Consumed | ₹840 Cr | ₹719 Cr | ₹607 Cr | ₹439 Cr | ₹497 Cr |
Opening Raw Materials | ₹101 Cr | ₹92 Cr | ₹111 Cr | ₹121 Cr | ₹130 Cr |
Purchases Raw Materials | ₹820 Cr | ₹729 Cr | ₹587 Cr | ₹429 Cr | ₹488 Cr |
Closing Raw Materials | ₹81 Cr | ₹101 Cr | ₹91 Cr | ₹111 Cr | ₹121 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹27 Cr | ₹22 Cr | ₹16 Cr | ₹7.83 Cr | ₹8.70 Cr |
Electricity & Power | ₹27 Cr | ₹22 Cr | ₹16 Cr | ₹7.83 Cr | ₹8.70 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹188 Cr | ₹150 Cr | ₹128 Cr | ₹118 Cr | ₹134 Cr |
Salaries, Wages & Bonus | ₹160 Cr | ₹125 Cr | ₹103 Cr | ₹100 Cr | ₹109 Cr |
Contributions to EPF & Pension Funds | ₹5.86 Cr | ₹4.00 Cr | ₹8.68 Cr | ₹7.06 Cr | ₹6.68 Cr |
Workmen and Staff Welfare Expenses | ₹23 Cr | ₹21 Cr | ₹18 Cr | ₹17 Cr | ₹18 Cr |
Other Employees Cost | - | - | ₹-1.49 Cr | ₹-6.01 Cr | - |
Other Manufacturing Expenses | ₹170 Cr | ₹133 Cr | ₹95 Cr | ₹85 Cr | ₹151 Cr |
Sub-contracted / Out sourced services | ₹44 Cr | ₹39 Cr | ₹33 Cr | ₹33 Cr | ₹55 Cr |
Processing Charges | ₹17 Cr | ₹8.94 Cr | ₹9.61 Cr | ₹9.16 Cr | ₹44 Cr |
Repairs and Maintenance | ₹37 Cr | ₹28 Cr | ₹19 Cr | ₹17 Cr | ₹17 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹73 Cr | ₹56 Cr | ₹33 Cr | ₹27 Cr | ₹35 Cr |
General and Administration Expenses | ₹76 Cr | ₹64 Cr | ₹52 Cr | ₹54 Cr | ₹79 Cr |
Rent , Rates & Taxes | ₹24 Cr | ₹24 Cr | ₹22 Cr | ₹25 Cr | ₹32 Cr |
Insurance | ₹4.87 Cr | ₹3.89 Cr | ₹3.30 Cr | ₹3.40 Cr | ₹3.01 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹11 Cr | ₹9.15 Cr | ₹8.54 Cr | ₹9.12 Cr | ₹15 Cr |
Traveling and conveyance | ₹16 Cr | ₹9.93 Cr | ₹4.51 Cr | ₹2.63 Cr | ₹9.42 Cr |
Other Administration | ₹20 Cr | ₹17 Cr | ₹13 Cr | ₹14 Cr | ₹20 Cr |
Selling and Distribution Expenses | ₹102 Cr | ₹82 Cr | ₹76 Cr | ₹60 Cr | ₹58 Cr |
Advertisement & Sales Promotion | ₹3.38 Cr | ₹4.44 Cr | ₹0.79 Cr | ₹0.51 Cr | ₹2.15 Cr |
Sales Commissions & Incentives | ₹56 Cr | ₹38 Cr | ₹35 Cr | ₹32 Cr | ₹26 Cr |
Freight and Forwarding | ₹34 Cr | ₹33 Cr | ₹29 Cr | ₹21 Cr | ₹25 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹9.01 Cr | ₹6.82 Cr | ₹11 Cr | ₹6.44 Cr | ₹5.12 Cr |
Miscellaneous Expenses | ₹37 Cr | ₹31 Cr | ₹34 Cr | ₹121 Cr | ₹42 Cr |
Bad debts /advances written off | ₹8.67 Cr | ₹14 Cr | ₹21 Cr | ₹114 Cr | ₹32 Cr |
Provision for doubtful debts | ₹8.09 Cr | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹1.59 Cr | ₹4.62 Cr | ₹0.19 Cr | ₹0.69 Cr |
Losson foreign exchange fluctuations | - | - | ₹1.14 Cr | ₹2.80 Cr | ₹0.71 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹20 Cr | ₹16 Cr | ₹6.95 Cr | ₹4.30 Cr | ₹8.69 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,463 Cr | ₹1,196 Cr | ₹972 Cr | ₹932 Cr | ₹976 Cr |
Operating Profit (Excl OI) | ₹475 Cr | ₹333 Cr | ₹240 Cr | ₹112 Cr | ₹112 Cr |
Other Income | ₹44 Cr | ₹26 Cr | ₹16 Cr | ₹80 Cr | ₹36 Cr |
Interest Received | ₹19 Cr | ₹6.08 Cr | ₹1.84 Cr | ₹2.21 Cr | ₹2.41 Cr |
Dividend Received | ₹0.39 Cr | ₹0.56 Cr | - | - | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹2.72 Cr | - | - | - | - |
Profits on sale of Investments | ₹0.90 Cr | - | - | - | - |
Provision Written Back | ₹5.53 Cr | ₹11 Cr | ₹8.34 Cr | ₹75 Cr | ₹29 Cr |
Foreign Exchange Gains | ₹4.45 Cr | ₹4.33 Cr | - | - | - |
Others | ₹11 Cr | ₹3.82 Cr | ₹5.80 Cr | ₹2.65 Cr | ₹5.44 Cr |
Operating Profit | ₹519 Cr | ₹359 Cr | ₹256 Cr | ₹192 Cr | ₹149 Cr |
Interest | ₹8.89 Cr | ₹14 Cr | ₹38 Cr | ₹60 Cr | ₹78 Cr |
InterestonDebenture / Bonds | - | - | ₹9.56 Cr | ₹16 Cr | ₹16 Cr |
Interest on Term Loan | - | ₹0.56 Cr | ₹3.19 Cr | ₹6.18 Cr | ₹14 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.57 Cr | ₹5.93 Cr | ₹7.34 Cr | ₹8.09 Cr | ₹11 Cr |
Other Interest | ₹6.32 Cr | ₹7.28 Cr | ₹18 Cr | ₹30 Cr | ₹37 Cr |
PBDT | ₹510 Cr | ₹346 Cr | ₹218 Cr | ₹132 Cr | ₹71 Cr |
Depreciation | ₹51 Cr | ₹49 Cr | ₹49 Cr | ₹52 Cr | ₹53 Cr |
Profit Before Taxation & Exceptional Items | ₹459 Cr | ₹297 Cr | ₹169 Cr | ₹79 Cr | ₹18 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹465 Cr | ₹300 Cr | ₹171 Cr | ₹81 Cr | ₹20 Cr |
Provision for Tax | ₹110 Cr | ₹62 Cr | ₹30 Cr | ₹24 Cr | ₹-70 Cr |
Current Income Tax | ₹110 Cr | ₹63 Cr | ₹31 Cr | ₹1.34 Cr | ₹2.17 Cr |
Deferred Tax | ₹-0.34 Cr | ₹-1.16 Cr | ₹-1.77 Cr | ₹22 Cr | ₹-72 Cr |
Other taxes | - | - | ₹1.23 Cr | ₹0.30 Cr | - |
Profit After Tax | ₹356 Cr | ₹238 Cr | ₹140 Cr | ₹58 Cr | ₹90 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹356 Cr | ₹238 Cr | ₹140 Cr | ₹58 Cr | ₹90 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹766 Cr | ₹544 Cr | ₹385 Cr | ₹324 Cr | ₹236 Cr |
Appropriations | ₹1,122 Cr | ₹781 Cr | ₹525 Cr | ₹381 Cr | ₹326 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹33 Cr | ₹15 Cr | ₹-19 Cr | ₹-3.25 Cr | ₹1.78 Cr |
Equity Dividend % | ₹50.00 | ₹100.00 | ₹70.00 | ₹20.00 | - |
Earnings Per Share | ₹31.69 | ₹21.17 | ₹12.52 | ₹5.14 | ₹7.99 |
Adjusted EPS | ₹31.69 | ₹21.17 | ₹12.52 | ₹5.14 | ₹7.99 |
Compare Income Statement of peers of ELECON ENGINEERING COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ELECON ENGINEERING COMPANY | ₹13,983.5 Cr | 7% | 8.4% | 29% | Stock Analytics | |
BHARAT ELECTRONICS | ₹228,065.0 Cr | 1.6% | 9.5% | 117.5% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹87,869.9 Cr | 1.8% | 5.6% | 51.1% | Stock Analytics | |
THERMAX | ₹57,447.6 Cr | 4.8% | -2.1% | 85.6% | Stock Analytics | |
TRIVENI TURBINE | ₹23,511.8 Cr | -11.5% | 6.9% | 81.5% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹16,246.1 Cr | -0.1% | -2.4% | 93.9% | Stock Analytics |
ELECON ENGINEERING COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ELECON ENGINEERING COMPANY | 7% |
8.4% |
29% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses