ELGI EQUIPMENTS
|
ELGI EQUIPMENTS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,218 Cr | ₹3,041 Cr | ₹2,525 Cr | ₹1,924 Cr | ₹1,829 Cr |
| Sales | ₹2,992 Cr | ₹2,807 Cr | ₹2,335 Cr | ₹1,760 Cr | ₹1,676 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹210 Cr | ₹215 Cr | ₹173 Cr | ₹153 Cr | ₹140 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹15 Cr | ₹19 Cr | ₹17 Cr | ₹11 Cr | ₹13 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,218 Cr | ₹3,041 Cr | ₹2,525 Cr | ₹1,924 Cr | ₹1,829 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.30 Cr | ₹-77 Cr | ₹-110 Cr | ₹31 Cr | ₹-29 Cr |
| Raw Material Consumed | ₹1,569 Cr | ₹1,610 Cr | ₹1,467 Cr | ₹997 Cr | ₹1,010 Cr |
| Opening Raw Materials | ₹207 Cr | ₹168 Cr | ₹138 Cr | ₹106 Cr | ₹106 Cr |
| Purchases Raw Materials | ₹1,219 Cr | ₹1,266 Cr | ₹1,180 Cr | ₹770 Cr | ₹756 Cr |
| Closing Raw Materials | ₹218 Cr | ₹207 Cr | ₹168 Cr | ₹138 Cr | ₹106 Cr |
| Other Direct Purchases / Brought in cost | ₹361 Cr | ₹383 Cr | ₹317 Cr | ₹259 Cr | ₹253 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹27 Cr | ₹25 Cr | ₹21 Cr | ₹17 Cr | ₹19 Cr |
| Electricity & Power | ₹27 Cr | ₹25 Cr | ₹21 Cr | ₹17 Cr | ₹19 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹655 Cr | ₹572 Cr | ₹484 Cr | ₹412 Cr | ₹405 Cr |
| Salaries, Wages & Bonus | ₹560 Cr | ₹496 Cr | ₹421 Cr | ₹373 Cr | ₹368 Cr |
| Contributions to EPF & Pension Funds | ₹42 Cr | ₹33 Cr | ₹29 Cr | ₹13 Cr | ₹12 Cr |
| Workmen and Staff Welfare Expenses | ₹42 Cr | ₹34 Cr | ₹27 Cr | ₹17 Cr | ₹19 Cr |
| Other Employees Cost | ₹11 Cr | ₹8.99 Cr | ₹6.21 Cr | ₹9.51 Cr | ₹4.75 Cr |
| Other Manufacturing Expenses | ₹195 Cr | ₹215 Cr | ₹186 Cr | ₹125 Cr | ₹101 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹13 Cr | ₹16 Cr | ₹14 Cr | ₹9.58 Cr | - |
| Repairs and Maintenance | ₹29 Cr | ₹36 Cr | ₹31 Cr | ₹27 Cr | ₹26 Cr |
| Packing Material Consumed | ₹32 Cr | ₹29 Cr | ₹33 Cr | ₹17 Cr | ₹16 Cr |
| Other Mfg Exp | ₹121 Cr | ₹134 Cr | ₹108 Cr | ₹71 Cr | ₹58 Cr |
| General and Administration Expenses | ₹165 Cr | ₹139 Cr | ₹92 Cr | ₹66 Cr | ₹107 Cr |
| Rent , Rates & Taxes | ₹13 Cr | ₹11 Cr | ₹7.70 Cr | ₹8.59 Cr | ₹8.84 Cr |
| Insurance | ₹9.30 Cr | ₹8.77 Cr | ₹9.08 Cr | ₹8.69 Cr | ₹7.12 Cr |
| Printing and stationery | ₹22 Cr | ₹3.29 Cr | ₹3.05 Cr | ₹2.33 Cr | ₹2.74 Cr |
| Professional and legal fees | ₹74 Cr | ₹72 Cr | ₹44 Cr | ₹28 Cr | ₹55 Cr |
| Traveling and conveyance | ₹39 Cr | ₹36 Cr | ₹22 Cr | ₹12 Cr | ₹28 Cr |
| Other Administration | ₹7.60 Cr | ₹6.47 Cr | ₹6.54 Cr | ₹5.82 Cr | ₹5.94 Cr |
| Selling and Distribution Expenses | ₹100 Cr | ₹91 Cr | ₹67 Cr | ₹44 Cr | ₹55 Cr |
| Advertisement & Sales Promotion | ₹23 Cr | ₹20 Cr | ₹13 Cr | ₹8.71 Cr | ₹11 Cr |
| Sales Commissions & Incentives | ₹29 Cr | ₹29 Cr | ₹25 Cr | ₹16 Cr | ₹22 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹48 Cr | ₹42 Cr | ₹29 Cr | ₹19 Cr | ₹22 Cr |
| Miscellaneous Expenses | ₹16 Cr | ₹29 Cr | ₹21 Cr | ₹17 Cr | ₹25 Cr |
| Bad debts /advances written off | ₹3.60 Cr | ₹3.46 Cr | ₹2.14 Cr | ₹3.45 Cr | ₹5.35 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹1.34 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹13 Cr | ₹26 Cr | ₹19 Cr | ₹13 Cr | ₹18 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,727 Cr | ₹2,604 Cr | ₹2,229 Cr | ₹1,707 Cr | ₹1,692 Cr |
| Operating Profit (Excl OI) | ₹491 Cr | ₹437 Cr | ₹296 Cr | ₹217 Cr | ₹138 Cr |
| Other Income | ₹55 Cr | ₹67 Cr | ₹55 Cr | ₹23 Cr | ₹13 Cr |
| Interest Received | ₹43 Cr | ₹21 Cr | ₹10 Cr | ₹9.35 Cr | ₹6.53 Cr |
| Dividend Received | ₹0.10 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.10 Cr |
| Profit on sale of Fixed Assets | ₹6.60 Cr | ₹12 Cr | ₹16 Cr | ₹0.44 Cr | ₹0.60 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹1.00 Cr | ₹20 Cr | ₹21 Cr | ₹5.59 Cr | - |
| Others | ₹4.40 Cr | ₹14 Cr | ₹7.99 Cr | ₹8.09 Cr | ₹5.99 Cr |
| Operating Profit | ₹546 Cr | ₹504 Cr | ₹351 Cr | ₹241 Cr | ₹151 Cr |
| Interest | ₹34 Cr | ₹24 Cr | ₹15 Cr | ₹15 Cr | ₹17 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.60 Cr | ₹4.37 Cr | ₹3.84 Cr | ₹1.49 Cr | ₹1.68 Cr |
| Other Interest | ₹29 Cr | ₹20 Cr | ₹11 Cr | ₹13 Cr | ₹16 Cr |
| PBDT | ₹512 Cr | ₹480 Cr | ₹336 Cr | ₹226 Cr | ₹134 Cr |
| Depreciation | ₹77 Cr | ₹78 Cr | ₹74 Cr | ₹74 Cr | ₹65 Cr |
| Profit Before Taxation & Exceptional Items | ₹435 Cr | ₹403 Cr | ₹262 Cr | ₹151 Cr | ₹68 Cr |
| Exceptional Income / Expenses | - | ₹105 Cr | - | - | - |
| Profit Before Tax | ₹440 Cr | ₹510 Cr | ₹263 Cr | ₹153 Cr | ₹70 Cr |
| Provision for Tax | ₹128 Cr | ₹140 Cr | ₹85 Cr | ₹50 Cr | ₹27 Cr |
| Current Income Tax | ₹141 Cr | ₹138 Cr | ₹85 Cr | ₹52 Cr | ₹38 Cr |
| Deferred Tax | ₹-12 Cr | ₹2.04 Cr | ₹-0.05 Cr | ₹-1.29 Cr | ₹-11 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹312 Cr | ₹371 Cr | ₹178 Cr | ₹102 Cr | ₹43 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹312 Cr | ₹371 Cr | ₹178 Cr | ₹102 Cr | ₹43 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,143 Cr | ₹810 Cr | ₹650 Cr | ₹547 Cr | ₹559 Cr |
| Appropriations | ₹1,455 Cr | ₹1,181 Cr | ₹829 Cr | ₹649 Cr | ₹602 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹61 Cr | ₹38 Cr | ₹18 Cr | ₹-1.20 Cr | ₹29 Cr |
| Equity Dividend % | ₹200.00 | ₹200.00 | ₹115.00 | ₹80.00 | ₹165.00 |
| Earnings Per Share | ₹9.85 | ₹11.70 | ₹5.63 | ₹3.23 | ₹2.69 |
| Adjusted EPS | ₹9.85 | ₹11.70 | ₹5.63 | ₹3.23 | ₹1.34 |
Compare Income Statement of peers of ELGI EQUIPMENTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ELGI EQUIPMENTS | ₹16,001.9 Cr | 7.2% | 3.9% | -21% | Stock Analytics | |
| KSB | ₹13,895.3 Cr | -1.1% | -2.6% | -6.3% | Stock Analytics | |
| INGERSOLLRAND (INDIA) | ₹12,278.5 Cr | -2.8% | -2.9% | -8.8% | Stock Analytics | |
| SHAKTI PUMPS (INDIA) | ₹9,982.3 Cr | -0.4% | -2.2% | 9.9% | Stock Analytics | |
| KIRLOSKAR PNEUMATIC COMPANY | ₹7,447.1 Cr | -3.1% | -4.9% | -13.8% | Stock Analytics | |
| DYNAMATIC TECHNOLOGIES | ₹5,268.1 Cr | -3% | 12.2% | 6.7% | Stock Analytics | |
ELGI EQUIPMENTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ELGI EQUIPMENTS | 7.2% |
3.9% |
-21% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses