EMAMI REALTY
|
EMAMI REALTY Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹61 Cr | ₹96 Cr | ₹197 Cr | ₹186 Cr | ₹1,041 Cr |
Revenue from property development | ₹60 Cr | ₹93 Cr | ₹190 Cr | ₹182 Cr | ₹1,034 Cr |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹1.82 Cr | ₹3.63 Cr | ₹6.07 Cr | ₹4.81 Cr | ₹6.89 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹61 Cr | ₹96 Cr | ₹197 Cr | ₹186 Cr | ₹1,041 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-30 Cr | ₹-76 Cr | ₹-41 Cr | ₹2.03 Cr | ₹742 Cr |
Cost of Construction and Development | ₹0.74 Cr | ₹27 Cr | ₹49 Cr | ₹2.35 Cr | ₹15 Cr |
Opening Raw Materials | ₹76 Cr | ₹76 Cr | ₹123 Cr | ₹125 Cr | ₹134 Cr |
Cost of Land & Construction Materials | ₹0.39 Cr | - | ₹0.44 Cr | ₹0.21 Cr | ₹4.01 Cr |
Closing Stock | ₹76 Cr | ₹76 Cr | ₹76 Cr | ₹123 Cr | ₹125 Cr |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | ₹0.43 Cr | ₹103 Cr | ₹1.13 Cr | ₹0.52 Cr | ₹1.52 Cr |
Power & Fuel Cost | ₹0.12 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.12 Cr |
Electricity & Power | ₹0.12 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.12 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹17 Cr | ₹18 Cr | ₹15 Cr | ₹12 Cr | ₹18 Cr |
Salaries, Wages & Bonus | ₹16 Cr | ₹17 Cr | ₹14 Cr | ₹11 Cr | ₹18 Cr |
Contributions to EPF & Pension Funds | ₹0.62 Cr | ₹0.62 Cr | ₹0.46 Cr | ₹0.37 Cr | ₹0.59 Cr |
Workmen and Staff Welfare Expenses | ₹0.60 Cr | ₹0.61 Cr | ₹0.25 Cr | ₹0.18 Cr | ₹0.27 Cr |
Other Employees Cost | - | - | - | - | - |
Operating Expenses | ₹170 Cr | ₹150 Cr | ₹127 Cr | ₹150 Cr | ₹152 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹170 Cr | ₹150 Cr | ₹127 Cr | ₹150 Cr | ₹152 Cr |
General and Administration Expenses | ₹4.95 Cr | ₹5.13 Cr | ₹3.58 Cr | ₹4.29 Cr | ₹2.58 Cr |
Rent , Rates & Taxes | ₹0.10 Cr | ₹0.06 Cr | ₹0.31 Cr | ₹1.96 Cr | ₹0.04 Cr |
Insurance | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Printing and stationery | ₹0.03 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.08 Cr |
Professional and legal fees | ₹3.45 Cr | ₹3.86 Cr | ₹2.39 Cr | ₹1.40 Cr | ₹1.43 Cr |
Other Administration | ₹1.35 Cr | ₹1.16 Cr | ₹0.84 Cr | ₹0.90 Cr | ₹1.02 Cr |
Selling and Distribution Expenses | ₹0.07 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.08 Cr | ₹0.01 Cr |
Advertisement & Sales Promotion | ₹0.07 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.08 Cr | ₹0.01 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹8.30 Cr | ₹1.50 Cr | ₹1.26 Cr | ₹0.38 Cr | ₹1.01 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | ₹0.19 Cr |
Losson disposal of fixed assets(net) | ₹4.92 Cr | ₹0.05 Cr | - | - | ₹0.16 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | ₹0.03 Cr | - | - |
Other Miscellaneous Expenses | ₹3.38 Cr | ₹1.45 Cr | ₹1.23 Cr | ₹0.38 Cr | ₹0.66 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹171 Cr | ₹126 Cr | ₹155 Cr | ₹171 Cr | ₹930 Cr |
Operating Profit (Excl OI) | ₹-109 Cr | ₹-30 Cr | ₹41 Cr | ₹15 Cr | ₹111 Cr |
Other Income | ₹38 Cr | ₹35 Cr | ₹45 Cr | ₹145 Cr | ₹187 Cr |
Interest Received | ₹35 Cr | ₹18 Cr | ₹43 Cr | ₹77 Cr | ₹171 Cr |
Dividend Received | ₹0.60 Cr | - | - | ₹0.01 Cr | ₹1.17 Cr |
Profit on sale of Fixed Assets | - | - | ₹0.07 Cr | ₹0.05 Cr | - |
Profits on sale of Investments | - | - | - | ₹67 Cr | ₹14 Cr |
Provision Written Back | ₹1.22 Cr | ₹15 Cr | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹1.35 Cr | ₹2.75 Cr | ₹1.69 Cr | ₹0.94 Cr | ₹0.39 Cr |
Operating Profit | ₹-72 Cr | ₹4.95 Cr | ₹86 Cr | ₹160 Cr | ₹298 Cr |
Interest | ₹95 Cr | ₹58 Cr | ₹68 Cr | ₹152 Cr | ₹371 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.71 Cr | ₹2.18 Cr | ₹3.81 Cr | ₹17 Cr | ₹13 Cr |
Other Interest | ₹93 Cr | ₹56 Cr | ₹64 Cr | ₹135 Cr | ₹358 Cr |
PBDT | ₹-167 Cr | ₹-54 Cr | ₹18 Cr | ₹8.00 Cr | ₹-74 Cr |
Depreciation | ₹1.23 Cr | ₹1.21 Cr | ₹1.08 Cr | ₹1.60 Cr | ₹2.26 Cr |
Profit Before Taxation & Exceptional Items | ₹-168 Cr | ₹-55 Cr | ₹17 Cr | ₹6.40 Cr | ₹-76 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹-168 Cr | ₹-55 Cr | ₹17 Cr | ₹6.40 Cr | ₹-76 Cr |
Provision for Tax | ₹-45 Cr | ₹-14 Cr | ₹2.34 Cr | ₹5.84 Cr | ₹-24 Cr |
Current Income Tax | ₹0.02 Cr | - | ₹0.20 Cr | - | - |
Deferred Tax | ₹-45 Cr | ₹-14 Cr | ₹1.60 Cr | ₹6.64 Cr | ₹-24 Cr |
Other taxes | ₹0.10 Cr | - | ₹0.54 Cr | ₹-0.80 Cr | ₹-0.05 Cr |
Profit After Tax | ₹-123 Cr | ₹-41 Cr | ₹15 Cr | ₹0.56 Cr | ₹-52 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | ₹0.17 Cr | ₹2.50 Cr | ₹0.03 Cr | ₹0.05 Cr | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-123 Cr | ₹-39 Cr | ₹15 Cr | ₹0.61 Cr | ₹-52 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹46 Cr | ₹84 Cr | ₹68 Cr | ₹-59 Cr | ₹-15 Cr |
Appropriations | ₹-77 Cr | ₹46 Cr | ₹83 Cr | ₹-58 Cr | ₹-67 Cr |
General Reserve | - | - | - | ₹-9.36 Cr | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-77 Cr | ₹46 Cr | ₹83 Cr | ₹-49 Cr | ₹-67 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-32.48 | ₹-10.20 | ₹3.97 | ₹0.22 | ₹-13.69 |
Adjusted EPS | ₹-32.48 | ₹-10.20 | ₹3.97 | ₹0.22 | ₹-13.69 |
Compare Income Statement of peers of EMAMI REALTY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
EMAMI REALTY | ₹438.0 Cr | 0.6% | -14.9% | 11.3% | Stock Analytics | |
DLF | ₹187,146.0 Cr | 2.3% | -2.3% | -13.8% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹117,040.0 Cr | 1.1% | -2.3% | -2.5% | Stock Analytics | |
GODREJ PROPERTIES | ₹64,306.1 Cr | 1.3% | 3.1% | -30.5% | Stock Analytics | |
THE PHOENIX MILLS | ₹59,959.3 Cr | 2.1% | 4.1% | -2.6% | Stock Analytics | |
OBEROI REALTY | ₹58,210.9 Cr | -0.3% | -1.9% | -15.7% | Stock Analytics |
EMAMI REALTY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
EMAMI REALTY | 0.6% |
-14.9% |
11.3% |
SENSEX | 0.1% |
0.6% |
0.7% |
You may also like the below Video Courses