EMS
|
EMS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹793 Cr | ₹538 Cr | ₹360 Cr | ₹331 Cr | ₹326 Cr |
Sales | ₹793 Cr | ₹538 Cr | - | - | - |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | ₹0.06 Cr | ₹360 Cr | ₹331 Cr | ₹326 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | ₹0.01 Cr | - | - | - |
Less: Excise Duty | ₹0.01 Cr | ₹0.03 Cr | - | - | - |
Net Sales | ₹793 Cr | ₹538 Cr | ₹360 Cr | ₹331 Cr | ₹326 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹16 Cr | ₹-51 Cr | ₹-19 Cr | ₹7.48 Cr | ₹-17 Cr |
Raw Material Consumed | ₹532 Cr | ₹404 Cr | ₹245 Cr | - | - |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹532 Cr | ₹404 Cr | ₹245 Cr | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.30 Cr | ₹2.23 Cr | ₹1.55 Cr | ₹7.30 Cr | ₹8.07 Cr |
Electricity & Power | ₹2.30 Cr | ₹2.23 Cr | ₹1.55 Cr | ₹7.30 Cr | ₹8.07 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹26 Cr | ₹19 Cr | ₹10 Cr | ₹2.15 Cr | ₹2.83 Cr |
Salaries, Wages & Bonus | ₹25 Cr | ₹19 Cr | ₹10 Cr | ₹1.75 Cr | ₹2.19 Cr |
Contributions to EPF & Pension Funds | ₹0.27 Cr | ₹0.19 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.32 Cr |
Workmen and Staff Welfare Expenses | ₹0.06 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.13 Cr | ₹0.08 Cr |
Other Employees Cost | ₹0.49 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.25 Cr |
Other Manufacturing Expenses | ₹2.88 Cr | ₹3.48 Cr | ₹3.44 Cr | ₹203 Cr | ₹227 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹2.04 Cr | ₹2.22 Cr | ₹1.98 Cr | ₹138 Cr | ₹141 Cr |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.84 Cr | ₹1.26 Cr | ₹1.47 Cr | ₹65 Cr | ₹86 Cr |
General and Administration Expenses | ₹5.68 Cr | ₹6.58 Cr | ₹3.67 Cr | ₹9.62 Cr | ₹6.69 Cr |
Rent , Rates & Taxes | ₹0.43 Cr | ₹0.38 Cr | ₹0.36 Cr | ₹0.03 Cr | ₹0.06 Cr |
Insurance | ₹0.79 Cr | ₹0.73 Cr | ₹0.24 Cr | ₹0.53 Cr | ₹0.63 Cr |
Printing and stationery | ₹0.13 Cr | ₹0.07 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
Professional and legal fees | ₹0.37 Cr | ₹4.08 Cr | ₹2.03 Cr | ₹2.53 Cr | ₹1.12 Cr |
Traveling and conveyance | ₹0.49 Cr | ₹0.26 Cr | ₹0.17 Cr | ₹0.09 Cr | ₹0.09 Cr |
Other Administration | ₹3.48 Cr | ₹1.07 Cr | ₹0.84 Cr | ₹6.40 Cr | ₹4.76 Cr |
Selling and Distribution Expenses | ₹0.46 Cr | ₹0.12 Cr | ₹0.07 Cr | - | ₹0.00 Cr |
Advertisement & Sales Promotion | ₹0.46 Cr | ₹0.12 Cr | ₹0.07 Cr | - | ₹0.00 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹4.01 Cr | ₹2.84 Cr | ₹2.03 Cr | ₹1.97 Cr | ₹1.83 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.59 Cr | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹0.01 Cr | - | - | ₹0.00 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹3.41 Cr | ₹2.84 Cr | ₹2.03 Cr | ₹1.97 Cr | ₹1.83 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹589 Cr | ₹388 Cr | ₹247 Cr | ₹232 Cr | ₹230 Cr |
Operating Profit (Excl OI) | ₹204 Cr | ₹150 Cr | ₹113 Cr | ₹99 Cr | ₹96 Cr |
Other Income | ₹16 Cr | ₹5.12 Cr | ₹3.25 Cr | ₹5.48 Cr | ₹6.72 Cr |
Interest Received | ₹9.15 Cr | ₹4.84 Cr | ₹3.19 Cr | ₹5.15 Cr | ₹5.11 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹6.49 Cr | ₹0.07 Cr | ₹0.00 Cr | - | - |
Profits on sale of Investments | ₹0.07 Cr | ₹0.00 Cr | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.06 Cr | ₹0.21 Cr | ₹0.05 Cr | ₹0.33 Cr | ₹1.61 Cr |
Operating Profit | ₹220 Cr | ₹155 Cr | ₹116 Cr | ₹104 Cr | ₹103 Cr |
Interest | ₹6.29 Cr | ₹3.84 Cr | ₹5.75 Cr | ₹4.45 Cr | ₹2.90 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹6.28 Cr | ₹3.76 Cr | ₹5.72 Cr | ₹4.01 Cr | ₹1.70 Cr |
Other Interest | ₹0.01 Cr | ₹0.08 Cr | ₹0.02 Cr | ₹0.45 Cr | ₹1.20 Cr |
PBDT | ₹213 Cr | ₹151 Cr | ₹110 Cr | ₹100 Cr | ₹100 Cr |
Depreciation | ₹6.53 Cr | ₹3.40 Cr | ₹2.52 Cr | ₹1.74 Cr | ₹1.57 Cr |
Profit Before Taxation & Exceptional Items | ₹207 Cr | ₹148 Cr | ₹108 Cr | ₹98 Cr | ₹98 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹207 Cr | ₹148 Cr | ₹108 Cr | ₹98 Cr | ₹98 Cr |
Provision for Tax | ₹54 Cr | ₹39 Cr | ₹29 Cr | ₹26 Cr | ₹26 Cr |
Current Income Tax | ₹53 Cr | ₹38 Cr | ₹28 Cr | ₹26 Cr | ₹26 Cr |
Deferred Tax | ₹0.27 Cr | ₹0.08 Cr | ₹-0.03 Cr | ₹0.00 Cr | ₹-0.10 Cr |
Other taxes | ₹0.84 Cr | ₹0.83 Cr | ₹0.65 Cr | - | - |
Profit After Tax | ₹153 Cr | ₹109 Cr | ₹79 Cr | ₹72 Cr | ₹72 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.28 Cr | ₹-1.16 Cr | ₹-0.78 Cr | ₹-0.03 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | ₹0.04 Cr | ₹-0.04 Cr |
Consolidated Net Profit | ₹152 Cr | ₹108 Cr | ₹78 Cr | ₹72 Cr | ₹72 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹441 Cr | ₹368 Cr | ₹290 Cr | ₹215 Cr | ₹144 Cr |
Appropriations | ₹593 Cr | ₹476 Cr | ₹368 Cr | ₹287 Cr | ₹216 Cr |
General Reserves | - | - | - | - | ₹0.63 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.99 Cr | ₹35 Cr | - | - | - |
Equity Dividend % | ₹20.00 | - | - | - | - |
Earnings Per Share | ₹27.44 | ₹22.91 | ₹66.44 | ₹61.21 | ₹61.62 |
Adjusted EPS | ₹27.44 | ₹22.91 | ₹16.61 | ₹15.30 | ₹15.40 |
Compare Income Statement of peers of EMS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
EMS | ₹4,892.0 Cr | 5.7% | 11.5% | 91.7% | Stock Analytics | |
LARSEN & TOUBRO | ₹538,501.0 Cr | 2.2% | 7% | 16.7% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹98,871.6 Cr | 7% | 5.8% | 169.6% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹90,215.9 Cr | 1.7% | 6.7% | 38% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹35,539.5 Cr | 3% | 14.5% | 52.9% | Stock Analytics | |
IRCON INTERNATIONAL | ₹22,172.7 Cr | 7.6% | 14.6% | 38.5% | Stock Analytics |
EMS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
EMS | 5.7% |
11.5% |
91.7% |
SENSEX | 0.7% |
2.5% |
17% |
You may also like the below Video Courses