EMUDHRA
|
EMUDHRA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹373 Cr | ₹249 Cr | ₹183 Cr | ₹132 Cr | ₹116 Cr |
Software Services & Operating Revenues | ₹333 Cr | ₹217 Cr | ₹154 Cr | ₹115 Cr | ₹98 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Sale of Equipments & licenses | ₹40 Cr | ₹32 Cr | ₹29 Cr | ₹16 Cr | ₹18 Cr |
Processing Charges / ServiceIncome | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹373 Cr | ₹249 Cr | ₹183 Cr | ₹132 Cr | ₹116 Cr |
EXPENDITURE : | |||||
Stock Adjustments | ₹-1.90 Cr | ₹1.10 Cr | ₹-1.43 Cr | ₹0.75 Cr | ₹-1.18 Cr |
Raw Material Consumed | ₹35 Cr | ₹29 Cr | ₹31 Cr | ₹18 Cr | ₹26 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹35 Cr | ₹29 Cr | ₹31 Cr | ₹18 Cr | ₹26 Cr |
Others raw material cost | ₹71 Cr | ₹58 Cr | ₹62 Cr | ₹36 Cr | ₹52 Cr |
Power & Fuel Cost | ₹1.91 Cr | ₹1.38 Cr | ₹0.94 Cr | ₹0.71 Cr | ₹0.89 Cr |
Electricity & Power | ₹1.91 Cr | ₹1.38 Cr | ₹0.94 Cr | ₹0.71 Cr | ₹0.89 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹81 Cr | ₹64 Cr | ₹48 Cr | ₹42 Cr | ₹29 Cr |
Salaries, Wages & Bonus | ₹68 Cr | ₹53 Cr | ₹43 Cr | ₹38 Cr | ₹26 Cr |
Contributions to EPF & Pension Funds | ₹1.93 Cr | ₹1.79 Cr | ₹1.56 Cr | ₹1.21 Cr | ₹0.93 Cr |
Wheeling & Transmission Charges recoverable | ₹5.56 Cr | ₹5.56 Cr | ₹2.34 Cr | ₹0.44 Cr | ₹0.78 Cr |
Other Employees Cost | ₹5.50 Cr | ₹4.00 Cr | ₹1.11 Cr | ₹1.83 Cr | ₹1.31 Cr |
Cost of Software developments | - | - | - | - | - |
Software Purchase | - | - | - | - | - |
Technical sub-contractors | - | - | - | - | - |
Training Expenses | - | - | - | - | - |
Software License cost | - | - | - | - | - |
Other software development expenses | - | - | - | - | - |
Operating Expenses | ₹86 Cr | ₹28 Cr | ₹5.13 Cr | ₹5.55 Cr | ₹7.15 Cr |
Repairs and Maintenance | ₹0.87 Cr | ₹1.81 Cr | ₹0.29 Cr | ₹0.17 Cr | ₹0.29 Cr |
Travel Expenses | - | - | - | - | - |
Overseas Group Health Insurance | - | - | - | - | - |
Visa & Other Charges | - | - | - | - | - |
Post contract support services | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Operating Expenses | ₹86 Cr | ₹26 Cr | ₹4.84 Cr | ₹5.38 Cr | ₹6.87 Cr |
General and Administration Expenses | ₹40 Cr | ₹23 Cr | ₹18 Cr | ₹15 Cr | ₹14 Cr |
Rates & Taxes | ₹3.17 Cr | ₹1.51 Cr | ₹2.21 Cr | ₹1.00 Cr | ₹0.39 Cr |
Insurance | ₹0.54 Cr | ₹0.37 Cr | ₹0.24 Cr | ₹0.34 Cr | ₹0.17 Cr |
Printing and stationery | ₹4.79 Cr | ₹1.55 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.43 Cr |
Professional and legal fees | ₹16 Cr | ₹8.33 Cr | ₹5.04 Cr | ₹6.27 Cr | ₹3.27 Cr |
Other Administration | ₹12 Cr | ₹8.79 Cr | ₹6.12 Cr | ₹3.88 Cr | ₹6.36 Cr |
Selling and Marketing Expenses | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹9.77 Cr | ₹8.11 Cr |
Advertisement & Sales Promotion | ₹9.29 Cr | ₹9.97 Cr | ₹6.71 Cr | ₹2.60 Cr | ₹2.75 Cr |
Commission, Brokerage & Discounts | ₹1.81 Cr | ₹3.22 Cr | ₹6.51 Cr | ₹7.17 Cr | ₹5.36 Cr |
Freight outwards | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹9.48 Cr | ₹1.61 Cr | ₹0.77 Cr | ₹0.25 Cr | ₹0.94 Cr |
Bad debts /advances written off | ₹6.81 Cr | ₹0.07 Cr | - | - | - |
Provision for doubtful debts | ₹0.44 Cr | ₹0.85 Cr | ₹0.47 Cr | - | - |
Losson disposal of fixed assets(net) | ₹0.35 Cr | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.26 Cr | - | - | - | ₹0.73 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.62 Cr | ₹0.69 Cr | ₹0.29 Cr | ₹0.25 Cr | ₹0.21 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹264 Cr | ₹161 Cr | ₹116 Cr | ₹92 Cr | ₹85 Cr |
Operating Profit (Excl OI) | ₹110 Cr | ₹87 Cr | ₹67 Cr | ₹40 Cr | ₹32 Cr |
Other Income | ₹6.92 Cr | ₹5.30 Cr | ₹1.10 Cr | ₹0.86 Cr | ₹0.35 Cr |
Interest Received | ₹3.42 Cr | ₹3.37 Cr | ₹0.33 Cr | ₹0.10 Cr | ₹0.05 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹0.72 Cr | ₹0.05 Cr | - | ₹0.01 Cr | ₹0.30 Cr |
Provision Written Back | - | - | ₹0.41 Cr | - | - |
Foreign Exchange Gains | - | ₹0.96 Cr | ₹0.13 Cr | ₹0.73 Cr | ₹0.00 Cr |
Others | ₹2.78 Cr | ₹0.92 Cr | ₹0.23 Cr | ₹0.02 Cr | - |
Operating Profit | ₹116 Cr | ₹93 Cr | ₹68 Cr | ₹41 Cr | ₹32 Cr |
Interest | ₹3.01 Cr | ₹3.39 Cr | ₹4.56 Cr | ₹0.84 Cr | ₹0.67 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Intereston Term Loan | ₹0.57 Cr | ₹0.40 Cr | ₹2.18 Cr | ₹1.72 Cr | ₹2.62 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹2.43 Cr | ₹2.99 Cr | ₹2.38 Cr | ₹-0.88 Cr | ₹-1.95 Cr |
PBDT | ₹113 Cr | ₹89 Cr | ₹64 Cr | ₹40 Cr | ₹32 Cr |
Depreciation | ₹21 Cr | ₹16 Cr | ₹13 Cr | ₹8.77 Cr | ₹8.60 Cr |
Profit Before Taxation & Exceptional Items | ₹93 Cr | ₹73 Cr | ₹50 Cr | ₹31 Cr | ₹23 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹93 Cr | ₹73 Cr | ₹50 Cr | ₹31 Cr | ₹23 Cr |
Provision for Tax | ₹16 Cr | ₹12 Cr | ₹9.32 Cr | ₹5.82 Cr | ₹4.60 Cr |
Current Income Tax | ₹12 Cr | ₹12 Cr | ₹8.89 Cr | ₹5.22 Cr | ₹4.15 Cr |
Deferred Tax | ₹4.18 Cr | ₹0.92 Cr | ₹0.43 Cr | ₹0.61 Cr | ₹0.45 Cr |
Other taxes | ₹0.05 Cr | ₹-0.57 Cr | - | - | - |
Profit After Tax | ₹76 Cr | ₹61 Cr | ₹41 Cr | ₹25 Cr | ₹18 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-1.29 Cr | ₹0.48 Cr | ₹0.27 Cr | ₹-7.90 Cr | ₹-1.77 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹75 Cr | ₹62 Cr | ₹41 Cr | ₹17 Cr | ₹17 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹130 Cr | ₹86 Cr | ₹45 Cr | ₹39 Cr | ₹23 Cr |
Appropriations | ₹205 Cr | ₹148 Cr | ₹86 Cr | ₹57 Cr | ₹40 Cr |
General Reserves | ₹-0.02 Cr | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹205 Cr | ₹148 Cr | ₹86 Cr | ₹57 Cr | ₹40 Cr |
Equity Dividend % | ₹25.00 | ₹25.00 | ₹25.00 | - | - |
Earnings Per Share | ₹9.23 | ₹8.19 | ₹5.86 | ₹2.39 | ₹2.29 |
Adjusted EPS | ₹9.23 | ₹8.19 | ₹5.86 | ₹2.39 | ₹2.29 |
Compare Income Statement of peers of EMUDHRA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
EMUDHRA | ₹7,240.0 Cr | -1% | -0.6% | 87.4% | Stock Analytics | |
INFO EDGE (INDIA) | ₹103,635.0 Cr | 3% | 4.6% | 56.5% | Stock Analytics | |
FIRSTSOURCE SOLUTIONS | ₹24,275.9 Cr | 1.2% | 9.8% | 106.4% | Stock Analytics | |
AFFLE (INDIA) | ₹22,264.1 Cr | 0.4% | 7.6% | 49.7% | Stock Analytics | |
ECLERX SERVICES | ₹15,580.5 Cr | -2.1% | 15.1% | 37.4% | Stock Analytics | |
QUESS CORP | ₹9,570.8 Cr | 1.2% | -7.6% | 31.1% | Stock Analytics |
EMUDHRA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
EMUDHRA | -1% |
-0.6% |
87.4% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses