FACOR ALLOYS
|
FACOR ALLOYS Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹259 Cr | ₹144 Cr | ₹291 Cr | ₹361 Cr | ₹313 Cr |
Sales | ₹52 Cr | ₹73 Cr | ₹159 Cr | ₹149 Cr | ₹152 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹205 Cr | ₹71 Cr | ₹133 Cr | ₹211 Cr | ₹160 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.36 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.97 Cr | ₹1.21 Cr |
Less: Excise Duty | - | - | - | - | ₹1.70 Cr |
Net Sales | ₹259 Cr | ₹144 Cr | ₹291 Cr | ₹361 Cr | ₹312 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.02 Cr | ₹2.60 Cr | ₹-1.47 Cr | ₹11 Cr | ₹-9.63 Cr |
Raw Material Consumed | ₹53 Cr | ₹44 Cr | ₹117 Cr | ₹106 Cr | ₹115 Cr |
Opening Raw Materials | ₹0.52 Cr | ₹1.97 Cr | ₹11 Cr | ₹7.31 Cr | ₹13 Cr |
Purchases Raw Materials | ₹60 Cr | ₹42 Cr | ₹108 Cr | ₹110 Cr | ₹109 Cr |
Closing Raw Materials | ₹7.37 Cr | ₹0.52 Cr | ₹1.97 Cr | ₹11 Cr | ₹7.31 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹136 Cr | ₹71 Cr | ₹131 Cr | ₹158 Cr | ₹137 Cr |
Electricity & Power | ₹136 Cr | ₹71 Cr | ₹131 Cr | ₹158 Cr | ₹137 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹21 Cr | ₹20 Cr |
Salaries, Wages & Bonus | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹16 Cr | ₹14 Cr |
Contributions to EPF & Pension Funds | ₹1.24 Cr | ₹1.06 Cr | ₹1.35 Cr | ₹1.47 Cr | ₹1.47 Cr |
Workmen and Staff Welfare Expenses | ₹2.30 Cr | ₹2.63 Cr | ₹2.67 Cr | ₹2.71 Cr | ₹3.80 Cr |
Other Employees Cost | ₹0.39 Cr | ₹0.42 Cr | ₹0.48 Cr | ₹0.51 Cr | ₹0.46 Cr |
Other Manufacturing Expenses | ₹44 Cr | ₹17 Cr | ₹31 Cr | ₹33 Cr | ₹30 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹2.85 Cr | ₹1.49 Cr | ₹4.25 Cr | ₹4.55 Cr | ₹3.88 Cr |
Repairs and Maintenance | ₹29 Cr | ₹9.26 Cr | ₹15 Cr | ₹16 Cr | ₹15 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹13 Cr | ₹5.86 Cr | ₹11 Cr | ₹12 Cr | ₹11 Cr |
General and Administration Expenses | ₹1.13 Cr | ₹0.92 Cr | ₹1.28 Cr | ₹1.34 Cr | ₹1.40 Cr |
Rent , Rates & Taxes | ₹0.37 Cr | ₹0.19 Cr | ₹0.51 Cr | ₹0.59 Cr | ₹0.46 Cr |
Insurance | ₹0.07 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.09 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹0.70 Cr | ₹0.65 Cr | ₹0.68 Cr | ₹0.66 Cr | ₹0.86 Cr |
Selling and Distribution Expenses | ₹0.76 Cr | ₹0.60 Cr | ₹1.14 Cr | ₹2.09 Cr | ₹2.08 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | ₹0.23 Cr | ₹0.17 Cr |
Freight and Forwarding | ₹0.76 Cr | ₹0.60 Cr | ₹1.14 Cr | ₹1.86 Cr | ₹1.91 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.79 Cr | ₹1.02 Cr | ₹1.06 Cr | ₹0.88 Cr | ₹0.93 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.03 Cr | ₹0.06 Cr | ₹0.03 Cr | - | ₹0.09 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.76 Cr | ₹0.96 Cr | ₹1.03 Cr | ₹0.88 Cr | ₹0.83 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹253 Cr | ₹153 Cr | ₹298 Cr | ₹333 Cr | ₹296 Cr |
Operating Profit (Excl OI) | ₹5.81 Cr | ₹-9.19 Cr | ₹-6.28 Cr | ₹28 Cr | ₹16 Cr |
Other Income | ₹27 Cr | ₹4.04 Cr | ₹31 Cr | ₹8.52 Cr | ₹3.83 Cr |
Interest Received | ₹1.40 Cr | ₹2.30 Cr | ₹4.71 Cr | ₹1.73 Cr | ₹1.34 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | ₹0.00 Cr | - | ₹0.03 Cr | - |
Others | ₹26 Cr | ₹1.74 Cr | ₹26 Cr | ₹6.75 Cr | ₹2.49 Cr |
Operating Profit | ₹33 Cr | ₹-5.15 Cr | ₹25 Cr | ₹36 Cr | ₹20 Cr |
Interest | ₹1.27 Cr | ₹3.94 Cr | ₹4.04 Cr | ₹14 Cr | ₹18 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | ₹3.26 Cr | ₹3.98 Cr | ₹18 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | ₹0.02 Cr | ₹0.02 Cr | ₹0.22 Cr |
Other Interest | ₹1.27 Cr | ₹3.94 Cr | ₹0.76 Cr | ₹10 Cr | - |
PBDT | ₹32 Cr | ₹-9.09 Cr | ₹21 Cr | ₹22 Cr | ₹1.63 Cr |
Depreciation | ₹1.69 Cr | ₹2.00 Cr | ₹2.57 Cr | ₹2.04 Cr | ₹2.95 Cr |
Profit Before Taxation & Exceptional Items | ₹30 Cr | ₹-11 Cr | ₹18 Cr | ₹20 Cr | ₹-1.33 Cr |
Exceptional Income / Expenses | ₹-3.87 Cr | ₹8.43 Cr | ₹5.59 Cr | ₹-1.31 Cr | ₹-1.34 Cr |
Profit Before Tax | ₹26 Cr | ₹-2.67 Cr | ₹24 Cr | ₹19 Cr | ₹-2.67 Cr |
Provision for Tax | ₹8.53 Cr | ₹-2.13 Cr | ₹12 Cr | ₹3.79 Cr | ₹-2.99 Cr |
Current Income Tax | ₹2.86 Cr | - | - | ₹0.04 Cr | ₹0.02 Cr |
Deferred Tax | ₹4.89 Cr | ₹-2.09 Cr | ₹12 Cr | ₹3.75 Cr | ₹-3.01 Cr |
Other taxes | ₹0.78 Cr | ₹-0.04 Cr | - | - | - |
Profit After Tax | ₹17 Cr | ₹-0.54 Cr | ₹12 Cr | ₹15 Cr | ₹0.32 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.02 Cr | ₹0.09 Cr | ₹-0.14 Cr | ₹0.26 Cr | ₹1.17 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹17 Cr | ₹-0.45 Cr | ₹12 Cr | ₹15 Cr | ₹1.49 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹17 Cr | ₹18 Cr | ₹6.39 Cr | ₹-8.78 Cr | ₹-10 Cr |
Appropriations | ₹35 Cr | ₹17 Cr | ₹18 Cr | ₹6.39 Cr | ₹-8.78 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | ₹0.05 Cr | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.89 | ₹-0.02 | ₹0.59 | ₹0.78 | ₹0.08 |
Adjusted EPS | ₹0.89 | ₹-0.02 | ₹0.59 | ₹0.78 | ₹0.08 |
Compare Income Statement of peers of FACOR ALLOYS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
FACOR ALLOYS | ₹110.9 Cr | -4.7% | -0.4% | -26.8% | Stock Analytics | |
INDIAN METALS & FERRO ALLOYS | ₹4,456.9 Cr | 12% | 27.1% | 59.5% | Stock Analytics | |
MAITHAN ALLOYS | ₹3,092.4 Cr | -1.6% | 5.5% | 3.2% | Stock Analytics | |
SHYAM CENTURY FERROUS | ₹299.6 Cr | -2.3% | -16.6% | -28.2% | Stock Analytics | |
NAGPUR POWER & INDUSTRIES | ₹166.1 Cr | 2.4% | 0.3% | 25.8% | Stock Analytics | |
INDSIL HYDRO POWER AND MANGANESE | ₹140.5 Cr | 0.7% | -0.9% | 18.3% | Stock Analytics |
FACOR ALLOYS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
FACOR ALLOYS | -4.7% |
-0.4% |
-26.8% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses