FIEM INDUSTRIES
|
FIEM INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,039 Cr | ₹1,855 Cr | ₹1,579 Cr | ₹1,228 Cr | ₹1,380 Cr |
Sales | ₹2,025 Cr | ₹1,841 Cr | ₹1,565 Cr | ₹1,214 Cr | ₹1,368 Cr |
Job Work/ Contract Receipts | - | - | - | - | ₹0.24 Cr |
Processing Charges / Service Income | ₹4.04 Cr | ₹3.65 Cr | ₹7.06 Cr | ₹7.03 Cr | ₹5.22 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹9.45 Cr | ₹10 Cr | ₹7.48 Cr | ₹6.48 Cr | ₹6.09 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,029 Cr | ₹1,848 Cr | ₹1,572 Cr | ₹1,221 Cr | ₹1,380 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-6.64 Cr | ₹3.89 Cr | ₹1.49 Cr | ₹12 Cr | ₹24 Cr |
Raw Material Consumed | ₹1,249 Cr | ₹1,128 Cr | ₹985 Cr | ₹742 Cr | ₹816 Cr |
Opening Raw Materials | ₹137 Cr | ₹142 Cr | ₹74 Cr | ₹74 Cr | ₹69 Cr |
Purchases Raw Materials | ₹1,263 Cr | ₹1,114 Cr | ₹1,047 Cr | ₹735 Cr | ₹814 Cr |
Closing Raw Materials | ₹158 Cr | ₹137 Cr | ₹142 Cr | ₹74 Cr | ₹74 Cr |
Other Direct Purchases / Brought in cost | ₹6.51 Cr | ₹8.08 Cr | ₹5.86 Cr | ₹6.54 Cr | ₹8.01 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹62 Cr | ₹54 Cr | ₹45 Cr | ₹39 Cr | ₹50 Cr |
Electricity & Power | ₹62 Cr | ₹54 Cr | ₹45 Cr | ₹39 Cr | ₹50 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹291 Cr | ₹241 Cr | ₹208 Cr | ₹166 Cr | ₹198 Cr |
Salaries, Wages & Bonus | ₹270 Cr | ₹224 Cr | ₹193 Cr | ₹154 Cr | ₹184 Cr |
Contributions to EPF & Pension Funds | ₹7.82 Cr | ₹6.40 Cr | ₹5.37 Cr | ₹4.37 Cr | ₹4.95 Cr |
Workmen and Staff Welfare Expenses | ₹8.15 Cr | ₹7.42 Cr | ₹6.95 Cr | ₹5.11 Cr | ₹6.41 Cr |
Other Employees Cost | ₹4.38 Cr | ₹3.03 Cr | ₹2.26 Cr | ₹2.65 Cr | ₹3.46 Cr |
Other Manufacturing Expenses | ₹85 Cr | ₹75 Cr | ₹78 Cr | ₹62 Cr | ₹73 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹12 Cr | ₹5.62 Cr | - | - | ₹2.67 Cr |
Repairs and Maintenance | ₹4.73 Cr | ₹6.95 Cr | ₹7.80 Cr | ₹10 Cr | ₹16 Cr |
Packing Material Consumed | ₹33 Cr | ₹32 Cr | ₹25 Cr | ₹21 Cr | ₹23 Cr |
Other Mfg Exp | ₹36 Cr | ₹30 Cr | ₹44 Cr | ₹31 Cr | ₹31 Cr |
General and Administration Expenses | ₹49 Cr | ₹42 Cr | ₹32 Cr | ₹31 Cr | ₹34 Cr |
Rent , Rates & Taxes | ₹7.25 Cr | ₹5.78 Cr | ₹3.29 Cr | ₹4.64 Cr | ₹4.50 Cr |
Insurance | ₹4.94 Cr | ₹3.24 Cr | ₹2.53 Cr | ₹1.95 Cr | ₹1.54 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | ₹7.71 Cr | ₹6.32 Cr | ₹4.49 Cr | ₹3.20 Cr | ₹6.09 Cr |
Other Administration | ₹29 Cr | ₹26 Cr | ₹21 Cr | ₹21 Cr | ₹22 Cr |
Selling and Distribution Expenses | ₹28 Cr | ₹47 Cr | ₹27 Cr | ₹20 Cr | ₹25 Cr |
Advertisement & Sales Promotion | ₹1.05 Cr | ₹0.92 Cr | ₹0.32 Cr | ₹0.36 Cr | ₹0.95 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹27 Cr | ₹46 Cr | ₹27 Cr | ₹19 Cr | ₹24 Cr |
Miscellaneous Expenses | ₹3.27 Cr | ₹9.91 Cr | ₹2.80 Cr | ₹15 Cr | ₹2.54 Cr |
Bad debts /advances written off | ₹0.16 Cr | ₹0.37 Cr | ₹0.70 Cr | ₹11 Cr | ₹0.02 Cr |
Provision for doubtful debts | - | ₹6.74 Cr | ₹0.09 Cr | ₹2.04 Cr | ₹0.25 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹0.58 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹3.11 Cr | ₹2.80 Cr | ₹2.01 Cr | ₹1.93 Cr | ₹1.69 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,760 Cr | ₹1,599 Cr | ₹1,378 Cr | ₹1,087 Cr | ₹1,223 Cr |
Operating Profit (Excl OI) | ₹268 Cr | ₹249 Cr | ₹194 Cr | ₹134 Cr | ₹157 Cr |
Other Income | ₹16 Cr | ₹11 Cr | ₹2.60 Cr | ₹3.19 Cr | ₹1.72 Cr |
Interest Received | ₹15 Cr | ₹8.20 Cr | ₹0.61 Cr | ₹1.87 Cr | ₹1.26 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.15 Cr | ₹0.10 Cr | - | ₹0.05 Cr | ₹0.19 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.71 Cr | ₹0.09 Cr | ₹0.19 Cr | ₹1.15 Cr | ₹0.15 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.17 Cr | ₹2.42 Cr | ₹1.80 Cr | ₹0.12 Cr | ₹0.12 Cr |
Operating Profit | ₹285 Cr | ₹259 Cr | ₹197 Cr | ₹137 Cr | ₹159 Cr |
Interest | ₹2.94 Cr | ₹7.43 Cr | ₹8.59 Cr | ₹12 Cr | ₹18 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.49 Cr | ₹5.81 Cr | ₹6.33 Cr | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.02 Cr | ₹0.15 Cr | ₹0.76 Cr | ₹0.21 Cr | ₹0.12 Cr |
Other Interest | ₹1.43 Cr | ₹1.47 Cr | ₹1.51 Cr | ₹11 Cr | ₹18 Cr |
PBDT | ₹282 Cr | ₹252 Cr | ₹188 Cr | ₹125 Cr | ₹141 Cr |
Depreciation | ₹59 Cr | ₹63 Cr | ₹59 Cr | ₹57 Cr | ₹53 Cr |
Profit Before Taxation & Exceptional Items | ₹223 Cr | ₹189 Cr | ₹129 Cr | ₹68 Cr | ₹88 Cr |
Exceptional Income / Expenses | - | - | - | ₹-3.18 Cr | ₹-0.88 Cr |
Profit Before Tax | ₹223 Cr | ₹189 Cr | ₹129 Cr | ₹65 Cr | ₹87 Cr |
Provision for Tax | ₹57 Cr | ₹49 Cr | ₹34 Cr | ₹18 Cr | ₹8.17 Cr |
Current Income Tax | ₹58 Cr | ₹58 Cr | ₹37 Cr | ₹20 Cr | ₹22 Cr |
Deferred Tax | ₹-0.65 Cr | ₹-10 Cr | ₹-3.52 Cr | ₹-0.71 Cr | ₹-14 Cr |
Other taxes | ₹-0.18 Cr | ₹0.83 Cr | ₹0.32 Cr | ₹-0.82 Cr | ₹0.21 Cr |
Profit After Tax | ₹166 Cr | ₹140 Cr | ₹95 Cr | ₹47 Cr | ₹79 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | ₹-0.11 Cr | ₹-0.05 Cr | ₹-1.15 Cr | ₹-0.22 Cr | ₹-4.12 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹166 Cr | ₹140 Cr | ₹94 Cr | ₹47 Cr | ₹75 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹505 Cr | ₹400 Cr | ₹337 Cr | ₹298 Cr | ₹258 Cr |
Appropriations | ₹671 Cr | ₹540 Cr | ₹432 Cr | ₹345 Cr | ₹333 Cr |
General Reserves | ₹17 Cr | ₹14 Cr | ₹10.00 Cr | ₹5.00 Cr | ₹8.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹2.71 Cr |
Other Appropriation | ₹40 Cr | ₹21 Cr | ₹21 Cr | ₹2.61 Cr | ₹11 Cr |
Equity Dividend % | ₹200.00 | ₹300.00 | ₹200.00 | ₹160.00 | ₹130.00 |
Earnings Per Share | ₹62.96 | ₹106.26 | ₹71.55 | ₹35.48 | ₹56.66 |
Adjusted EPS | ₹62.96 | ₹53.13 | ₹35.78 | ₹17.74 | ₹28.33 |
Compare Income Statement of peers of FIEM INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
FIEM INDUSTRIES | ₹3,955.4 Cr | -5.9% | 3% | 51.2% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹109,942.0 Cr | -1.5% | -4.8% | 69.7% | Stock Analytics | |
BOSCH | ₹100,870.0 Cr | -3.8% | -1.7% | 60.7% | Stock Analytics | |
UNO MINDA | ₹60,063.3 Cr | 2.7% | -1.8% | 56.8% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹36,863.8 Cr | -2.8% | -12% | 8.6% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹22,234.5 Cr | 0.1% | -22% | -25.8% | Stock Analytics |
FIEM INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
FIEM INDUSTRIES | -5.9% |
3% |
51.2% |
SENSEX | -2.7% |
-0.8% |
9.9% |
You may also like the below Video Courses