FLUIDOMAT
|
FLUIDOMAT Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹46 Cr | ₹34 Cr | ₹28 Cr | ₹25 Cr | ₹27 Cr |
Sales | ₹45 Cr | ₹34 Cr | ₹28 Cr | ₹25 Cr | ₹27 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.75 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.22 Cr | ₹0.09 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.08 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.05 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹46 Cr | ₹34 Cr | ₹28 Cr | ₹25 Cr | ₹27 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.66 Cr | ₹0.28 Cr | ₹0.23 Cr | ₹-0.82 Cr | ₹0.45 Cr |
Raw Material Consumed | ₹17 Cr | ₹12 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr |
Opening Raw Materials | ₹2.74 Cr | ₹3.22 Cr | ₹2.90 Cr | ₹2.53 Cr | ₹2.46 Cr |
Purchases Raw Materials | ₹18 Cr | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹10 Cr |
Closing Raw Materials | ₹3.63 Cr | ₹2.74 Cr | ₹3.22 Cr | ₹2.90 Cr | ₹2.53 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.09 Cr | ₹0.93 Cr | ₹0.88 Cr | ₹0.92 Cr | ₹0.92 Cr |
Electricity & Power | ₹1.09 Cr | ₹0.93 Cr | ₹0.88 Cr | ₹0.92 Cr | ₹0.92 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹11 Cr | ₹9.30 Cr | ₹8.35 Cr | ₹8.41 Cr | ₹8.10 Cr |
Salaries, Wages & Bonus | ₹9.62 Cr | ₹8.42 Cr | ₹7.55 Cr | ₹7.42 Cr | ₹7.20 Cr |
Contributions to EPF & Pension Funds | ₹0.86 Cr | ₹0.83 Cr | ₹0.76 Cr | ₹0.94 Cr | ₹0.84 Cr |
Workmen and Staff Welfare Expenses | ₹0.06 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.06 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹1.77 Cr | ₹1.51 Cr | ₹1.15 Cr | ₹1.53 Cr | ₹1.51 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.62 Cr | ₹0.41 Cr | ₹0.37 Cr | ₹0.43 Cr | ₹0.39 Cr |
Repairs and Maintenance | ₹0.25 Cr | ₹0.36 Cr | ₹0.25 Cr | ₹0.18 Cr | ₹0.14 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.89 Cr | ₹0.74 Cr | ₹0.53 Cr | ₹0.92 Cr | ₹0.98 Cr |
General and Administration Expenses | ₹1.23 Cr | ₹1.06 Cr | ₹0.83 Cr | ₹0.93 Cr | ₹0.97 Cr |
Rent , Rates & Taxes | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.09 Cr |
Insurance | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.04 Cr |
Printing and stationery | ₹0.04 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.04 Cr |
Professional and legal fees | ₹0.46 Cr | ₹0.44 Cr | ₹0.38 Cr | ₹0.23 Cr | ₹0.22 Cr |
Traveling and conveyance | ₹0.40 Cr | ₹0.25 Cr | ₹0.14 Cr | ₹0.39 Cr | ₹0.41 Cr |
Other Administration | ₹0.16 Cr | ₹0.18 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.18 Cr |
Selling and Distribution Expenses | ₹2.08 Cr | ₹2.35 Cr | ₹1.20 Cr | ₹0.82 Cr | ₹0.76 Cr |
Advertisement & Sales Promotion | ₹0.17 Cr | ₹0.13 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.03 Cr |
Sales Commissions & Incentives | ₹0.75 Cr | ₹1.38 Cr | ₹0.46 Cr | ₹0.56 Cr | ₹0.41 Cr |
Freight and Forwarding | ₹0.13 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.07 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.03 Cr | ₹0.73 Cr | ₹0.65 Cr | ₹0.16 Cr | ₹0.25 Cr |
Miscellaneous Expenses | ₹0.41 Cr | ₹0.32 Cr | ₹0.49 Cr | ₹0.32 Cr | ₹0.70 Cr |
Bad debts /advances written off | ₹0.15 Cr | ₹0.16 Cr | ₹0.31 Cr | ₹0.11 Cr | ₹0.62 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | ₹0.05 Cr | ₹0.00 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.26 Cr | ₹0.16 Cr | ₹0.18 Cr | ₹0.16 Cr | ₹0.08 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹34 Cr | ₹28 Cr | ₹24 Cr | ₹22 Cr | ₹24 Cr |
Operating Profit (Excl OI) | ₹12 Cr | ₹6.21 Cr | ₹4.76 Cr | ₹3.31 Cr | ₹2.97 Cr |
Other Income | ₹1.27 Cr | ₹1.58 Cr | ₹1.36 Cr | ₹1.68 Cr | ₹1.12 Cr |
Interest Received | ₹1.21 Cr | ₹1.32 Cr | ₹1.26 Cr | ₹1.23 Cr | ₹1.07 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.06 Cr | ₹0.00 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr |
Others | ₹0.05 Cr | ₹0.25 Cr | ₹0.03 Cr | ₹0.44 Cr | ₹0.04 Cr |
Operating Profit | ₹14 Cr | ₹7.79 Cr | ₹6.12 Cr | ₹4.98 Cr | ₹4.09 Cr |
Interest | ₹0.04 Cr | ₹0.04 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.06 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.04 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.06 Cr |
Other Interest | - | ₹0.00 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.00 Cr |
PBDT | ₹14 Cr | ₹7.75 Cr | ₹6.04 Cr | ₹4.92 Cr | ₹4.03 Cr |
Depreciation | ₹0.74 Cr | ₹0.67 Cr | ₹0.64 Cr | ₹0.66 Cr | ₹0.70 Cr |
Profit Before Taxation & Exceptional Items | ₹13 Cr | ₹7.08 Cr | ₹5.40 Cr | ₹4.26 Cr | ₹3.33 Cr |
Exceptional Income / Expenses | - | ₹0.33 Cr | - | - | - |
Profit Before Tax | ₹13 Cr | ₹7.42 Cr | ₹5.40 Cr | ₹4.26 Cr | ₹3.33 Cr |
Provision for Tax | ₹3.25 Cr | ₹1.94 Cr | ₹1.41 Cr | ₹1.07 Cr | ₹0.94 Cr |
Current Income Tax | ₹3.37 Cr | ₹1.88 Cr | ₹1.36 Cr | ₹1.14 Cr | ₹0.89 Cr |
Deferred Tax | ₹-0.05 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹-0.17 Cr | ₹0.05 Cr |
Other taxes | ₹-0.07 Cr | - | ₹0.00 Cr | ₹0.10 Cr | ₹0.00 Cr |
Profit After Tax | ₹9.62 Cr | ₹5.48 Cr | ₹3.99 Cr | ₹3.19 Cr | ₹2.39 Cr |
Extra items | ₹-0.01 Cr | - | - | ₹-0.21 Cr | ₹-0.02 Cr |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹-0.01 Cr | ₹0.26 Cr | ₹0.41 Cr | - | - |
Consolidated Net Profit | ₹9.60 Cr | ₹5.74 Cr | ₹4.40 Cr | ₹2.98 Cr | ₹2.37 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹26 Cr | ₹23 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Appropriations | ₹36 Cr | ₹29 Cr | ₹24 Cr | ₹23 Cr | ₹22 Cr |
General Reserves | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.73 Cr | ₹1.60 Cr | - | ₹1.42 Cr | ₹1.04 Cr |
Equity Dividend % | ₹45.00 | ₹35.00 | ₹32.50 | ₹22.50 | ₹20.00 |
Earnings Per Share | ₹19.49 | ₹11.65 | ₹8.93 | ₹6.48 | ₹4.85 |
Adjusted EPS | ₹19.49 | ₹11.65 | ₹8.93 | ₹6.48 | ₹4.85 |
Compare Income Statement of peers of FLUIDOMAT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
FLUIDOMAT | ₹497.0 Cr | 1.3% | 26.4% | 62.9% | Stock Analytics | |
BHARAT ELECTRONICS | ₹208,146.0 Cr | 0.4% | -4.9% | 68.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹78,642.4 Cr | 0.1% | -5% | 35.7% | Stock Analytics | |
THERMAX | ₹46,747.4 Cr | -5.7% | -4.8% | 42.6% | Stock Analytics | |
TRIVENI TURBINE | ₹23,495.9 Cr | -0.9% | -10.4% | 83.6% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹14,760.3 Cr | -0.2% | -7.9% | 55.5% | Stock Analytics |
FLUIDOMAT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
FLUIDOMAT | 1.3% |
26.4% |
62.9% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses