GENUS POWER INFRASTRUCTURES
|
GENUS POWER INFRASTRUCTURES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,201 Cr | ₹808 Cr | ₹685 Cr | ₹609 Cr | ₹1,060 Cr |
Sales | ₹972 Cr | ₹759 Cr | ₹634 Cr | ₹529 Cr | ₹1,007 Cr |
Job Work/ Contract Receipts | ₹2.08 Cr | ₹21 Cr | ₹2.27 Cr | ₹8.13 Cr | ₹18 Cr |
Processing Charges / Service Income | ₹213 Cr | ₹26 Cr | ₹41 Cr | ₹53 Cr | ₹32 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹13 Cr | ₹3.48 Cr | ₹8.16 Cr | ₹18 Cr | ₹4.23 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,201 Cr | ₹808 Cr | ₹685 Cr | ₹609 Cr | ₹1,060 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-157 Cr | ₹-41 Cr | ₹-7.15 Cr | ₹-5.41 Cr | ₹18 Cr |
Raw Material Consumed | ₹874 Cr | ₹561 Cr | ₹442 Cr | ₹356 Cr | ₹646 Cr |
Opening Raw Materials | ₹162 Cr | ₹138 Cr | ₹103 Cr | ₹82 Cr | ₹119 Cr |
Purchases Raw Materials | ₹915 Cr | ₹585 Cr | ₹477 Cr | ₹377 Cr | ₹608 Cr |
Closing Raw Materials | ₹203 Cr | ₹162 Cr | ₹138 Cr | ₹103 Cr | ₹82 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹7.26 Cr | ₹5.78 Cr | ₹4.94 Cr | ₹3.34 Cr | ₹6.05 Cr |
Electricity & Power | ₹7.26 Cr | ₹5.78 Cr | ₹4.94 Cr | ₹3.34 Cr | ₹6.05 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹165 Cr | ₹124 Cr | ₹107 Cr | ₹88 Cr | ₹109 Cr |
Salaries, Wages & Bonus | ₹151 Cr | ₹113 Cr | ₹97 Cr | ₹79 Cr | ₹101 Cr |
Contributions to EPF & Pension Funds | ₹6.33 Cr | ₹5.07 Cr | ₹4.23 Cr | ₹3.62 Cr | ₹3.90 Cr |
Workmen and Staff Welfare Expenses | ₹4.77 Cr | ₹3.15 Cr | ₹2.37 Cr | ₹2.72 Cr | ₹3.09 Cr |
Other Employees Cost | ₹3.20 Cr | ₹2.58 Cr | ₹2.53 Cr | ₹2.06 Cr | ₹1.21 Cr |
Other Manufacturing Expenses | ₹17 Cr | ₹13 Cr | ₹11 Cr | ₹7.92 Cr | ₹10 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹12 Cr | ₹8.48 Cr | ₹7.36 Cr | ₹5.58 Cr | ₹7.21 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹5.07 Cr | ₹4.51 Cr | ₹3.63 Cr | ₹2.34 Cr | ₹2.94 Cr |
General and Administration Expenses | ₹46 Cr | ₹25 Cr | ₹23 Cr | ₹20 Cr | ₹28 Cr |
Rent , Rates & Taxes | ₹7.88 Cr | ₹4.54 Cr | ₹6.02 Cr | ₹7.71 Cr | ₹8.33 Cr |
Insurance | ₹2.45 Cr | ₹1.99 Cr | ₹2.21 Cr | ₹2.43 Cr | ₹2.43 Cr |
Printing and stationery | ₹1.08 Cr | ₹0.87 Cr | ₹0.85 Cr | ₹0.80 Cr | ₹0.92 Cr |
Professional and legal fees | ₹17 Cr | ₹5.55 Cr | ₹5.84 Cr | ₹3.07 Cr | ₹5.05 Cr |
Traveling and conveyance | ₹17 Cr | ₹11 Cr | ₹7.88 Cr | ₹5.95 Cr | ₹10 Cr |
Other Administration | ₹0.76 Cr | ₹0.78 Cr | ₹0.54 Cr | ₹0.54 Cr | ₹0.65 Cr |
Selling and Distribution Expenses | ₹69 Cr | ₹31 Cr | ₹17 Cr | ₹8.05 Cr | ₹17 Cr |
Advertisement & Sales Promotion | ₹26 Cr | ₹11 Cr | ₹9.65 Cr | ₹2.55 Cr | ₹9.64 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹15 Cr | ₹9.39 Cr | ₹7.82 Cr | ₹5.50 Cr | ₹7.62 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹27 Cr | ₹10 Cr | - | - | - |
Miscellaneous Expenses | ₹44 Cr | ₹24 Cr | ₹27 Cr | ₹29 Cr | ₹71 Cr |
Bad debts /advances written off | ₹2.27 Cr | - | ₹2.69 Cr | ₹5.16 Cr | ₹11 Cr |
Provision for doubtful debts | ₹3.79 Cr | ₹1.97 Cr | ₹5.34 Cr | ₹4.18 Cr | ₹5.61 Cr |
Losson disposal of fixed assets(net) | ₹0.39 Cr | ₹0.15 Cr | ₹0.05 Cr | ₹1.32 Cr | ₹1.67 Cr |
Losson foreign exchange fluctuations | - | ₹1.78 Cr | - | - | ₹2.90 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹38 Cr | ₹20 Cr | ₹19 Cr | ₹18 Cr | ₹50 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,066 Cr | ₹741 Cr | ₹625 Cr | ₹507 Cr | ₹905 Cr |
Operating Profit (Excl OI) | ₹135 Cr | ₹67 Cr | ₹60 Cr | ₹102 Cr | ₹156 Cr |
Other Income | ₹84 Cr | ₹25 Cr | ₹59 Cr | ₹45 Cr | ₹16 Cr |
Interest Received | ₹42 Cr | ₹24 Cr | ₹19 Cr | ₹15 Cr | ₹13 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | ₹0.38 Cr | ₹1.22 Cr |
Foreign Exchange Gains | ₹6.96 Cr | - | ₹3.16 Cr | ₹3.70 Cr | - |
Others | ₹35 Cr | ₹1.16 Cr | ₹37 Cr | ₹26 Cr | ₹2.32 Cr |
Operating Profit | ₹219 Cr | ₹92 Cr | ₹119 Cr | ₹147 Cr | ₹172 Cr |
Interest | ₹58 Cr | ₹29 Cr | ₹26 Cr | ₹24 Cr | ₹33 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹34 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹24 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹13 Cr | ₹9.01 Cr | ₹9.29 Cr | ₹8.18 Cr | ₹8.53 Cr |
Other Interest | ₹10 Cr | ₹2.41 Cr | ₹0.39 Cr | ₹0.37 Cr | ₹0.32 Cr |
PBDT | ₹161 Cr | ₹64 Cr | ₹93 Cr | ₹123 Cr | ₹139 Cr |
Depreciation | ₹21 Cr | ₹19 Cr | ₹20 Cr | ₹22 Cr | ₹22 Cr |
Profit Before Taxation & Exceptional Items | ₹140 Cr | ₹45 Cr | ₹73 Cr | ₹101 Cr | ₹117 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹140 Cr | ₹45 Cr | ₹73 Cr | ₹101 Cr | ₹117 Cr |
Provision for Tax | ₹39 Cr | ₹15 Cr | ₹15 Cr | ₹31 Cr | ₹43 Cr |
Current Income Tax | ₹37 Cr | ₹17 Cr | ₹15 Cr | ₹28 Cr | ₹47 Cr |
Deferred Tax | ₹1.98 Cr | ₹-1.60 Cr | ₹0.65 Cr | ₹1.13 Cr | ₹-5.16 Cr |
Other taxes | ₹-0.07 Cr | ₹-0.14 Cr | ₹-0.67 Cr | ₹1.67 Cr | ₹1.79 Cr |
Profit After Tax | ₹101 Cr | ₹30 Cr | ₹58 Cr | ₹70 Cr | ₹73 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | ₹-14 Cr | ₹-0.67 Cr | ₹-0.93 Cr | ₹-1.10 Cr | ₹-0.85 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹87 Cr | ₹29 Cr | ₹57 Cr | ₹69 Cr | ₹73 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹741 Cr | ₹717 Cr | ₹671 Cr | ₹604 Cr | ₹549 Cr |
Appropriations | ₹828 Cr | ₹746 Cr | ₹729 Cr | ₹673 Cr | ₹621 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹20 Cr | ₹4.97 Cr | ₹11 Cr | ₹1.88 Cr | ₹17 Cr |
Equity Dividend % | ₹60.00 | ₹75.00 | ₹25.00 | ₹50.00 | ₹10.00 |
Earnings Per Share | ₹3.14 | ₹1.26 | ₹2.50 | ₹2.98 | ₹3.16 |
Adjusted EPS | ₹3.14 | ₹1.26 | ₹2.50 | ₹2.98 | ₹3.16 |
Compare Income Statement of peers of GENUS POWER INFRASTRUCTURES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GENUS POWER INFRASTRUCTURES | ₹11,344.6 Cr | -3.8% | -10.3% | 45.7% | Stock Analytics | |
BHARAT ELECTRONICS | ₹197,291.0 Cr | -4.3% | -14.5% | 39.8% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹68,701.1 Cr | -11.2% | -18.7% | -3.5% | Stock Analytics | |
THERMAX | ₹44,535.3 Cr | -6.1% | -22.1% | 14.1% | Stock Analytics | |
TRIVENI TURBINE | ₹21,836.6 Cr | -7.2% | -14.7% | 71.7% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹13,660.2 Cr | -4.9% | -15.8% | 32.7% | Stock Analytics |
GENUS POWER INFRASTRUCTURES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GENUS POWER INFRASTRUCTURES | -3.8% |
-10.3% |
45.7% |
SENSEX | -2.2% |
-5.9% |
7.2% |
You may also like the below Video Courses