GMM PFAUDLER
|
GMM PFAUDLER Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,468 Cr | ₹3,188 Cr | ₹2,550 Cr | ₹1,011 Cr | ₹592 Cr |
Sales | ₹3,446 Cr | ₹3,150 Cr | ₹2,530 Cr | ₹1,005 Cr | ₹588 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹22 Cr | ₹38 Cr | ₹20 Cr | ₹6.16 Cr | ₹4.54 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,446 Cr | ₹3,178 Cr | ₹2,541 Cr | ₹1,001 Cr | ₹591 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹131 Cr | ₹-36 Cr | ₹-31 Cr | ₹61 Cr | ₹-7.61 Cr |
Raw Material Consumed | ₹1,248 Cr | ₹1,319 Cr | ₹1,045 Cr | ₹386 Cr | ₹262 Cr |
Opening Raw Materials | ₹322 Cr | ₹258 Cr | ₹199 Cr | ₹52 Cr | ₹50 Cr |
Purchases Raw Materials | ₹1,235 Cr | ₹1,383 Cr | ₹1,104 Cr | ₹533 Cr | ₹264 Cr |
Closing Raw Materials | ₹309 Cr | ₹322 Cr | ₹258 Cr | ₹199 Cr | ₹52 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹99 Cr | ₹107 Cr | ₹93 Cr | ₹33 Cr | ₹26 Cr |
Electricity & Power | ₹99 Cr | ₹107 Cr | ₹93 Cr | ₹33 Cr | ₹26 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹904 Cr | ₹792 Cr | ₹713 Cr | ₹207 Cr | ₹88 Cr |
Salaries, Wages & Bonus | ₹709 Cr | ₹613 Cr | ₹556 Cr | ₹174 Cr | ₹77 Cr |
Contributions to EPF & Pension Funds | ₹174 Cr | ₹169 Cr | ₹152 Cr | ₹30 Cr | ₹8.74 Cr |
Workmen and Staff Welfare Expenses | ₹18 Cr | ₹6.75 Cr | ₹4.93 Cr | ₹2.62 Cr | ₹2.19 Cr |
Other Employees Cost | ₹2.41 Cr | ₹2.82 Cr | ₹0.49 Cr | - | - |
Other Manufacturing Expenses | ₹270 Cr | ₹252 Cr | ₹194 Cr | ₹94 Cr | ₹70 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹110 Cr | ₹98 Cr | ₹73 Cr | ₹47 Cr | ₹35 Cr |
Repairs and Maintenance | ₹48 Cr | ₹46 Cr | ₹39 Cr | ₹13 Cr | ₹9.06 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹112 Cr | ₹108 Cr | ₹83 Cr | ₹34 Cr | ₹26 Cr |
General and Administration Expenses | ₹202 Cr | ₹169 Cr | ₹139 Cr | ₹40 Cr | ₹17 Cr |
Rent , Rates & Taxes | ₹21 Cr | ₹16 Cr | ₹18 Cr | ₹6.61 Cr | ₹2.63 Cr |
Insurance | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹3.43 Cr | ₹1.42 Cr |
Printing and stationery | ₹21 Cr | ₹20 Cr | ₹17 Cr | ₹3.98 Cr | - |
Professional and legal fees | ₹85 Cr | ₹68 Cr | ₹58 Cr | ₹18 Cr | ₹5.26 Cr |
Traveling and conveyance | ₹46 Cr | ₹40 Cr | ₹24 Cr | ₹5.26 Cr | ₹5.48 Cr |
Other Administration | ₹9.42 Cr | ₹8.09 Cr | ₹6.85 Cr | ₹2.69 Cr | ₹2.22 Cr |
Selling and Distribution Expenses | ₹76 Cr | ₹89 Cr | ₹67 Cr | ₹24 Cr | ₹13 Cr |
Advertisement & Sales Promotion | ₹8.81 Cr | ₹3.78 Cr | ₹2.15 Cr | ₹0.96 Cr | ₹2.04 Cr |
Sales Commissions & Incentives | ₹12 Cr | ₹12 Cr | ₹18 Cr | ₹3.05 Cr | ₹0.44 Cr |
Freight and Forwarding | ₹55 Cr | ₹73 Cr | ₹47 Cr | ₹20 Cr | ₹11 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹44 Cr | ₹57 Cr | ₹37 Cr | ₹17 Cr | ₹12 Cr |
Bad debts /advances written off | ₹0.73 Cr | ₹0.67 Cr | ₹0.58 Cr | - | - |
Provision for doubtful debts | ₹4.01 Cr | ₹3.81 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.36 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.25 Cr |
Losson foreign exchange fluctuations | - | - | ₹0.94 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | ₹0.12 Cr | ₹0.80 Cr |
Other Miscellaneous Expenses | ₹39 Cr | ₹53 Cr | ₹35 Cr | ₹16 Cr | ₹10 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,973 Cr | ₹2,748 Cr | ₹2,257 Cr | ₹862 Cr | ₹480 Cr |
Operating Profit (Excl OI) | ₹473 Cr | ₹429 Cr | ₹284 Cr | ₹139 Cr | ₹111 Cr |
Other Income | ₹23 Cr | ₹52 Cr | ₹6.99 Cr | ₹23 Cr | ₹5.76 Cr |
Interest Received | ₹2.16 Cr | ₹0.05 Cr | ₹0.22 Cr | ₹3.46 Cr | ₹0.47 Cr |
Dividend Received | - | - | - | - | ₹0.00 Cr |
Profit on sale of Fixed Assets | ₹0.54 Cr | ₹23 Cr | ₹0.50 Cr | ₹0.37 Cr | - |
Profits on sale of Investments | - | ₹0.08 Cr | ₹0.06 Cr | - | ₹1.21 Cr |
Provision Written Back | ₹3.31 Cr | - | ₹0.26 Cr | - | - |
Foreign Exchange Gains | ₹2.06 Cr | ₹22 Cr | - | ₹13 Cr | ₹0.95 Cr |
Others | ₹15 Cr | ₹6.42 Cr | ₹5.95 Cr | ₹6.79 Cr | ₹3.13 Cr |
Operating Profit | ₹497 Cr | ₹481 Cr | ₹291 Cr | ₹162 Cr | ₹117 Cr |
Interest | ₹95 Cr | ₹67 Cr | ₹25 Cr | ₹10 Cr | ₹3.49 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹10 Cr | ₹6.86 Cr | ₹6.95 Cr | ₹2.19 Cr | ₹1.12 Cr |
Other Interest | ₹85 Cr | ₹60 Cr | ₹18 Cr | ₹7.99 Cr | ₹2.37 Cr |
PBDT | ₹402 Cr | ₹414 Cr | ₹266 Cr | ₹152 Cr | ₹113 Cr |
Depreciation | ₹147 Cr | ₹122 Cr | ₹133 Cr | ₹50 Cr | ₹21 Cr |
Profit Before Taxation & Exceptional Items | ₹255 Cr | ₹293 Cr | ₹133 Cr | ₹102 Cr | ₹92 Cr |
Exceptional Income / Expenses | - | ₹-22 Cr | - | ₹-34 Cr | - |
Profit Before Tax | ₹255 Cr | ₹271 Cr | ₹133 Cr | ₹68 Cr | ₹92 Cr |
Provision for Tax | ₹81 Cr | ₹61 Cr | ₹58 Cr | ₹4.51 Cr | ₹21 Cr |
Current Income Tax | ₹95 Cr | ₹82 Cr | ₹58 Cr | ₹31 Cr | ₹21 Cr |
Deferred Tax | ₹-13 Cr | ₹-21 Cr | ₹0.60 Cr | ₹-22 Cr | ₹-0.16 Cr |
Other taxes | - | ₹-0.68 Cr | ₹-0.58 Cr | ₹-3.95 Cr | - |
Profit After Tax | ₹174 Cr | ₹210 Cr | ₹75 Cr | ₹64 Cr | ₹71 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹4.81 Cr | ₹-47 Cr | ₹9.69 Cr | ₹9.89 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹179 Cr | ₹164 Cr | ₹85 Cr | ₹73 Cr | ₹71 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹542 Cr | ₹473 Cr | ₹364 Cr | ₹279 Cr | ₹212 Cr |
Appropriations | ₹721 Cr | ₹636 Cr | ₹449 Cr | ₹352 Cr | ₹283 Cr |
General Reserves | - | - | ₹2.11 Cr | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹0.90 Cr |
Other Appropriation | ₹18 Cr | ₹90 Cr | ₹-31 Cr | ₹-16 Cr | ₹-0.38 Cr |
Equity Dividend % | ₹100.00 | ₹100.00 | ₹300.00 | ₹250.00 | ₹250.00 |
Earnings Per Share | ₹39.80 | ₹36.37 | ₹58.25 | ₹50.30 | ₹48.67 |
Adjusted EPS | ₹39.80 | ₹36.37 | ₹19.42 | ₹16.77 | ₹16.22 |
Compare Income Statement of peers of GMM PFAUDLER
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GMM PFAUDLER | ₹4,661.8 Cr | 2.3% | -5.4% | -21.8% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹74,655.4 Cr | -0.8% | 11.5% | -13.3% | Stock Analytics | |
THERMAX | ₹42,333.9 Cr | -2.8% | 10.7% | -17.5% | Stock Analytics | |
JYOTI CNC AUTOMATION | ₹23,254.0 Cr | -3.3% | 18.8% | 37.8% | Stock Analytics | |
TRIVENI TURBINE | ₹16,485.1 Cr | -7.7% | 6.6% | -3.4% | Stock Analytics | |
KIRLOSKAR BROTHERS | ₹13,481.2 Cr | -0.8% | 10.2% | 57% | Stock Analytics |
GMM PFAUDLER Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GMM PFAUDLER | 2.3% |
-5.4% |
-21.8% |
SENSEX | -2.9% |
3.1% |
1.8% |
You may also like the below Video Courses