GODAWARI POWER AND ISPAT
|
GODAWARI POWER AND ISPAT Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹5,753 Cr | ₹5,399 Cr | ₹3,958 Cr | ₹3,289 Cr | ₹3,322 Cr |
Sales | ₹5,691 Cr | ₹5,309 Cr | ₹3,937 Cr | ₹3,147 Cr | ₹3,183 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹9.81 Cr | ₹5.25 Cr | ₹3.10 Cr | ₹17 Cr | ₹17 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹52 Cr | ₹85 Cr | ₹17 Cr | ₹124 Cr | ₹121 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹5,753 Cr | ₹5,399 Cr | ₹3,958 Cr | ₹3,289 Cr | ₹3,322 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-2.27 Cr | ₹-63 Cr | ₹-4.48 Cr | ₹45 Cr | ₹-69 Cr |
Raw Material Consumed | ₹3,337 Cr | ₹2,454 Cr | ₹1,852 Cr | ₹1,770 Cr | ₹1,904 Cr |
Opening Raw Materials | ₹547 Cr | ₹288 Cr | ₹339 Cr | ₹365 Cr | ₹258 Cr |
Purchases Raw Materials | ₹2,885 Cr | ₹2,560 Cr | ₹1,749 Cr | ₹1,655 Cr | ₹1,951 Cr |
Closing Raw Materials | ₹470 Cr | ₹547 Cr | ₹288 Cr | ₹339 Cr | ₹365 Cr |
Other Direct Purchases / Brought in cost | ₹376 Cr | ₹154 Cr | ₹52 Cr | ₹88 Cr | ₹59 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹362 Cr | ₹248 Cr | ₹221 Cr | ₹243 Cr | ₹228 Cr |
Electricity & Power | ₹358 Cr | ₹245 Cr | ₹217 Cr | ₹239 Cr | ₹225 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹4.60 Cr | ₹3.78 Cr | ₹3.50 Cr | ₹3.61 Cr | ₹3.29 Cr |
Employee Cost | ₹207 Cr | ₹151 Cr | ₹134 Cr | ₹130 Cr | ₹118 Cr |
Salaries, Wages & Bonus | ₹177 Cr | ₹129 Cr | ₹119 Cr | ₹114 Cr | ₹104 Cr |
Contributions to EPF & Pension Funds | ₹15 Cr | ₹9.76 Cr | ₹6.40 Cr | ₹7.73 Cr | ₹6.93 Cr |
Workmen and Staff Welfare Expenses | ₹8.27 Cr | ₹7.32 Cr | ₹5.07 Cr | ₹6.05 Cr | ₹4.57 Cr |
Other Employees Cost | ₹5.87 Cr | ₹4.18 Cr | ₹3.40 Cr | ₹2.88 Cr | ₹1.59 Cr |
Other Manufacturing Expenses | ₹366 Cr | ₹323 Cr | ₹261 Cr | ₹249 Cr | ₹220 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹31 Cr | ₹27 Cr | ₹20 Cr | ₹23 Cr | ₹18 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹335 Cr | ₹296 Cr | ₹241 Cr | ₹226 Cr | ₹202 Cr |
General and Administration Expenses | ₹56 Cr | ₹57 Cr | ₹42 Cr | ₹39 Cr | ₹37 Cr |
Rent , Rates & Taxes | ₹21 Cr | ₹12 Cr | ₹9.46 Cr | ₹10 Cr | ₹9.75 Cr |
Insurance | ₹7.76 Cr | ₹8.25 Cr | ₹4.61 Cr | ₹2.89 Cr | ₹1.40 Cr |
Printing and stationery | ₹0.51 Cr | ₹0.34 Cr | ₹0.28 Cr | ₹0.42 Cr | ₹0.39 Cr |
Professional and legal fees | ₹7.11 Cr | ₹15 Cr | ₹7.64 Cr | ₹4.30 Cr | ₹7.25 Cr |
Traveling and conveyance | ₹11 Cr | ₹6.46 Cr | ₹3.71 Cr | ₹5.19 Cr | ₹4.64 Cr |
Other Administration | ₹8.94 Cr | ₹15 Cr | ₹16 Cr | ₹16 Cr | ₹14 Cr |
Selling and Distribution Expenses | ₹219 Cr | ₹335 Cr | ₹275 Cr | ₹158 Cr | ₹83 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹9.78 Cr | ₹5.62 Cr | ₹4.79 Cr | ₹3.69 Cr | ₹4.44 Cr |
Freight and Forwarding | ₹201 Cr | ₹327 Cr | ₹262 Cr | ₹136 Cr | ₹52 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹7.92 Cr | ₹2.36 Cr | ₹8.40 Cr | ₹18 Cr | ₹27 Cr |
Miscellaneous Expenses | ₹45 Cr | ₹30 Cr | ₹40 Cr | ₹33 Cr | ₹11 Cr |
Bad debts /advances written off | - | - | - | ₹18 Cr | - |
Provision for doubtful debts | - | - | - | - | ₹0.28 Cr |
Losson disposal of fixed assets(net) | ₹0.80 Cr | ₹3.38 Cr | - | - | ₹0.20 Cr |
Losson foreign exchange fluctuations | ₹0.90 Cr | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹43 Cr | ₹27 Cr | ₹40 Cr | ₹15 Cr | ₹10 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,590 Cr | ₹3,536 Cr | ₹2,821 Cr | ₹2,667 Cr | ₹2,532 Cr |
Operating Profit (Excl OI) | ₹1,164 Cr | ₹1,863 Cr | ₹1,137 Cr | ₹622 Cr | ₹789 Cr |
Other Income | ₹104 Cr | ₹30 Cr | ₹3.39 Cr | ₹7.38 Cr | ₹5.83 Cr |
Interest Received | ₹56 Cr | ₹20 Cr | ₹1.77 Cr | ₹3.24 Cr | ₹3.16 Cr |
Dividend Received | ₹0.16 Cr | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.12 Cr | ₹2.35 Cr | ₹0.54 Cr | ₹1.32 Cr | - |
Profits on sale of Investments | ₹0.32 Cr | ₹0.10 Cr | - | ₹0.05 Cr | - |
Provision Written Back | ₹0.18 Cr | ₹1.04 Cr | - | ₹2.73 Cr | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹48 Cr | ₹7.12 Cr | ₹1.08 Cr | ₹0.04 Cr | ₹2.67 Cr |
Operating Profit | ₹1,268 Cr | ₹1,894 Cr | ₹1,140 Cr | ₹629 Cr | ₹795 Cr |
Interest | ₹51 Cr | ₹20 Cr | ₹115 Cr | ₹212 Cr | ₹253 Cr |
InterestonDebenture / Bonds | - | - | - | ₹1.10 Cr | ₹6.81 Cr |
Interest on Term Loan | ₹0.21 Cr | ₹5.87 Cr | ₹96 Cr | ₹189 Cr | ₹211 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹36 Cr | ₹7.64 Cr | ₹5.91 Cr | ₹6.64 Cr | ₹18 Cr |
Other Interest | ₹15 Cr | ₹6.18 Cr | ₹13 Cr | ₹16 Cr | ₹16 Cr |
PBDT | ₹1,216 Cr | ₹1,874 Cr | ₹1,025 Cr | ₹417 Cr | ₹543 Cr |
Depreciation | ₹124 Cr | ₹105 Cr | ₹109 Cr | ₹137 Cr | ₹133 Cr |
Profit Before Taxation & Exceptional Items | ₹1,093 Cr | ₹1,769 Cr | ₹916 Cr | ₹280 Cr | ₹410 Cr |
Exceptional Income / Expenses | ₹-15 Cr | ₹99 Cr | - | ₹-10 Cr | - |
Profit Before Tax | ₹1,083 Cr | ₹1,933 Cr | ₹946 Cr | ₹273 Cr | ₹414 Cr |
Provision for Tax | ₹289 Cr | ₹451 Cr | ₹307 Cr | ₹95 Cr | ₹153 Cr |
Current Income Tax | ₹253 Cr | ₹461 Cr | ₹176 Cr | ₹50 Cr | ₹91 Cr |
Deferred Tax | ₹36 Cr | ₹-9.86 Cr | ₹131 Cr | ₹46 Cr | ₹62 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹793 Cr | ₹1,482 Cr | ₹639 Cr | ₹177 Cr | ₹261 Cr |
Extra items | - | ₹-15 Cr | ₹15 Cr | - | - |
Minority Interest | ₹0.04 Cr | ₹-0.65 Cr | ₹-16 Cr | ₹-10 Cr | ₹-8.55 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹793 Cr | ₹1,467 Cr | ₹639 Cr | ₹167 Cr | ₹252 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,828 Cr | ₹1,474 Cr | ₹853 Cr | ₹672 Cr | ₹361 Cr |
Appropriations | ₹3,621 Cr | ₹2,940 Cr | ₹1,491 Cr | ₹839 Cr | ₹613 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹111 Cr | ₹95 Cr | ₹-0.30 Cr | ₹1.08 Cr | ₹-6.80 Cr |
Equity Dividend % | ₹80.00 | ₹220.00 | ₹185.00 | - | - |
Earnings Per Share | ₹61.16 | ₹111.41 | ₹187.19 | ₹48.89 | ₹73.91 |
Adjusted EPS | ₹61.16 | ₹111.41 | ₹46.80 | ₹12.22 | ₹18.48 |
Compare Income Statement of peers of GODAWARI POWER AND ISPAT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GODAWARI POWER AND ISPAT | ₹12,490.2 Cr | 2.6% | -16.2% | 19.7% | Stock Analytics | |
JSW STEEL | ₹222,096.0 Cr | 2.8% | -4.1% | 9.9% | Stock Analytics | |
TATA STEEL | ₹162,659.0 Cr | 6% | -9.8% | -5.3% | Stock Analytics | |
JINDAL STAINLESS | ₹52,198.2 Cr | 4.3% | -14.2% | 6% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹44,940.1 Cr | 8.8% | -9.2% | -6.2% | Stock Analytics | |
APL APOLLO TUBES | ₹43,521.4 Cr | 10.1% | -0.6% | -0.6% | Stock Analytics |
GODAWARI POWER AND ISPAT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GODAWARI POWER AND ISPAT | 2.6% |
-16.2% |
19.7% |
SENSEX | -1% |
-5% |
5.6% |
You may also like the below Video Courses