INDIAN METALS & FERRO ALLOYS
|
INDIAN METALS & FERRO ALLOYS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,676 Cr | ₹2,603 Cr | ₹1,844 Cr | ₹1,612 Cr | ₹1,634 Cr |
Sales | ₹2,639 Cr | ₹2,565 Cr | ₹1,808 Cr | ₹1,561 Cr | ₹1,581 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹37 Cr | ₹38 Cr | ₹37 Cr | ₹51 Cr | ₹53 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,676 Cr | ₹2,603 Cr | ₹1,844 Cr | ₹1,612 Cr | ₹1,634 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-17 Cr | ₹-11 Cr | ₹27 Cr | ₹0.35 Cr | ₹-48 Cr |
Raw Material Consumed | ₹1,475 Cr | ₹1,108 Cr | ₹908 Cr | ₹940 Cr | ₹824 Cr |
Opening Raw Materials | ₹325 Cr | ₹213 Cr | ₹206 Cr | ₹280 Cr | ₹255 Cr |
Purchases Raw Materials | ₹1,525 Cr | ₹1,220 Cr | ₹915 Cr | ₹866 Cr | ₹849 Cr |
Closing Raw Materials | ₹376 Cr | ₹325 Cr | ₹213 Cr | ₹206 Cr | ₹280 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹40 Cr | ₹50 Cr | ₹67 Cr | ₹38 Cr | ₹56 Cr |
Electricity & Power | ₹40 Cr | ₹50 Cr | ₹67 Cr | ₹38 Cr | ₹56 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹196 Cr | ₹207 Cr | ₹166 Cr | ₹155 Cr | ₹162 Cr |
Salaries, Wages & Bonus | ₹179 Cr | ₹189 Cr | ₹150 Cr | ₹139 Cr | ₹146 Cr |
Contributions to EPF & Pension Funds | ₹12 Cr | ₹13 Cr | ₹12 Cr | ₹13 Cr | ₹12 Cr |
Workmen and Staff Welfare Expenses | ₹6.05 Cr | ₹5.13 Cr | ₹3.65 Cr | ₹3.76 Cr | ₹4.10 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹182 Cr | ₹148 Cr | ₹124 Cr | ₹121 Cr | ₹109 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹79 Cr | ₹60 Cr | ₹49 Cr | ₹47 Cr | ₹41 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹102 Cr | ₹88 Cr | ₹75 Cr | ₹74 Cr | ₹68 Cr |
General and Administration Expenses | ₹107 Cr | ₹101 Cr | ₹91 Cr | ₹102 Cr | ₹104 Cr |
Rent , Rates & Taxes | ₹68 Cr | ₹64 Cr | ₹59 Cr | ₹63 Cr | ₹56 Cr |
Insurance | ₹7.07 Cr | ₹6.79 Cr | ₹6.87 Cr | ₹7.05 Cr | ₹5.25 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹7.14 Cr | ₹7.32 Cr | ₹6.11 Cr | ₹9.31 Cr | ₹21 Cr |
Traveling and conveyance | ₹6.81 Cr | ₹4.88 Cr | ₹2.79 Cr | ₹6.03 Cr | ₹8.45 Cr |
Other Administration | ₹18 Cr | ₹18 Cr | ₹16 Cr | ₹16 Cr | ₹13 Cr |
Selling and Distribution Expenses | ₹141 Cr | ₹165 Cr | ₹105 Cr | ₹88 Cr | ₹84 Cr |
Advertisement & Sales Promotion | ₹1.83 Cr | ₹1.44 Cr | ₹0.29 Cr | ₹1.71 Cr | ₹1.51 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹110 Cr | ₹136 Cr | ₹77 Cr | ₹62 Cr | ₹61 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹29 Cr | ₹28 Cr | ₹28 Cr | ₹24 Cr | ₹21 Cr |
Miscellaneous Expenses | ₹65 Cr | ₹31 Cr | ₹27 Cr | ₹79 Cr | ₹72 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹3.32 Cr | ₹1.00 Cr | - | ₹18 Cr | ₹0.03 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹3.08 Cr | - |
Losson foreign exchange fluctuations | ₹18 Cr | - | - | ₹19 Cr | ₹37 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹44 Cr | ₹30 Cr | ₹27 Cr | ₹39 Cr | ₹35 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,188 Cr | ₹1,800 Cr | ₹1,516 Cr | ₹1,523 Cr | ₹1,361 Cr |
Operating Profit (Excl OI) | ₹488 Cr | ₹803 Cr | ₹329 Cr | ₹89 Cr | ₹272 Cr |
Other Income | ₹24 Cr | ₹24 Cr | ₹65 Cr | ₹21 Cr | ₹19 Cr |
Interest Received | ₹6.43 Cr | ₹2.23 Cr | ₹4.34 Cr | ₹6.85 Cr | ₹4.05 Cr |
Dividend Received | - | - | - | ₹0.27 Cr | ₹0.26 Cr |
Profit on sale of Fixed Assets | ₹1.22 Cr | ₹0.14 Cr | ₹7.35 Cr | - | - |
Profits on sale of Investments | ₹5.42 Cr | ₹9.11 Cr | ₹3.13 Cr | ₹5.24 Cr | ₹8.63 Cr |
Provision Written Back | ₹1.35 Cr | ₹0.01 Cr | ₹1.26 Cr | ₹7.22 Cr | ₹1.87 Cr |
Foreign Exchange Gains | - | ₹7.18 Cr | ₹15 Cr | - | - |
Others | ₹9.89 Cr | ₹5.11 Cr | ₹34 Cr | ₹1.66 Cr | ₹4.36 Cr |
Operating Profit | ₹513 Cr | ₹827 Cr | ₹394 Cr | ₹110 Cr | ₹292 Cr |
Interest | ₹66 Cr | ₹59 Cr | ₹61 Cr | ₹97 Cr | ₹94 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.93 Cr | ₹31 Cr | ₹46 Cr | ₹51 Cr | ₹60 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹6.54 Cr | ₹7.74 Cr | ₹4.84 Cr | ₹5.01 Cr | ₹5.03 Cr |
Other Interest | ₹58 Cr | ₹20 Cr | ₹10 Cr | ₹41 Cr | ₹29 Cr |
PBDT | ₹447 Cr | ₹768 Cr | ₹333 Cr | ₹13 Cr | ₹198 Cr |
Depreciation | ₹107 Cr | ₹110 Cr | ₹104 Cr | ₹104 Cr | ₹98 Cr |
Profit Before Taxation & Exceptional Items | ₹340 Cr | ₹658 Cr | ₹228 Cr | ₹-91 Cr | ₹100 Cr |
Exceptional Income / Expenses | ₹-16 Cr | - | - | - | ₹-81 Cr |
Profit Before Tax | ₹324 Cr | ₹658 Cr | ₹228 Cr | ₹-91 Cr | ₹19 Cr |
Provision for Tax | ₹98 Cr | ₹150 Cr | ₹61 Cr | ₹-25 Cr | ₹20 Cr |
Current Income Tax | ₹70 Cr | ₹179 Cr | ₹47 Cr | ₹0.75 Cr | ₹28 Cr |
Deferred Tax | ₹-1.09 Cr | ₹-28 Cr | ₹14 Cr | ₹-24 Cr | ₹-8.15 Cr |
Other taxes | ₹29 Cr | ₹-0.38 Cr | - | ₹-1.69 Cr | - |
Profit After Tax | ₹226 Cr | ₹508 Cr | ₹167 Cr | ₹-66 Cr | ₹-0.58 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.52 Cr | ₹-0.46 Cr | ₹-0.43 Cr | ₹-0.52 Cr | ₹-0.44 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹225 Cr | ₹507 Cr | ₹167 Cr | ₹-66 Cr | ₹-1.02 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,211 Cr | ₹738 Cr | ₹580 Cr | ₹667 Cr | ₹719 Cr |
Appropriations | ₹1,436 Cr | ₹1,245 Cr | ₹747 Cr | ₹601 Cr | ₹718 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹41 Cr | ₹21 Cr | ₹0.86 Cr | ₹20 Cr | ₹51 Cr |
Equity Dividend % | ₹100.00 | ₹125.00 | ₹100.00 | - | ₹50.00 |
Earnings Per Share | ₹41.75 | ₹94.00 | ₹61.73 | ₹-24.64 | ₹-0.78 |
Adjusted EPS | ₹41.75 | ₹94.00 | ₹30.87 | ₹-12.32 | ₹-0.39 |
Compare Income Statement of peers of INDIAN METALS & FERRO ALLOYS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
INDIAN METALS & FERRO ALLOYS | ₹4,407.5 Cr | 5.6% | 22.5% | 67.9% | Stock Analytics | |
MAITHAN ALLOYS | ₹3,106.5 Cr | -2.5% | 6.4% | 1.2% | Stock Analytics | |
SHYAM CENTURY FERROUS | ₹307.2 Cr | 1.1% | -14.3% | -33.2% | Stock Analytics | |
NAGPUR POWER & INDUSTRIES | ₹177.3 Cr | 6.4% | 10% | 22% | Stock Analytics | |
INDSIL HYDRO POWER AND MANGANESE | ₹141.3 Cr | 4.7% | -2.5% | 21.1% | Stock Analytics | |
FACOR ALLOYS | ₹111.3 Cr | -7% | -0.5% | -31.9% | Stock Analytics |
INDIAN METALS & FERRO ALLOYS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
INDIAN METALS & FERRO ALLOYS | 5.6% |
22.5% |
67.9% |
SENSEX | 3.3% |
-0.1% |
21.8% |
You may also like the below Video Courses