INTEGRA ENGINEERING INDIA
|
INTEGRA ENGINEERING INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹147 Cr | ₹133 Cr | ₹104 Cr | ₹63 Cr | ₹63 Cr |
Sales | ₹139 Cr | ₹127 Cr | ₹96 Cr | ₹60 Cr | ₹60 Cr |
Job Work/ Contract Receipts | ₹1.89 Cr | ₹0.95 Cr | ₹0.85 Cr | ₹0.83 Cr | ₹0.94 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹6.19 Cr | ₹5.65 Cr | ₹6.45 Cr | ₹2.06 Cr | ₹1.82 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹147 Cr | ₹133 Cr | ₹104 Cr | ₹63 Cr | ₹63 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.91 Cr | ₹0.64 Cr | ₹-7.65 Cr | ₹0.38 Cr | ₹-0.48 Cr |
Raw Material Consumed | ₹79 Cr | ₹73 Cr | ₹67 Cr | ₹33 Cr | ₹34 Cr |
Opening Raw Materials | ₹16 Cr | ₹16 Cr | ₹7.12 Cr | ₹5.37 Cr | ₹6.20 Cr |
Purchases Raw Materials | ₹81 Cr | ₹73 Cr | ₹74 Cr | ₹34 Cr | ₹31 Cr |
Closing Raw Materials | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹7.12 Cr | ₹5.37 Cr |
Other Direct Purchases / Brought in cost | ₹0.38 Cr | ₹0.69 Cr | ₹0.70 Cr | ₹0.46 Cr | ₹1.73 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.91 Cr | ₹1.66 Cr | ₹1.21 Cr | ₹0.88 Cr | ₹0.92 Cr |
Electricity & Power | ₹1.91 Cr | ₹1.66 Cr | ₹1.21 Cr | ₹0.88 Cr | ₹0.92 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹17 Cr | ₹13 Cr | ₹11 Cr | ₹8.11 Cr | ₹8.45 Cr |
Salaries, Wages & Bonus | ₹13 Cr | ₹9.87 Cr | ₹8.28 Cr | ₹6.68 Cr | ₹6.64 Cr |
Contributions to EPF & Pension Funds | ₹1.13 Cr | ₹0.85 Cr | ₹0.74 Cr | ₹0.60 Cr | ₹0.51 Cr |
Workmen and Staff Welfare Expenses | ₹2.32 Cr | ₹2.26 Cr | ₹1.76 Cr | ₹0.76 Cr | ₹1.21 Cr |
Other Employees Cost | - | ₹0.01 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.09 Cr |
Other Manufacturing Expenses | ₹20 Cr | ₹18 Cr | ₹14 Cr | ₹8.66 Cr | ₹7.64 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹12 Cr | ₹10 Cr | ₹8.46 Cr | ₹5.28 Cr | ₹4.92 Cr |
Repairs and Maintenance | ₹0.50 Cr | ₹1.03 Cr | ₹0.46 Cr | ₹0.46 Cr | ₹0.67 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹7.41 Cr | ₹6.50 Cr | ₹5.30 Cr | ₹2.92 Cr | ₹2.05 Cr |
General and Administration Expenses | ₹3.94 Cr | ₹3.23 Cr | ₹1.94 Cr | ₹1.92 Cr | ₹2.18 Cr |
Rent , Rates & Taxes | ₹0.12 Cr | ₹0.20 Cr | ₹0.18 Cr | ₹0.33 Cr | ₹0.19 Cr |
Insurance | ₹0.45 Cr | ₹0.34 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.94 Cr | ₹0.80 Cr | ₹0.56 Cr | ₹0.50 Cr | ₹0.60 Cr |
Traveling and conveyance | ₹0.91 Cr | ₹0.59 Cr | ₹0.23 Cr | ₹0.19 Cr | ₹0.56 Cr |
Other Administration | ₹1.52 Cr | ₹1.30 Cr | ₹0.77 Cr | ₹0.69 Cr | ₹0.62 Cr |
Selling and Distribution Expenses | ₹1.42 Cr | ₹1.17 Cr | ₹1.21 Cr | ₹1.02 Cr | ₹0.88 Cr |
Advertisement & Sales Promotion | - | - | ₹0.88 Cr | ₹0.00 Cr | ₹0.00 Cr |
Sales Commissions & Incentives | ₹0.21 Cr | ₹0.12 Cr | ₹0.21 Cr | ₹0.32 Cr | ₹0.41 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.21 Cr | ₹1.05 Cr | ₹0.12 Cr | ₹0.69 Cr | ₹0.47 Cr |
Miscellaneous Expenses | ₹1.05 Cr | ₹0.82 Cr | ₹0.61 Cr | ₹1.00 Cr | ₹1.41 Cr |
Bad debts /advances written off | - | - | ₹0.03 Cr | ₹0.04 Cr | ₹0.02 Cr |
Provision for doubtful debts | ₹0.08 Cr | ₹0.04 Cr | ₹0.05 Cr | - | ₹0.17 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹0.13 Cr | - |
Losson foreign exchange fluctuations | ₹0.01 Cr | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.96 Cr | ₹0.78 Cr | ₹0.53 Cr | ₹0.83 Cr | ₹1.22 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹123 Cr | ₹112 Cr | ₹89 Cr | ₹55 Cr | ₹55 Cr |
Operating Profit (Excl OI) | ₹24 Cr | ₹21 Cr | ₹15 Cr | ₹8.10 Cr | ₹8.40 Cr |
Other Income | ₹0.85 Cr | ₹0.57 Cr | ₹1.29 Cr | ₹1.85 Cr | ₹2.15 Cr |
Interest Received | ₹0.55 Cr | ₹0.46 Cr | ₹0.54 Cr | ₹0.45 Cr | ₹0.51 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.08 Cr | ₹0.06 Cr | ₹0.01 Cr | ₹0.35 Cr | ₹0.54 Cr |
Foreign Exchange Gains | - | ₹0.02 Cr | ₹0.04 Cr | ₹0.02 Cr | - |
Others | ₹0.22 Cr | ₹0.03 Cr | ₹0.70 Cr | ₹1.04 Cr | ₹1.09 Cr |
Operating Profit | ₹25 Cr | ₹22 Cr | ₹16 Cr | ₹9.95 Cr | ₹11 Cr |
Interest | ₹1.25 Cr | ₹1.18 Cr | ₹0.99 Cr | ₹0.71 Cr | ₹0.78 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.06 Cr | ₹0.25 Cr | ₹0.22 Cr | ₹0.00 Cr | ₹0.06 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.65 Cr | ₹0.41 Cr | ₹0.19 Cr | ₹0.12 Cr | ₹0.17 Cr |
Other Interest | ₹0.54 Cr | ₹0.51 Cr | ₹0.58 Cr | ₹0.59 Cr | ₹0.55 Cr |
PBDT | ₹24 Cr | ₹21 Cr | ₹15 Cr | ₹9.24 Cr | ₹9.76 Cr |
Depreciation | ₹2.78 Cr | ₹2.16 Cr | ₹1.66 Cr | ₹1.53 Cr | ₹1.38 Cr |
Profit Before Taxation & Exceptional Items | ₹21 Cr | ₹19 Cr | ₹13 Cr | ₹7.71 Cr | ₹8.39 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹21 Cr | ₹19 Cr | ₹13 Cr | ₹7.71 Cr | ₹8.39 Cr |
Provision for Tax | ₹6.50 Cr | ₹0.48 Cr | ₹4.25 Cr | ₹2.30 Cr | ₹2.62 Cr |
Current Income Tax | ₹3.78 Cr | ₹3.35 Cr | ₹2.40 Cr | ₹1.34 Cr | ₹1.82 Cr |
Deferred Tax | ₹2.72 Cr | ₹-2.92 Cr | ₹1.83 Cr | ₹1.29 Cr | ₹0.70 Cr |
Other taxes | ₹0.00 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹-0.33 Cr | ₹0.10 Cr |
Profit After Tax | ₹15 Cr | ₹18 Cr | ₹9.10 Cr | ₹5.41 Cr | ₹5.77 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹15 Cr | ₹18 Cr | ₹9.10 Cr | ₹5.41 Cr | ₹5.77 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹52 Cr | ₹34 Cr | ₹25 Cr | ₹20 Cr | ₹14 Cr |
Appropriations | ₹67 Cr | ₹52 Cr | ₹34 Cr | ₹25 Cr | ₹20 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.06 Cr | ₹-0.01 Cr | ₹0.10 Cr | ₹-0.02 Cr | ₹0.07 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹4.23 | ₹5.29 | ₹2.66 | ₹1.58 | ₹1.68 |
Adjusted EPS | ₹4.23 | ₹5.29 | ₹2.66 | ₹1.58 | ₹1.68 |
Compare Income Statement of peers of INTEGRA ENGINEERING INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
INTEGRA ENGINEERING INDIA | ₹869.3 Cr | 3.8% | 14.4% | -13.9% | Stock Analytics | |
BHARAT ELECTRONICS | ₹224,593.0 Cr | 11.5% | 12.7% | 109.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹86,320.4 Cr | 8.8% | 14.3% | 72.8% | Stock Analytics | |
THERMAX | ₹54,843.5 Cr | 5.2% | -15.3% | 77.1% | Stock Analytics | |
TRIVENI TURBINE | ₹26,552.3 Cr | 19.8% | 21% | 98.8% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹16,262.8 Cr | 6% | 10.4% | 109.1% | Stock Analytics |
INTEGRA ENGINEERING INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
INTEGRA ENGINEERING INDIA | 3.8% |
14.4% |
-13.9% |
SENSEX | 3.4% |
0.2% |
21.7% |
You may also like the below Video Courses