ISGEC HEAVY ENGINEERING
|
ISGEC HEAVY ENGINEERING Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹6,399 Cr | ₹5,499 Cr | ₹5,426 Cr | ₹5,882 Cr | ₹5,051 Cr |
Sales | ₹5,792 Cr | ₹4,989 Cr | ₹4,757 Cr | ₹5,053 Cr | ₹4,492 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹519 Cr | ₹438 Cr | ₹488 Cr | ₹653 Cr | ₹459 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹88 Cr | ₹72 Cr | ₹180 Cr | ₹177 Cr | ₹100 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹6,399 Cr | ₹5,499 Cr | ₹5,426 Cr | ₹5,882 Cr | ₹5,051 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹284 Cr | ₹-198 Cr | ₹109 Cr | ₹-61 Cr | ₹-204 Cr |
Raw Material Consumed | ₹3,591 Cr | ₹3,552 Cr | ₹3,152 Cr | ₹3,506 Cr | ₹3,280 Cr |
Opening Raw Materials | ₹240 Cr | ₹158 Cr | ₹174 Cr | ₹217 Cr | ₹178 Cr |
Purchases Raw Materials | ₹1,779 Cr | ₹1,633 Cr | ₹1,173 Cr | ₹1,314 Cr | ₹1,507 Cr |
Closing Raw Materials | ₹236 Cr | ₹240 Cr | ₹158 Cr | ₹174 Cr | ₹217 Cr |
Other Direct Purchases / Brought in cost | ₹1,807 Cr | ₹2,001 Cr | ₹1,962 Cr | ₹2,150 Cr | ₹1,812 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹62 Cr | ₹48 Cr | ₹45 Cr | ₹46 Cr | ₹42 Cr |
Electricity & Power | ₹62 Cr | ₹48 Cr | ₹45 Cr | ₹46 Cr | ₹42 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹463 Cr | ₹433 Cr | ₹384 Cr | ₹422 Cr | ₹375 Cr |
Salaries, Wages & Bonus | ₹423 Cr | ₹402 Cr | ₹348 Cr | ₹393 Cr | ₹344 Cr |
Contributions to EPF & Pension Funds | ₹30 Cr | ₹23 Cr | ₹28 Cr | ₹22 Cr | ₹26 Cr |
Workmen and Staff Welfare Expenses | ₹9.29 Cr | ₹7.57 Cr | ₹7.63 Cr | ₹6.67 Cr | ₹6.02 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹1,116 Cr | ₹1,005 Cr | ₹922 Cr | ₹1,139 Cr | ₹785 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹90 Cr | ₹51 Cr | ₹52 Cr | ₹55 Cr | ₹56 Cr |
Repairs and Maintenance | ₹43 Cr | ₹35 Cr | ₹26 Cr | ₹27 Cr | ₹29 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹983 Cr | ₹920 Cr | ₹844 Cr | ₹1,057 Cr | ₹700 Cr |
General and Administration Expenses | ₹209 Cr | ₹178 Cr | ₹167 Cr | ₹244 Cr | ₹242 Cr |
Rent , Rates & Taxes | ₹10 Cr | ₹10 Cr | ₹11 Cr | ₹8.62 Cr | ₹8.57 Cr |
Insurance | ₹16 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹7.44 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹11 Cr | ₹7.73 Cr | ₹12 Cr | ₹48 Cr | ₹48 Cr |
Traveling and conveyance | ₹49 Cr | ₹37 Cr | ₹29 Cr | ₹55 Cr | ₹54 Cr |
Other Administration | ₹122 Cr | ₹107 Cr | ₹101 Cr | ₹118 Cr | ₹124 Cr |
Selling and Distribution Expenses | ₹155 Cr | ₹126 Cr | ₹148 Cr | ₹221 Cr | ₹210 Cr |
Advertisement & Sales Promotion | ₹1.23 Cr | ₹0.61 Cr | ₹0.32 Cr | ₹2.03 Cr | ₹1.55 Cr |
Sales Commissions & Incentives | ₹14 Cr | ₹8.04 Cr | ₹7.95 Cr | ₹35 Cr | ₹20 Cr |
Freight and Forwarding | ₹140 Cr | ₹117 Cr | ₹141 Cr | ₹183 Cr | ₹187 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | ₹-1.12 Cr | ₹0.14 Cr | ₹1.07 Cr |
Miscellaneous Expenses | ₹47 Cr | ₹22 Cr | ₹30 Cr | ₹21 Cr | ₹35 Cr |
Bad debts /advances written off | ₹0.00 Cr | ₹0.03 Cr | - | - | - |
Provision for doubtful debts | ₹6.32 Cr | - | ₹7.07 Cr | ₹0.24 Cr | ₹11 Cr |
Losson disposal of fixed assets(net) | ₹0.50 Cr | ₹0.56 Cr | ₹0.24 Cr | ₹0.71 Cr | ₹3.36 Cr |
Losson foreign exchange fluctuations | ₹21 Cr | ₹7.45 Cr | ₹0.07 Cr | ₹0.82 Cr | ₹5.87 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹19 Cr | ₹14 Cr | ₹22 Cr | ₹19 Cr | ₹14 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹5,927 Cr | ₹5,165 Cr | ₹4,957 Cr | ₹5,538 Cr | ₹4,765 Cr |
Operating Profit (Excl OI) | ₹472 Cr | ₹334 Cr | ₹469 Cr | ₹344 Cr | ₹286 Cr |
Other Income | ₹13 Cr | ₹13 Cr | ₹52 Cr | ₹32 Cr | ₹69 Cr |
Interest Received | ₹5.28 Cr | ₹5.17 Cr | ₹5.20 Cr | ₹5.74 Cr | ₹13 Cr |
Dividend Received | ₹0.00 Cr | - | - | ₹0.00 Cr | ₹0.02 Cr |
Profit on sale of Fixed Assets | ₹0.50 Cr | ₹0.58 Cr | ₹0.81 Cr | ₹0.22 Cr | - |
Profits on sale of Investments | ₹1.52 Cr | ₹1.27 Cr | ₹0.41 Cr | ₹3.69 Cr | ₹18 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹5.37 Cr | ₹6.22 Cr | ₹45 Cr | ₹22 Cr | ₹38 Cr |
Operating Profit | ₹485 Cr | ₹347 Cr | ₹521 Cr | ₹376 Cr | ₹354 Cr |
Interest | ₹91 Cr | ₹88 Cr | ₹64 Cr | ₹61 Cr | ₹45 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹23 Cr | ₹29 Cr | ₹20 Cr | ₹23 Cr | ₹22 Cr |
Other Interest | ₹68 Cr | ₹59 Cr | ₹44 Cr | ₹38 Cr | ₹23 Cr |
PBDT | ₹394 Cr | ₹259 Cr | ₹456 Cr | ₹316 Cr | ₹309 Cr |
Depreciation | ₹104 Cr | ₹101 Cr | ₹101 Cr | ₹101 Cr | ₹82 Cr |
Profit Before Taxation & Exceptional Items | ₹290 Cr | ₹158 Cr | ₹356 Cr | ₹214 Cr | ₹227 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹290 Cr | ₹158 Cr | ₹356 Cr | ₹214 Cr | ₹227 Cr |
Provision for Tax | ₹84 Cr | ₹43 Cr | ₹103 Cr | ₹65 Cr | ₹83 Cr |
Current Income Tax | ₹85 Cr | ₹51 Cr | ₹98 Cr | ₹71 Cr | ₹87 Cr |
Deferred Tax | ₹-0.60 Cr | ₹-7.49 Cr | ₹4.64 Cr | ₹-5.38 Cr | ₹-4.21 Cr |
Other taxes | ₹0.06 Cr | ₹-0.18 Cr | ₹-0.33 Cr | - | ₹-0.01 Cr |
Profit After Tax | ₹206 Cr | ₹115 Cr | ₹253 Cr | ₹149 Cr | ₹144 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-9.05 Cr | ₹-6.17 Cr | ₹-5.22 Cr | ₹-4.62 Cr | ₹-1.25 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹196 Cr | ₹109 Cr | ₹248 Cr | ₹145 Cr | ₹143 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,768 Cr | ₹1,663 Cr | ₹1,429 Cr | ₹1,316 Cr | ₹1,178 Cr |
Appropriations | ₹1,964 Cr | ₹1,771 Cr | ₹1,677 Cr | ₹1,460 Cr | ₹1,320 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹2.46 Cr | ₹0.49 Cr |
Other Appropriation | ₹15 Cr | ₹3.88 Cr | ₹14 Cr | ₹14 Cr | ₹0.62 Cr |
Equity Dividend % | ₹300.00 | ₹200.00 | ₹300.00 | ₹200.00 | ₹200.00 |
Earnings Per Share | ₹26.72 | ₹14.80 | ₹33.71 | ₹19.65 | ₹19.42 |
Adjusted EPS | ₹26.72 | ₹14.80 | ₹33.71 | ₹19.65 | ₹19.42 |
Compare Income Statement of peers of ISGEC HEAVY ENGINEERING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ISGEC HEAVY ENGINEERING | ₹8,214.4 Cr | 2.9% | 16% | 19.9% | Stock Analytics | |
LARSEN & TOUBRO | ₹470,137.0 Cr | -0.6% | 8.1% | -9% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹75,050.3 Cr | -1% | 7.7% | 38.4% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹28,763.8 Cr | 3.5% | 8.2% | -21.4% | Stock Analytics | |
KEC INTERNATIONAL | ₹19,340.8 Cr | 0.6% | 11.9% | 13.9% | Stock Analytics | |
AFCONS INFRASTRUCTURE | ₹17,300.6 Cr | 0.9% | 14.3% | NA | Stock Analytics |
ISGEC HEAVY ENGINEERING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ISGEC HEAVY ENGINEERING | 2.9% |
16% |
19.9% |
SENSEX | -1.3% |
4.2% |
3.6% |
You may also like the below Video Courses