JSW INFRASTRUCTURE
|
JSW INFRASTRUCTURE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹3,763 Cr | ₹3,195 Cr | ₹2,273 Cr | ₹1,604 Cr | ₹1,143 Cr |
Sales | - | - | - | - | - |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹3,724 Cr | ₹3,155 Cr | ₹2,247 Cr | ₹1,578 Cr | ₹1,119 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹39 Cr | ₹40 Cr | ₹26 Cr | ₹25 Cr | ₹24 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹3,763 Cr | ₹3,195 Cr | ₹2,273 Cr | ₹1,604 Cr | ₹1,143 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | - | - | - | - | - |
Raw Material Consumed | - | - | - | - | - |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹161 Cr | ₹125 Cr | ₹92 Cr | ₹62 Cr | ₹36 Cr |
Electricity & Power | ₹161 Cr | ₹125 Cr | ₹92 Cr | ₹62 Cr | ₹36 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹285 Cr | ₹230 Cr | ₹150 Cr | ₹111 Cr | ₹75 Cr |
Salaries, Wages & Bonus | ₹121 Cr | ₹110 Cr | ₹87 Cr | ₹52 Cr | ₹49 Cr |
Contributions to EPF & Pension Funds | ₹5.31 Cr | ₹4.37 Cr | ₹4.66 Cr | ₹3.09 Cr | ₹2.40 Cr |
Workmen and Staff Welfare Expenses | ₹5.81 Cr | ₹6.25 Cr | ₹4.74 Cr | ₹3.88 Cr | ₹3.22 Cr |
Other Employees Cost | ₹152 Cr | ₹110 Cr | ₹53 Cr | ₹52 Cr | ₹20 Cr |
Operating Expenses | ₹276 Cr | ₹256 Cr | ₹165 Cr | ₹127 Cr | ₹121 Cr |
Sub-contracted / Out sourced services | ₹1.80 Cr | ₹2.84 Cr | ₹3.04 Cr | ₹2.62 Cr | ₹3.17 Cr |
Processing Charges | ₹15 Cr | ₹5.45 Cr | ₹2.52 Cr | ₹1.75 Cr | ₹1.20 Cr |
Repairs and Maintenance | ₹111 Cr | ₹137 Cr | ₹73 Cr | ₹59 Cr | ₹45 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹147 Cr | ₹111 Cr | ₹87 Cr | ₹64 Cr | ₹72 Cr |
General and Administration Expenses | ₹756 Cr | ₹631 Cr | ₹450 Cr | ₹251 Cr | ₹125 Cr |
Rent , Rates & Taxes | ₹9.47 Cr | ₹2.92 Cr | ₹23 Cr | ₹3.54 Cr | ₹5.14 Cr |
Insurance | ₹31 Cr | ₹28 Cr | ₹17 Cr | ₹13 Cr | ₹9.08 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹655 Cr | ₹546 Cr | ₹352 Cr | ₹198 Cr | ₹80 Cr |
Traveling and conveyance | ₹5.75 Cr | ₹4.57 Cr | ₹3.14 Cr | ₹1.94 Cr | ₹2.66 Cr |
Other Administration | ₹55 Cr | ₹50 Cr | ₹56 Cr | ₹35 Cr | ₹28 Cr |
Selling and Distribution Expenses | ₹301 Cr | ₹320 Cr | ₹285 Cr | ₹229 Cr | ₹160 Cr |
Advertisement & Sales Promotion | ₹5.18 Cr | ₹3.10 Cr | ₹1.19 Cr | ₹0.47 Cr | ₹1.22 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | ₹296 Cr | ₹317 Cr | ₹283 Cr | ₹228 Cr | ₹159 Cr |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹20 Cr | ₹12 Cr | ₹23 Cr | ₹15 Cr | ₹7.17 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹1.73 Cr | ₹0.15 Cr | ₹17 Cr | ₹0.19 Cr | - |
Losson disposal of fixed assets(net) | ₹2.96 Cr | ₹2.37 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹0.73 Cr | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹14 Cr | ₹9.34 Cr | ₹5.25 Cr | ₹15 Cr | ₹7.17 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,798 Cr | ₹1,575 Cr | ₹1,164 Cr | ₹795 Cr | ₹524 Cr |
Operating Profit (Excl OI) | ₹1,965 Cr | ₹1,620 Cr | ₹1,109 Cr | ₹808 Cr | ₹619 Cr |
Other Income | ₹269 Cr | ₹178 Cr | ₹106 Cr | ₹107 Cr | ₹94 Cr |
Interest Received | ₹190 Cr | ₹120 Cr | ₹74 Cr | ₹65 Cr | ₹45 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹1.21 Cr | ₹3.20 Cr | ₹0.19 Cr |
Profits on sale of Investments | ₹24 Cr | ₹0.39 Cr | - | ₹1.20 Cr | ₹12 Cr |
Provision Written Back | ₹8.28 Cr | ₹8.26 Cr | - | - | - |
Foreign Exchange Gains | - | - | ₹0.06 Cr | ₹25 Cr | ₹0.65 Cr |
Others | ₹47 Cr | ₹49 Cr | ₹30 Cr | ₹13 Cr | ₹36 Cr |
Operating Profit | ₹2,234 Cr | ₹1,798 Cr | ₹1,215 Cr | ₹915 Cr | ₹713 Cr |
Interest | ₹332 Cr | ₹596 Cr | ₹420 Cr | ₹252 Cr | ₹277 Cr |
InterestonDebenture / Bonds | ₹172 Cr | ₹170 Cr | ₹30 Cr | - | - |
Interest on Term Loan | ₹72 Cr | ₹75 Cr | ₹204 Cr | ₹165 Cr | ₹176 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹16 Cr | ₹13 Cr | ₹60 Cr | ₹7.02 Cr | ₹2.12 Cr |
Other Interest | ₹72 Cr | ₹338 Cr | ₹125 Cr | ₹80 Cr | ₹99 Cr |
PBDT | ₹1,902 Cr | ₹1,202 Cr | ₹795 Cr | ₹663 Cr | ₹436 Cr |
Depreciation | ₹436 Cr | ₹391 Cr | ₹370 Cr | ₹271 Cr | ₹202 Cr |
Profit Before Taxation & Exceptional Items | ₹1,465 Cr | ₹811 Cr | ₹426 Cr | ₹393 Cr | ₹234 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹1,465 Cr | ₹811 Cr | ₹426 Cr | ₹393 Cr | ₹234 Cr |
Provision for Tax | ₹304 Cr | ₹61 Cr | ₹96 Cr | ₹108 Cr | ₹38 Cr |
Current Income Tax | ₹264 Cr | ₹161 Cr | ₹118 Cr | ₹76 Cr | ₹52 Cr |
Deferred Tax | ₹83 Cr | ₹-22 Cr | ₹28 Cr | ₹84 Cr | ₹6.77 Cr |
Other taxes | ₹-43 Cr | ₹-78 Cr | ₹-50 Cr | ₹-52 Cr | ₹-21 Cr |
Profit After Tax | ₹1,161 Cr | ₹750 Cr | ₹330 Cr | ₹285 Cr | ₹197 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-4.78 Cr | ₹-9.68 Cr | ₹-2.49 Cr | ₹6.76 Cr | ₹-6.11 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,156 Cr | ₹740 Cr | ₹328 Cr | ₹291 Cr | ₹190 Cr |
Adjustments to PAT | - | ₹-0.01 Cr | - | - | - |
Profit Balance B/F | ₹3,271 Cr | ₹2,678 Cr | ₹2,349 Cr | ₹1,936 Cr | ₹1,902 Cr |
Appropriations | ₹4,427 Cr | ₹3,417 Cr | ₹2,677 Cr | ₹2,227 Cr | ₹2,093 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-101 Cr | ₹147 Cr | ₹-0.27 Cr | ₹-122 Cr | ₹157 Cr |
Equity Dividend % | ₹27.50 | - | - | - | - |
Earnings Per Share | ₹5.63 | ₹4.12 | ₹54.72 | ₹48.62 | ₹31.77 |
Adjusted EPS | ₹5.63 | ₹4.12 | ₹1.82 | ₹1.62 | ₹1.06 |
Compare Income Statement of peers of JSW INFRASTRUCTURE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JSW INFRASTRUCTURE | ₹63,808.5 Cr | 4.5% | 2% | 42.6% | Stock Analytics | |
ADANI PORTS AND SPECIAL ECONOMIC ZONE | ₹245,716.0 Cr | -10% | -16.6% | 37.7% | Stock Analytics | |
GUJARAT PIPAVAV PORT | ₹8,660.8 Cr | 2% | -10.4% | 21.6% | Stock Analytics |
JSW INFRASTRUCTURE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JSW INFRASTRUCTURE | 4.5% |
2% |
42.6% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses