JYOTI CNC AUTOMATION
|
JYOTI CNC AUTOMATION Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,338 Cr | ₹929 Cr | ₹746 Cr | ₹580 Cr | ₹687 Cr |
Sales | ₹1,310 Cr | ₹901 Cr | ₹724 Cr | ₹561 Cr | ₹668 Cr |
Job Work/ Contract Receipts | ₹19 Cr | ₹11 Cr | - | - | - |
Processing Charges / Service Income | ₹5.20 Cr | ₹13 Cr | ₹21 Cr | ₹18 Cr | ₹17 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.61 Cr | ₹3.38 Cr | ₹1.12 Cr | ₹0.72 Cr | ₹1.34 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,338 Cr | ₹929 Cr | ₹746 Cr | ₹580 Cr | ₹687 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹90 Cr | ₹-128 Cr | ₹0.91 Cr | ₹-145 Cr | ₹-2.11 Cr |
Raw Material Consumed | ₹583 Cr | ₹680 Cr | ₹419 Cr | ₹464 Cr | ₹391 Cr |
Opening Raw Materials | ₹271 Cr | ₹240 Cr | ₹248 Cr | ₹376 Cr | ₹322 Cr |
Purchases Raw Materials | ₹713 Cr | ₹710 Cr | ₹383 Cr | ₹314 Cr | ₹422 Cr |
Closing Raw Materials | ₹400 Cr | ₹271 Cr | ₹212 Cr | ₹226 Cr | ₹353 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹26 Cr | ₹17 Cr | ₹14 Cr | ₹11 Cr | ₹14 Cr |
Electricity & Power | ₹26 Cr | ₹17 Cr | ₹14 Cr | ₹11 Cr | ₹14 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹205 Cr | ₹166 Cr | ₹142 Cr | ₹131 Cr | ₹150 Cr |
Salaries, Wages & Bonus | ₹168 Cr | ₹140 Cr | ₹116 Cr | ₹107 Cr | ₹119 Cr |
Contributions to EPF & Pension Funds | ₹26 Cr | ₹20 Cr | ₹22 Cr | ₹22 Cr | ₹28 Cr |
Workmen and Staff Welfare Expenses | ₹6.64 Cr | ₹3.94 Cr | - | - | - |
Other Employees Cost | ₹3.38 Cr | ₹2.55 Cr | ₹3.14 Cr | ₹2.52 Cr | ₹2.80 Cr |
Other Manufacturing Expenses | ₹58 Cr | ₹45 Cr | ₹46 Cr | ₹33 Cr | ₹16 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹24 Cr | ₹22 Cr | ₹9.17 Cr | ₹8.56 Cr | - |
Repairs and Maintenance | ₹5.44 Cr | ₹4.29 Cr | ₹2.43 Cr | ₹2.34 Cr | ₹2.72 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹29 Cr | ₹19 Cr | ₹34 Cr | ₹23 Cr | ₹13 Cr |
General and Administration Expenses | ₹29 Cr | ₹24 Cr | ₹21 Cr | ₹16 Cr | ₹16 Cr |
Rent , Rates & Taxes | - | - | - | - | - |
Insurance | - | - | - | - | - |
Printing and stationery | - | - | - | - | ₹1.48 Cr |
Professional and legal fees | ₹7.16 Cr | ₹2.77 Cr | ₹2.60 Cr | ₹1.89 Cr | ₹1.59 Cr |
Traveling and conveyance | ₹15 Cr | ₹15 Cr | ₹13 Cr | ₹7.87 Cr | ₹9.25 Cr |
Other Administration | ₹6.64 Cr | ₹5.70 Cr | ₹6.03 Cr | ₹6.44 Cr | ₹4.00 Cr |
Selling and Distribution Expenses | ₹28 Cr | ₹25 Cr | ₹14 Cr | ₹15 Cr | ₹44 Cr |
Advertisement & Sales Promotion | ₹12 Cr | ₹7.14 Cr | ₹0.27 Cr | ₹4.27 Cr | ₹13 Cr |
Sales Commissions & Incentives | ₹4.24 Cr | ₹5.13 Cr | ₹5.01 Cr | ₹2.08 Cr | ₹9.86 Cr |
Freight and Forwarding | ₹12 Cr | ₹11 Cr | ₹8.27 Cr | ₹7.50 Cr | ₹9.85 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | ₹2.29 Cr | ₹0.18 Cr | ₹1.38 Cr | ₹12 Cr |
Miscellaneous Expenses | ₹18 Cr | ₹24 Cr | ₹18 Cr | ₹22 Cr | ₹51 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹1.26 Cr | ₹1.07 Cr | ₹1.25 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | - | ₹1.25 Cr | - |
Losson foreign exchange fluctuations | - | - | ₹3.13 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹17 Cr | ₹23 Cr | ₹13 Cr | ₹21 Cr | ₹51 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,038 Cr | ₹852 Cr | ₹674 Cr | ₹548 Cr | ₹680 Cr |
Operating Profit (Excl OI) | ₹301 Cr | ₹77 Cr | ₹73 Cr | ₹32 Cr | ₹6.98 Cr |
Other Income | ₹6.87 Cr | ₹23 Cr | ₹3.57 Cr | ₹10 Cr | ₹12 Cr |
Interest Received | ₹5.11 Cr | ₹0.90 Cr | ₹1.49 Cr | ₹1.34 Cr | ₹1.70 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.03 Cr | ₹0.02 Cr | ₹0.44 Cr | - | - |
Profits on sale of Investments | ₹0.27 Cr | ₹0.13 Cr | ₹0.12 Cr | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹1.20 Cr | ₹22 Cr | - | ₹8.42 Cr | ₹0.20 Cr |
Others | ₹0.27 Cr | - | ₹1.52 Cr | ₹0.27 Cr | ₹9.77 Cr |
Operating Profit | ₹307 Cr | ₹100 Cr | ₹76 Cr | ₹42 Cr | ₹19 Cr |
Interest | ₹90 Cr | ₹90 Cr | ₹82 Cr | ₹76 Cr | ₹71 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹67 Cr | ₹71 Cr | ₹62 Cr | ₹63 Cr | ₹54 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹9.88 Cr | ₹9.55 Cr | ₹9.05 Cr | ₹10 Cr | ₹13 Cr |
Other Interest | ₹13 Cr | ₹9.47 Cr | ₹11 Cr | ₹1.83 Cr | ₹3.73 Cr |
PBDT | ₹218 Cr | ₹10 Cr | ₹-5.96 Cr | ₹-34 Cr | ₹-52 Cr |
Depreciation | ₹33 Cr | ₹34 Cr | ₹36 Cr | ₹38 Cr | ₹37 Cr |
Profit Before Taxation & Exceptional Items | ₹185 Cr | ₹-23 Cr | ₹-42 Cr | ₹-72 Cr | ₹-89 Cr |
Exceptional Income / Expenses | - | ₹30 Cr | - | - | ₹32 Cr |
Profit Before Tax | ₹185 Cr | ₹7.33 Cr | ₹-42 Cr | ₹-72 Cr | ₹-58 Cr |
Provision for Tax | ₹34 Cr | ₹13 Cr | ₹6.55 Cr | ₹-1.54 Cr | ₹-7.21 Cr |
Current Income Tax | ₹46 Cr | ₹14 Cr | ₹6.50 Cr | - | - |
Deferred Tax | ₹-12 Cr | ₹-0.84 Cr | ₹0.05 Cr | ₹-1.54 Cr | ₹-6.63 Cr |
Other taxes | - | ₹0.05 Cr | - | - | ₹-0.58 Cr |
Profit After Tax | ₹151 Cr | ₹-5.46 Cr | ₹-48 Cr | ₹-70 Cr | ₹-50 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹151 Cr | ₹-5.46 Cr | ₹-48 Cr | ₹-70 Cr | ₹-50 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-139 Cr | ₹-153 Cr | ₹-109 Cr | ₹-39 Cr | ₹-11 Cr |
Appropriations | ₹12 Cr | ₹-158 Cr | ₹-158 Cr | ₹-109 Cr | ₹-61 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.55 Cr | ₹-19 Cr | ₹0.04 Cr | ₹0.23 Cr | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹6.63 | ₹-1.66 | ₹-16.38 | ₹-23.76 | ₹-17.07 |
Adjusted EPS | ₹6.63 | ₹-0.33 | ₹-3.28 | ₹-4.75 | ₹-3.41 |
Compare Income Statement of peers of JYOTI CNC AUTOMATION
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JYOTI CNC AUTOMATION | ₹20,396.6 Cr | -6.4% | -20.6% | 36% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹68,352.9 Cr | 1.5% | -2% | -9.8% | Stock Analytics | |
THERMAX | ₹39,571.8 Cr | 10.2% | -10.8% | -6.2% | Stock Analytics | |
TRIVENI TURBINE | ₹18,699.1 Cr | 7.4% | -9.5% | 27.2% | Stock Analytics | |
KIRLOSKAR BROTHERS | ₹13,877.5 Cr | -4.2% | -2.7% | 95.1% | Stock Analytics | |
ELECON ENGINEERING COMPANY | ₹10,665.7 Cr | 6.5% | -12.5% | -4.5% | Stock Analytics |
JYOTI CNC AUTOMATION Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JYOTI CNC AUTOMATION | -6.4% |
-20.6% |
36% |
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses