KALPATARU PROJECTS INTERNATIONAL
|
KALPATARU PROJECTS INTERNATIONAL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹19,626 Cr | ₹16,361 Cr | ₹14,777 Cr | ₹12,949 Cr | ₹12,676 Cr |
Sales | ₹332 Cr | ₹853 Cr | ₹717 Cr | ₹552 Cr | ₹466 Cr |
Job Work/ Contract Receipts | ₹18,778 Cr | ₹15,060 Cr | ₹13,618 Cr | ₹11,853 Cr | ₹11,716 Cr |
Processing Charges / Service Income | ₹349 Cr | ₹300 Cr | ₹285 Cr | ₹439 Cr | ₹400 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹167 Cr | ₹148 Cr | ₹157 Cr | ₹105 Cr | ₹93 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹19,626 Cr | ₹16,361 Cr | ₹14,777 Cr | ₹12,949 Cr | ₹12,676 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹18 Cr | ₹-13 Cr | ₹25 Cr | ₹14 Cr | ₹-62 Cr |
Raw Material Consumed | ₹8,187 Cr | ₹6,984 Cr | ₹6,421 Cr | ₹4,745 Cr | ₹5,330 Cr |
Opening Raw Materials | ₹173 Cr | ₹200 Cr | ₹208 Cr | ₹258 Cr | ₹258 Cr |
Purchases Raw Materials | ₹8,323 Cr | ₹6,957 Cr | ₹6,414 Cr | ₹4,695 Cr | ₹5,330 Cr |
Closing Raw Materials | ₹309 Cr | ₹173 Cr | ₹200 Cr | ₹208 Cr | ₹258 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹324 Cr | ₹252 Cr | ₹160 Cr | ₹134 Cr | ₹129 Cr |
Electricity & Power | ₹324 Cr | ₹252 Cr | ₹160 Cr | ₹134 Cr | ₹129 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹1,718 Cr | ₹1,447 Cr | ₹1,299 Cr | ₹1,041 Cr | ₹997 Cr |
Salaries, Wages & Bonus | ₹1,440 Cr | ₹1,194 Cr | ₹1,088 Cr | ₹946 Cr | ₹899 Cr |
Contributions to EPF & Pension Funds | ₹185 Cr | ₹160 Cr | ₹130 Cr | ₹73 Cr | ₹62 Cr |
Workmen and Staff Welfare Expenses | ₹93 Cr | ₹93 Cr | ₹81 Cr | ₹23 Cr | ₹35 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹5,855 Cr | ₹4,959 Cr | ₹4,375 Cr | ₹4,307 Cr | ₹3,633 Cr |
Sub-contracted / Out sourced services | ₹4,485 Cr | ₹4,081 Cr | ₹3,596 Cr | ₹3,335 Cr | ₹2,681 Cr |
Processing Charges | ₹52 Cr | ₹41 Cr | ₹52 Cr | ₹71 Cr | ₹66 Cr |
Repairs and Maintenance | ₹19 Cr | ₹19 Cr | ₹21 Cr | ₹34 Cr | ₹19 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹1,299 Cr | ₹818 Cr | ₹706 Cr | ₹868 Cr | ₹867 Cr |
General and Administration Expenses | ₹1,009 Cr | ₹808 Cr | ₹420 Cr | ₹394 Cr | ₹418 Cr |
Rent , Rates & Taxes | ₹185 Cr | ₹147 Cr | ₹141 Cr | ₹160 Cr | ₹145 Cr |
Insurance | ₹86 Cr | ₹59 Cr | ₹67 Cr | ₹65 Cr | ₹55 Cr |
Printing and stationery | ₹15 Cr | ₹9.84 Cr | ₹9.58 Cr | ₹11 Cr | ₹9.08 Cr |
Professional and legal fees | ₹180 Cr | ₹171 Cr | ₹113 Cr | ₹90 Cr | ₹118 Cr |
Traveling and conveyance | ₹128 Cr | ₹122 Cr | ₹74 Cr | ₹54 Cr | ₹78 Cr |
Other Administration | ₹417 Cr | ₹299 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr |
Selling and Distribution Expenses | ₹351 Cr | ₹293 Cr | ₹534 Cr | ₹574 Cr | ₹461 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹351 Cr | ₹293 Cr | ₹514 Cr | ₹516 Cr | ₹397 Cr |
Handling and Clearing Charges | - | - | ₹21 Cr | ₹58 Cr | ₹65 Cr |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹352 Cr | ₹159 Cr | ₹290 Cr | ₹146 Cr | ₹262 Cr |
Bad debts /advances written off | - | - | - | ₹8.74 Cr | ₹7.68 Cr |
Provision for doubtful debts | ₹82 Cr | - | ₹39 Cr | ₹27 Cr | - |
Losson disposal of fixed assets(net) | ₹2.13 Cr | ₹6.65 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹97 Cr | ₹5.02 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹0.19 Cr |
Other Miscellaneous Expenses | ₹171 Cr | ₹147 Cr | ₹251 Cr | ₹110 Cr | ₹254 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹17,814 Cr | ₹14,889 Cr | ₹13,525 Cr | ₹11,356 Cr | ₹11,167 Cr |
Operating Profit (Excl OI) | ₹1,812 Cr | ₹1,473 Cr | ₹1,252 Cr | ₹1,594 Cr | ₹1,509 Cr |
Other Income | ₹66 Cr | ₹91 Cr | ₹152 Cr | ₹86 Cr | ₹101 Cr |
Interest Received | ₹58 Cr | ₹34 Cr | ₹35 Cr | ₹30 Cr | ₹36 Cr |
Dividend Received | - | ₹0.08 Cr | ₹0.10 Cr | ₹16 Cr | ₹0.07 Cr |
Profit on sale of Fixed Assets | - | - | ₹19 Cr | ₹8.50 Cr | ₹0.56 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.93 Cr | ₹11 Cr | ₹22 Cr | ₹4.40 Cr | ₹4.09 Cr |
Foreign Exchange Gains | - | - | ₹63 Cr | ₹19 Cr | ₹54 Cr |
Others | ₹7.39 Cr | ₹46 Cr | ₹13 Cr | ₹7.67 Cr | ₹5.87 Cr |
Operating Profit | ₹1,878 Cr | ₹1,564 Cr | ₹1,404 Cr | ₹1,679 Cr | ₹1,610 Cr |
Interest | ₹704 Cr | ₹621 Cr | ₹522 Cr | ₹538 Cr | ₹603 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹205 Cr | ₹173 Cr | ₹135 Cr | ₹104 Cr | ₹91 Cr |
Other Interest | ₹499 Cr | ₹449 Cr | ₹387 Cr | ₹434 Cr | ₹512 Cr |
PBDT | ₹1,174 Cr | ₹942 Cr | ₹882 Cr | ₹1,141 Cr | ₹1,007 Cr |
Depreciation | ₹473 Cr | ₹392 Cr | ₹351 Cr | ₹373 Cr | ₹340 Cr |
Profit Before Taxation & Exceptional Items | ₹701 Cr | ₹551 Cr | ₹531 Cr | ₹768 Cr | ₹667 Cr |
Exceptional Income / Expenses | - | ₹91 Cr | ₹185 Cr | ₹210 Cr | ₹4.06 Cr |
Profit Before Tax | ₹701 Cr | ₹642 Cr | ₹696 Cr | ₹945 Cr | ₹648 Cr |
Provision for Tax | ₹185 Cr | ₹207 Cr | ₹161 Cr | ₹283 Cr | ₹258 Cr |
Current Income Tax | ₹223 Cr | ₹266 Cr | ₹192 Cr | ₹303 Cr | ₹226 Cr |
Deferred Tax | ₹-38 Cr | ₹-59 Cr | ₹-30 Cr | ₹-20 Cr | ₹32 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹516 Cr | ₹435 Cr | ₹535 Cr | ₹662 Cr | ₹390 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-6.29 Cr | ₹5.73 Cr | ₹5.24 Cr | ₹8.98 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹510 Cr | ₹441 Cr | ₹540 Cr | ₹671 Cr | ₹390 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹3,303 Cr | ₹2,969 Cr | ₹2,474 Cr | ₹1,943 Cr | ₹1,753 Cr |
Appropriations | ₹3,813 Cr | ₹3,410 Cr | ₹3,014 Cr | ₹2,614 Cr | ₹2,143 Cr |
General Reserves | - | - | ₹10.00 Cr | ₹12 Cr | ₹12 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹21 Cr |
Other Appropriation | ₹102 Cr | ₹97 Cr | ₹34 Cr | ₹0.63 Cr | ₹112 Cr |
Equity Dividend % | ₹400.00 | ₹350.00 | ₹325.00 | ₹500.00 | ₹175.00 |
Earnings Per Share | ₹31.37 | ₹27.13 | ₹36.29 | ₹45.07 | ₹25.18 |
Adjusted EPS | ₹31.37 | ₹27.13 | ₹36.29 | ₹45.07 | ₹25.18 |
Compare Income Statement of peers of KALPATARU PROJECTS INTERNATIONAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KALPATARU PROJECTS INTERNATIONAL | ₹21,783.8 Cr | -3.6% | 11.5% | 94.8% | Stock Analytics | |
LARSEN & TOUBRO | ₹499,255.0 Cr | -6.4% | 4.3% | 6.4% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹90,281.4 Cr | -7.9% | 2.7% | 145.5% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹83,046.4 Cr | -6.3% | 2.4% | 3% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹33,347.4 Cr | -5.3% | 20.5% | 32.8% | Stock Analytics | |
IRCON INTERNATIONAL | ₹20,522.1 Cr | -5.2% | 17.4% | 22.4% | Stock Analytics |
KALPATARU PROJECTS INTERNATIONAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KALPATARU PROJECTS INTERNATIONAL | -3.6% |
11.5% |
94.8% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses