KALYANI FORGE
|
KALYANI FORGE Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹266 Cr | ₹247 Cr | ₹181 Cr | ₹201 Cr | ₹286 Cr |
Sales | ₹265 Cr | ₹246 Cr | ₹180 Cr | ₹200 Cr | ₹285 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.03 Cr | ₹0.64 Cr | ₹0.70 Cr | ₹0.99 Cr | ₹1.68 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹266 Cr | ₹247 Cr | ₹181 Cr | ₹201 Cr | ₹286 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-8.66 Cr | ₹1.45 Cr | ₹0.18 Cr | ₹2.25 Cr | ₹-3.27 Cr |
Raw Material Consumed | ₹161 Cr | ₹130 Cr | ₹92 Cr | ₹100 Cr | ₹146 Cr |
Opening Raw Materials | ₹0.67 Cr | ₹14 Cr | ₹9.00 Cr | ₹14 Cr | ₹18 Cr |
Purchases Raw Materials | ₹174 Cr | ₹135 Cr | ₹97 Cr | ₹95 Cr | ₹143 Cr |
Closing Raw Materials | ₹14 Cr | ₹19 Cr | ₹14 Cr | ₹9.00 Cr | ₹14 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹25 Cr | ₹23 Cr | ₹19 Cr | ₹21 Cr | ₹27 Cr |
Electricity & Power | ₹25 Cr | ₹23 Cr | ₹19 Cr | ₹21 Cr | ₹27 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹37 Cr | ₹35 Cr | ₹26 Cr | ₹31 Cr | ₹36 Cr |
Salaries, Wages & Bonus | ₹32 Cr | ₹30 Cr | ₹23 Cr | ₹27 Cr | ₹31 Cr |
Contributions to EPF & Pension Funds | ₹1.43 Cr | ₹1.41 Cr | ₹1.08 Cr | ₹1.46 Cr | ₹1.62 Cr |
Workmen and Staff Welfare Expenses | ₹2.89 Cr | ₹2.64 Cr | ₹1.75 Cr | ₹2.15 Cr | ₹2.91 Cr |
Other Employees Cost | ₹0.84 Cr | ₹0.79 Cr | ₹0.79 Cr | ₹0.62 Cr | ₹0.51 Cr |
Other Manufacturing Expenses | ₹26 Cr | ₹25 Cr | ₹21 Cr | ₹28 Cr | ₹44 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹5.27 Cr | ₹6.38 Cr | ₹6.90 Cr | ₹9.71 Cr | ₹16 Cr |
Repairs and Maintenance | ₹3.38 Cr | ₹2.96 Cr | ₹2.61 Cr | ₹3.54 Cr | ₹6.18 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹18 Cr | ₹16 Cr | ₹12 Cr | ₹14 Cr | ₹22 Cr |
General and Administration Expenses | ₹3.83 Cr | ₹3.75 Cr | ₹2.48 Cr | ₹4.87 Cr | ₹5.04 Cr |
Rent , Rates & Taxes | ₹0.26 Cr | ₹0.74 Cr | ₹0.03 Cr | ₹0.77 Cr | ₹0.14 Cr |
Insurance | ₹0.88 Cr | ₹0.97 Cr | ₹0.89 Cr | ₹0.63 Cr | ₹0.43 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹1.03 Cr | ₹0.73 Cr | ₹0.67 Cr | ₹1.89 Cr | ₹1.82 Cr |
Traveling and conveyance | ₹0.30 Cr | ₹0.04 Cr | ₹0.11 Cr | ₹0.24 Cr | ₹0.46 Cr |
Other Administration | ₹1.36 Cr | ₹1.27 Cr | ₹0.79 Cr | ₹1.35 Cr | ₹2.19 Cr |
Selling and Distribution Expenses | ₹4.68 Cr | ₹2.66 Cr | ₹2.01 Cr | ₹2.66 Cr | ₹3.21 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹3.04 Cr | ₹2.61 Cr | ₹2.00 Cr | ₹2.66 Cr | ₹3.13 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.65 Cr | ₹0.05 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.09 Cr |
Miscellaneous Expenses | ₹6.15 Cr | ₹6.46 Cr | ₹5.30 Cr | ₹3.66 Cr | ₹2.24 Cr |
Bad debts /advances written off | ₹3.52 Cr | ₹4.62 Cr | - | - | - |
Provision for doubtful debts | - | - | ₹2.77 Cr | ₹1.61 Cr | ₹0.28 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.44 Cr | - | - |
Losson foreign exchange fluctuations | - | ₹0.03 Cr | ₹0.28 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.64 Cr | ₹1.81 Cr | ₹1.81 Cr | ₹2.05 Cr | ₹1.95 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹255 Cr | ₹228 Cr | ₹169 Cr | ₹193 Cr | ₹261 Cr |
Operating Profit (Excl OI) | ₹11 Cr | ₹19 Cr | ₹12 Cr | ₹8.39 Cr | ₹26 Cr |
Other Income | ₹6.99 Cr | ₹1.32 Cr | ₹1.80 Cr | ₹2.74 Cr | ₹6.47 Cr |
Interest Received | ₹0.15 Cr | ₹0.21 Cr | ₹0.24 Cr | ₹0.25 Cr | ₹0.15 Cr |
Dividend Received | - | - | - | - | ₹0.00 Cr |
Profit on sale of Fixed Assets | ₹1.72 Cr | ₹0.40 Cr | - | - | ₹0.03 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹3.03 Cr | ₹0.35 Cr | ₹0.33 Cr | ₹1.04 Cr | ₹3.04 Cr |
Foreign Exchange Gains | ₹1.36 Cr | - | ₹0.28 Cr | ₹0.12 Cr | ₹0.73 Cr |
Others | ₹0.73 Cr | ₹0.35 Cr | ₹0.95 Cr | ₹1.33 Cr | ₹2.52 Cr |
Operating Profit | ₹18 Cr | ₹20 Cr | ₹14 Cr | ₹11 Cr | ₹32 Cr |
Interest | ₹3.37 Cr | ₹3.63 Cr | ₹3.08 Cr | ₹5.38 Cr | ₹7.59 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.20 Cr | ₹0.02 Cr | ₹0.31 Cr | ₹0.81 Cr | ₹1.93 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.58 Cr | ₹0.68 Cr | ₹0.47 Cr | ₹0.82 Cr | ₹1.53 Cr |
Other Interest | ₹2.60 Cr | ₹2.93 Cr | ₹2.30 Cr | ₹3.75 Cr | ₹4.13 Cr |
PBDT | ₹14 Cr | ₹16 Cr | ₹11 Cr | ₹5.76 Cr | ₹25 Cr |
Depreciation | ₹11 Cr | ₹12 Cr | ₹13 Cr | ₹14 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹3.10 Cr | ₹4.02 Cr | ₹-2.07 Cr | ₹-8.13 Cr | ₹9.64 Cr |
Exceptional Income / Expenses | ₹-1.82 Cr | - | - | - | - |
Profit Before Tax | ₹1.27 Cr | ₹4.02 Cr | ₹-2.07 Cr | ₹-8.13 Cr | ₹9.64 Cr |
Provision for Tax | ₹1.46 Cr | ₹0.89 Cr | ₹-0.31 Cr | ₹-1.20 Cr | ₹2.67 Cr |
Current Income Tax | ₹2.01 Cr | ₹2.21 Cr | ₹-0.07 Cr | ₹0.41 Cr | ₹4.32 Cr |
Deferred Tax | ₹-0.55 Cr | ₹-1.32 Cr | ₹-0.34 Cr | ₹-1.62 Cr | ₹-1.64 Cr |
Other taxes | - | - | ₹0.09 Cr | - | - |
Profit After Tax | ₹-0.18 Cr | ₹3.13 Cr | ₹-1.76 Cr | ₹-6.93 Cr | ₹6.96 Cr |
Extra items | - | - | - | - | ₹-0.57 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹85 Cr | ₹83 Cr | ₹83 Cr | ₹92 Cr | ₹87 Cr |
Appropriations | ₹85 Cr | ₹86 Cr | ₹81 Cr | ₹85 Cr | ₹93 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹25 Cr | ₹0.55 Cr | ₹-1.38 Cr | ₹1.75 Cr | ₹1.61 Cr |
Equity Dividend % | ₹30.00 | ₹30.00 | ₹15.00 | ₹10.00 | ₹40.00 |
Earnings Per Share | ₹-0.50 | ₹8.61 | ₹-4.84 | ₹-19.04 | ₹19.14 |
Adjusted EPS | ₹-0.50 | ₹8.61 | ₹-4.84 | ₹-19.04 | ₹19.14 |
Compare Income Statement of peers of KALYANI FORGE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KALYANI FORGE | ₹232.7 Cr | 21.5% | 40.8% | 43.6% | Stock Analytics | |
BHARAT FORGE | ₹61,420.4 Cr | 1.2% | -6.1% | 23.3% | Stock Analytics | |
CIE AUTOMOTIVE INDIA | ₹17,646.0 Cr | 0.3% | -9.5% | -8.9% | Stock Analytics | |
RAMKRISHNA FORGINGS | ₹17,610.9 Cr | 3.4% | 3.1% | 24.7% | Stock Analytics | |
MM FORGINGS | ₹2,223.4 Cr | 2.3% | -9.4% | 1.1% | Stock Analytics | |
LGB FORGE | ₹240.1 Cr | -2.3% | -8.6% | -3% | Stock Analytics |
KALYANI FORGE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KALYANI FORGE | 21.5% |
40.8% |
43.6% |
SENSEX | 3.3% |
-0.1% |
21.8% |
You may also like the below Video Courses