KAYNES TECHNOLOGY INDIA
|
KAYNES TECHNOLOGY INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,805 Cr | ₹1,126 Cr | ₹706 Cr | ₹421 Cr | ₹368 Cr |
Sales | ₹1,735 Cr | ₹1,091 Cr | ₹683 Cr | ₹398 Cr | ₹337 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹69 Cr | ₹35 Cr | ₹23 Cr | ₹22 Cr | ₹31 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,805 Cr | ₹1,126 Cr | ₹706 Cr | ₹421 Cr | ₹368 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-41 Cr | ₹-68 Cr | ₹-3.68 Cr | ₹3.82 Cr | ₹-19 Cr |
Raw Material Consumed | ₹1,371 Cr | ₹848 Cr | ₹493 Cr | ₹282 Cr | ₹260 Cr |
Opening Raw Materials | ₹282 Cr | ₹175 Cr | ₹121 Cr | ₹106 Cr | ₹95 Cr |
Purchases Raw Materials | ₹1,460 Cr | ₹955 Cr | ₹547 Cr | ₹301 Cr | ₹271 Cr |
Closing Raw Materials | ₹371 Cr | ₹282 Cr | ₹175 Cr | ₹124 Cr | ₹106 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹8.80 Cr | ₹5.23 Cr | ₹3.76 Cr | ₹3.00 Cr | ₹2.81 Cr |
Electricity & Power | ₹8.80 Cr | ₹5.23 Cr | ₹3.76 Cr | ₹3.00 Cr | ₹2.81 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹103 Cr | ₹77 Cr | ₹60 Cr | ₹46 Cr | ₹42 Cr |
Salaries, Wages & Bonus | ₹94 Cr | ₹72 Cr | ₹58 Cr | ₹46 Cr | ₹42 Cr |
Contributions to EPF & Pension Funds | ₹3.04 Cr | ₹2.65 Cr | ₹2.58 Cr | ₹1.92 Cr | ₹1.47 Cr |
Workmen and Staff Welfare Expenses | ₹8.89 Cr | ₹6.79 Cr | ₹4.98 Cr | ₹4.50 Cr | ₹4.18 Cr |
Other Employees Cost | ₹-3.09 Cr | ₹-4.14 Cr | ₹-5.56 Cr | ₹-6.25 Cr | ₹-4.76 Cr |
Other Manufacturing Expenses | ₹48 Cr | ₹59 Cr | ₹35 Cr | ₹21 Cr | ₹20 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹22 Cr | ₹17 Cr | ₹16 Cr | ₹9.24 Cr | ₹7.90 Cr |
Repairs and Maintenance | ₹5.67 Cr | ₹5.39 Cr | ₹3.77 Cr | ₹1.39 Cr | ₹2.62 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹20 Cr | ₹37 Cr | ₹15 Cr | ₹11 Cr | ₹9.58 Cr |
General and Administration Expenses | ₹28 Cr | ₹16 Cr | ₹11 Cr | ₹9.19 Cr | ₹11 Cr |
Rent , Rates & Taxes | ₹3.49 Cr | ₹2.30 Cr | ₹1.91 Cr | ₹1.62 Cr | ₹3.31 Cr |
Insurance | ₹2.39 Cr | ₹1.40 Cr | ₹0.89 Cr | ₹0.56 Cr | ₹0.41 Cr |
Printing and stationery | ₹0.48 Cr | ₹0.25 Cr | ₹0.37 Cr | ₹0.46 Cr | ₹0.44 Cr |
Professional and legal fees | ₹8.96 Cr | ₹4.50 Cr | ₹2.91 Cr | ₹1.93 Cr | ₹1.77 Cr |
Traveling and conveyance | ₹7.81 Cr | ₹4.45 Cr | ₹2.40 Cr | ₹1.49 Cr | ₹2.96 Cr |
Other Administration | ₹4.66 Cr | ₹3.31 Cr | ₹2.07 Cr | ₹3.13 Cr | ₹1.90 Cr |
Selling and Distribution Expenses | ₹14 Cr | ₹16 Cr | ₹11 Cr | ₹8.91 Cr | ₹4.51 Cr |
Advertisement & Sales Promotion | ₹2.15 Cr | ₹2.06 Cr | ₹0.74 Cr | ₹0.84 Cr | ₹1.33 Cr |
Sales Commissions & Incentives | ₹0.95 Cr | ₹0.01 Cr | - | ₹0.02 Cr | ₹0.47 Cr |
Freight and Forwarding | ₹11 Cr | ₹13 Cr | ₹9.85 Cr | ₹7.57 Cr | ₹2.25 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.10 Cr | ₹0.20 Cr | ₹0.26 Cr | ₹0.49 Cr | ₹0.47 Cr |
Miscellaneous Expenses | ₹17 Cr | ₹3.18 Cr | ₹1.46 Cr | ₹4.72 Cr | ₹3.72 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.85 Cr |
Losson foreign exchange fluctuations | ₹0.11 Cr | - | - | - | ₹0.79 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹17 Cr | ₹3.18 Cr | ₹1.46 Cr | ₹4.72 Cr | ₹2.07 Cr |
Less: Expenses Capitalised | - | - | - | ₹0.47 Cr | ₹0.21 Cr |
Total Expenditure | ₹1,548 Cr | ₹956 Cr | ₹611 Cr | ₹379 Cr | ₹326 Cr |
Operating Profit (Excl OI) | ₹257 Cr | ₹170 Cr | ₹95 Cr | ₹42 Cr | ₹42 Cr |
Other Income | ₹56 Cr | ₹11 Cr | ₹4.11 Cr | ₹4.04 Cr | ₹1.93 Cr |
Interest Received | ₹52 Cr | ₹9.97 Cr | ₹1.22 Cr | ₹0.97 Cr | ₹1.19 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.14 Cr | ₹0.01 Cr | - | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | ₹0.10 Cr |
Provision Written Back | - | ₹0.17 Cr | ₹0.01 Cr | ₹0.29 Cr | ₹0.05 Cr |
Foreign Exchange Gains | ₹1.30 Cr | ₹0.64 Cr | ₹2.82 Cr | ₹1.36 Cr | - |
Others | ₹2.45 Cr | ₹0.47 Cr | ₹0.06 Cr | ₹1.42 Cr | ₹0.58 Cr |
Operating Profit | ₹313 Cr | ₹181 Cr | ₹99 Cr | ₹46 Cr | ₹44 Cr |
Interest | ₹56 Cr | ₹36 Cr | ₹27 Cr | ₹25 Cr | ₹25 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹56 Cr | ₹30 Cr | ₹23 Cr | ₹22 Cr | ₹20 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹4.45 Cr | ₹3.36 Cr | ₹2.37 Cr | ₹1.60 Cr | ₹1.68 Cr |
Other Interest | ₹-4.50 Cr | ₹3.46 Cr | ₹1.39 Cr | ₹1.52 Cr | ₹2.69 Cr |
PBDT | ₹257 Cr | ₹145 Cr | ₹72 Cr | ₹21 Cr | ₹20 Cr |
Depreciation | ₹25 Cr | ₹19 Cr | ₹13 Cr | ₹10 Cr | ₹8.38 Cr |
Profit Before Taxation & Exceptional Items | ₹232 Cr | ₹126 Cr | ₹59 Cr | ₹11 Cr | ₹11 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹232 Cr | ₹126 Cr | ₹59 Cr | ₹11 Cr | ₹11 Cr |
Provision for Tax | ₹48 Cr | ₹31 Cr | ₹17 Cr | ₹1.14 Cr | ₹1.93 Cr |
Current Income Tax | ₹46 Cr | ₹29 Cr | ₹15 Cr | ₹4.49 Cr | ₹1.96 Cr |
Deferred Tax | ₹2.44 Cr | ₹-0.27 Cr | ₹2.05 Cr | ₹-2.48 Cr | ₹0.02 Cr |
Other taxes | - | ₹1.87 Cr | - | ₹-0.87 Cr | ₹-0.05 Cr |
Profit After Tax | ₹183 Cr | ₹95 Cr | ₹42 Cr | ₹9.73 Cr | ₹9.36 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.27 Cr | ₹-0.18 Cr | ₹-0.23 Cr | ₹-0.37 Cr | ₹0.12 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹0.56 Cr | ₹0.30 Cr | - | - | - |
Consolidated Net Profit | ₹184 Cr | ₹95 Cr | ₹41 Cr | ₹9.37 Cr | ₹9.48 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹226 Cr | ₹131 Cr | ₹90 Cr | ₹80 Cr | ₹71 Cr |
Appropriations | ₹410 Cr | ₹226 Cr | ₹131 Cr | ₹90 Cr | ₹80 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.56 Cr | ₹0.30 Cr | ₹0.09 Cr | - | ₹0.12 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹28.72 | ₹16.39 | ₹8.98 | ₹13.77 | ₹13.93 |
Adjusted EPS | ₹28.72 | ₹16.39 | ₹8.98 | ₹11.48 | ₹11.61 |
Compare Income Statement of peers of KAYNES TECHNOLOGY INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KAYNES TECHNOLOGY INDIA | ₹31,284.8 Cr | 4.8% | -35.2% | 69.3% | Stock Analytics | |
SYRMA SGS TECHNOLOGY | ₹9,479.8 Cr | 26.6% | -15.3% | -11.3% | Stock Analytics | |
AVALON TECHNOLOGIES | ₹4,575.5 Cr | 13.3% | -29% | 21.1% | Stock Analytics | |
APOLLO MICRO SYSTEMS | ₹3,979.8 Cr | 9.2% | -6.1% | 10.6% | Stock Analytics | |
DCX SYSTEMS | ₹3,571.6 Cr | 0.1% | -13.2% | -4.7% | Stock Analytics | |
IKIO LIGHTING | ₹1,760.1 Cr | 9.6% | -9.6% | -34.9% | Stock Analytics |
KAYNES TECHNOLOGY INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KAYNES TECHNOLOGY INDIA | 4.8% |
-35.2% |
69.3% |
SENSEX | 2.8% |
-3.1% |
9% |
You may also like the below Video Courses