KELTECH ENERGIES
|
KELTECH ENERGIES Last 5 Year Income Statement History
[Standalone]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹488 Cr | ₹449 Cr | ₹563 Cr | ₹355 Cr | ₹220 Cr |
Sales | ₹457 Cr | ₹433 Cr | ₹547 Cr | ₹339 Cr | ₹207 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹22 Cr | ₹16 Cr | ₹16 Cr | ₹13 Cr | ₹10 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹9.17 Cr | ₹0.27 Cr | ₹0.55 Cr | ₹2.34 Cr | ₹3.24 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹488 Cr | ₹449 Cr | ₹563 Cr | ₹355 Cr | ₹220 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-4.10 Cr | ₹0.09 Cr | ₹0.16 Cr | ₹-6.53 Cr | ₹1.44 Cr |
Raw Material Consumed | ₹320 Cr | ₹303 Cr | ₹438 Cr | ₹262 Cr | ₹132 Cr |
Opening Raw Materials | ₹18 Cr | ₹24 Cr | ₹19 Cr | ₹11 Cr | ₹10 Cr |
Purchases Raw Materials | ₹306 Cr | ₹279 Cr | ₹426 Cr | ₹259 Cr | ₹125 Cr |
Closing Raw Materials | ₹22 Cr | ₹18 Cr | ₹24 Cr | ₹19 Cr | ₹11 Cr |
Other Direct Purchases / Brought in cost | ₹18 Cr | ₹19 Cr | ₹17 Cr | ₹12 Cr | ₹8.39 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹6.65 Cr | ₹7.27 Cr | ₹5.83 Cr | ₹3.96 Cr | ₹3.21 Cr |
Electricity & Power | ₹6.65 Cr | ₹7.27 Cr | ₹5.83 Cr | ₹3.96 Cr | ₹3.21 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹34 Cr | ₹30 Cr | ₹27 Cr | ₹18 Cr | ₹16 Cr |
Salaries, Wages & Bonus | ₹29 Cr | ₹27 Cr | ₹23 Cr | ₹15 Cr | ₹13 Cr |
Contributions to EPF & Pension Funds | ₹1.90 Cr | ₹1.84 Cr | ₹1.62 Cr | ₹1.54 Cr | ₹1.45 Cr |
Workmen and Staff Welfare Expenses | ₹1.61 Cr | ₹0.90 Cr | ₹1.57 Cr | ₹0.97 Cr | ₹1.41 Cr |
Other Employees Cost | ₹1.37 Cr | ₹0.71 Cr | ₹0.71 Cr | ₹0.64 Cr | ₹0.58 Cr |
Other Manufacturing Expenses | ₹39 Cr | ₹29 Cr | ₹28 Cr | ₹25 Cr | ₹20 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹15 Cr | ₹8.72 Cr | ₹5.00 Cr | ₹1.66 Cr | ₹1.65 Cr |
Packing Material Consumed | ₹22 Cr | ₹20 Cr | ₹20 Cr | ₹19 Cr | ₹13 Cr |
Other Mfg Exp | ₹2.33 Cr | ₹0.55 Cr | ₹2.58 Cr | ₹4.60 Cr | ₹4.78 Cr |
General and Administration Expenses | ₹24 Cr | ₹21 Cr | ₹12 Cr | ₹14 Cr | ₹12 Cr |
Rent , Rates & Taxes | ₹1.19 Cr | ₹2.38 Cr | ₹0.81 Cr | ₹0.61 Cr | ₹0.52 Cr |
Insurance | ₹1.18 Cr | ₹1.02 Cr | ₹0.66 Cr | ₹0.54 Cr | ₹0.52 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹11 Cr | ₹7.84 Cr | ₹2.42 Cr | ₹2.28 Cr | ₹2.61 Cr |
Traveling and conveyance | ₹7.17 Cr | ₹6.89 Cr | ₹5.06 Cr | ₹3.24 Cr | ₹2.74 Cr |
Other Administration | ₹3.24 Cr | ₹2.81 Cr | ₹2.58 Cr | ₹7.52 Cr | ₹5.86 Cr |
Selling and Distribution Expenses | ₹26 Cr | ₹21 Cr | ₹25 Cr | ₹21 Cr | ₹20 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹2.17 Cr | ₹3.12 Cr | ₹4.15 Cr | ₹4.10 Cr | ₹1.87 Cr |
Freight and Forwarding | ₹19 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹16 Cr |
Handling and Clearing Charges | ₹3.84 Cr | ₹2.08 Cr | ₹1.96 Cr | ₹1.93 Cr | ₹2.03 Cr |
Other Selling Expenses | ₹1.62 Cr | ₹2.92 Cr | ₹5.67 Cr | ₹2.87 Cr | - |
Miscellaneous Expenses | ₹5.46 Cr | ₹4.86 Cr | ₹2.38 Cr | ₹1.54 Cr | ₹1.76 Cr |
Bad debts /advances written off | ₹0.23 Cr | ₹0.00 Cr | ₹0.21 Cr | - | - |
Provision for doubtful debts | - | ₹0.13 Cr | - | - | ₹0.41 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.19 Cr | ₹0.02 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹5.23 Cr | ₹4.73 Cr | ₹1.98 Cr | ₹1.51 Cr | ₹1.35 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹451 Cr | ₹417 Cr | ₹537 Cr | ₹340 Cr | ₹207 Cr |
Operating Profit (Excl OI) | ₹36 Cr | ₹32 Cr | ₹26 Cr | ₹15 Cr | ₹13 Cr |
Other Income | ₹7.93 Cr | ₹4.94 Cr | ₹2.45 Cr | ₹1.66 Cr | ₹0.41 Cr |
Interest Received | ₹2.07 Cr | ₹0.47 Cr | ₹0.27 Cr | ₹0.19 Cr | ₹0.40 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.02 Cr | - | - | - | ₹0.00 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.31 Cr | ₹0.16 Cr | ₹0.26 Cr | ₹0.66 Cr | - |
Foreign Exchange Gains | ₹1.52 Cr | ₹0.77 Cr | ₹0.99 Cr | ₹0.54 Cr | - |
Others | ₹4.02 Cr | ₹3.53 Cr | ₹0.94 Cr | ₹0.27 Cr | - |
Operating Profit | ₹44 Cr | ₹37 Cr | ₹28 Cr | ₹17 Cr | ₹14 Cr |
Interest | ₹4.31 Cr | ₹4.49 Cr | ₹5.37 Cr | ₹2.59 Cr | ₹2.27 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.83 Cr | ₹2.02 Cr | ₹1.87 Cr | ₹1.03 Cr | ₹0.53 Cr |
Other Interest | ₹2.48 Cr | ₹2.47 Cr | ₹3.50 Cr | ₹1.57 Cr | ₹1.74 Cr |
PBDT | ₹40 Cr | ₹33 Cr | ₹23 Cr | ₹14 Cr | ₹12 Cr |
Depreciation | ₹7.00 Cr | ₹6.76 Cr | ₹6.05 Cr | ₹5.54 Cr | ₹5.36 Cr |
Profit Before Taxation & Exceptional Items | ₹33 Cr | ₹26 Cr | ₹17 Cr | ₹8.50 Cr | ₹6.25 Cr |
Exceptional Income / Expenses | - | - | - | - | ₹-3.18 Cr |
Profit Before Tax | ₹33 Cr | ₹26 Cr | ₹17 Cr | ₹8.50 Cr | ₹3.08 Cr |
Provision for Tax | ₹8.03 Cr | ₹6.63 Cr | ₹4.76 Cr | ₹1.87 Cr | ₹1.20 Cr |
Current Income Tax | ₹8.11 Cr | ₹6.32 Cr | ₹4.21 Cr | ₹1.90 Cr | ₹0.97 Cr |
Deferred Tax | ₹0.30 Cr | ₹0.31 Cr | ₹0.55 Cr | ₹-0.03 Cr | ₹-0.17 Cr |
Other taxes | ₹-0.38 Cr | - | - | - | ₹0.40 Cr |
Profit After Tax | ₹25 Cr | ₹19 Cr | ₹12 Cr | ₹6.63 Cr | ₹1.88 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹54 Cr | ₹35 Cr | ₹23 Cr | ₹17 Cr | ₹15 Cr |
Appropriations | ₹79 Cr | ₹54 Cr | ₹35 Cr | ₹23 Cr | ₹17 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr |
Equity Dividend % | ₹15.00 | ₹15.00 | ₹15.00 | ₹15.00 | ₹15.00 |
Earnings Per Share | ₹249.44 | ₹194.15 | ₹119.22 | ₹66.31 | ₹18.76 |
Adjusted EPS | ₹249.44 | ₹194.15 | ₹119.22 | ₹66.31 | ₹18.76 |
Compare Income Statement of peers of KELTECH ENERGIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KELTECH ENERGIES | ₹404.0 Cr | -0.6% | -5.3% | 9.2% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹155,415.0 Cr | -0.8% | -1.4% | -7.3% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹132,234.0 Cr | 1.5% | -0.6% | 37.5% | Stock Analytics | |
SRF | ₹87,054.0 Cr | -1.2% | 0.3% | 21% | Stock Analytics | |
GODREJ INDUSTRIES | ₹41,002.4 Cr | 0.7% | -5.4% | -0.4% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹40,816.4 Cr | 0.1% | 8.9% | -17.8% | Stock Analytics |
KELTECH ENERGIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KELTECH ENERGIES | -0.6% |
-5.3% |
9.2% |
SENSEX | 1.8% |
2.1% |
0.2% |
You may also like the below Video Courses