KIRLOSKAR BROTHERS
|
KIRLOSKAR BROTHERS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,768 Cr | ₹3,058 Cr | ₹2,717 Cr | ₹3,135 Cr | ₹3,349 Cr |
Sales | ₹3,636 Cr | ₹2,908 Cr | ₹2,624 Cr | ₹3,036 Cr | ₹3,232 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹74 Cr | ₹86 Cr | ₹60 Cr | ₹49 Cr | ₹71 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹58 Cr | ₹63 Cr | ₹32 Cr | ₹50 Cr | ₹46 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,730 Cr | ₹3,058 Cr | ₹2,717 Cr | ₹3,135 Cr | ₹3,349 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-18 Cr | ₹-1.32 Cr | ₹4.21 Cr | ₹-1.62 Cr | ₹-97 Cr |
Raw Material Consumed | ₹1,973 Cr | ₹1,682 Cr | ₹1,445 Cr | ₹1,644 Cr | ₹1,926 Cr |
Opening Raw Materials | ₹201 Cr | ₹166 Cr | ₹174 Cr | ₹176 Cr | ₹185 Cr |
Purchases Raw Materials | ₹1,826 Cr | ₹1,551 Cr | ₹1,224 Cr | ₹1,458 Cr | ₹1,653 Cr |
Closing Raw Materials | ₹245 Cr | ₹201 Cr | ₹166 Cr | ₹174 Cr | ₹176 Cr |
Other Direct Purchases / Brought in cost | ₹191 Cr | ₹165 Cr | ₹213 Cr | ₹184 Cr | ₹265 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹58 Cr | ₹48 Cr | ₹40 Cr | ₹45 Cr | ₹49 Cr |
Electricity & Power | ₹58 Cr | ₹48 Cr | ₹40 Cr | ₹45 Cr | ₹49 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹565 Cr | ₹502 Cr | ₹489 Cr | ₹531 Cr | ₹584 Cr |
Salaries, Wages & Bonus | ₹506 Cr | ₹452 Cr | ₹441 Cr | ₹480 Cr | ₹524 Cr |
Contributions to EPF & Pension Funds | ₹25 Cr | ₹18 Cr | ₹20 Cr | ₹22 Cr | ₹27 Cr |
Workmen and Staff Welfare Expenses | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹18 Cr | ₹22 Cr |
Other Employees Cost | ₹13 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹11 Cr |
Other Manufacturing Expenses | ₹327 Cr | ₹272 Cr | ₹187 Cr | ₹258 Cr | ₹273 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹141 Cr | ₹119 Cr | ₹82 Cr | ₹110 Cr | ₹112 Cr |
Repairs and Maintenance | ₹41 Cr | ₹40 Cr | ₹24 Cr | ₹32 Cr | ₹37 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹146 Cr | ₹114 Cr | ₹80 Cr | ₹116 Cr | ₹124 Cr |
General and Administration Expenses | ₹198 Cr | ₹170 Cr | ₹143 Cr | ₹199 Cr | ₹210 Cr |
Rent , Rates & Taxes | ₹14 Cr | ₹15 Cr | ₹15 Cr | ₹20 Cr | ₹31 Cr |
Insurance | ₹19 Cr | ₹17 Cr | ₹17 Cr | ₹20 Cr | ₹21 Cr |
Printing and stationery | ₹38 Cr | ₹33 Cr | ₹28 Cr | ₹27 Cr | ₹30 Cr |
Professional and legal fees | ₹67 Cr | ₹60 Cr | ₹44 Cr | ₹60 Cr | ₹40 Cr |
Traveling and conveyance | ₹34 Cr | ₹19 Cr | ₹14 Cr | ₹45 Cr | ₹59 Cr |
Other Administration | ₹26 Cr | ₹25 Cr | ₹25 Cr | ₹27 Cr | ₹29 Cr |
Selling and Distribution Expenses | ₹106 Cr | ₹88 Cr | ₹88 Cr | ₹176 Cr | ₹194 Cr |
Advertisement & Sales Promotion | ₹21 Cr | ₹16 Cr | ₹19 Cr | ₹49 Cr | ₹45 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹66 Cr | ₹60 Cr | ₹54 Cr | ₹73 Cr | ₹96 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹18 Cr | ₹13 Cr | ₹15 Cr | ₹54 Cr | ₹53 Cr |
Miscellaneous Expenses | ₹122 Cr | ₹92 Cr | ₹80 Cr | ₹78 Cr | ₹83 Cr |
Bad debts /advances written off | ₹3.70 Cr | ₹8.83 Cr | ₹12 Cr | ₹18 Cr | ₹24 Cr |
Provision for doubtful debts | ₹34 Cr | ₹8.07 Cr | ₹16 Cr | ₹7.43 Cr | ₹4.20 Cr |
Losson disposal of fixed assets(net) | ₹1.36 Cr | ₹0.07 Cr | ₹0.95 Cr | ₹0.16 Cr | ₹0.22 Cr |
Losson foreign exchange fluctuations | ₹20 Cr | ₹7.68 Cr | - | - | ₹27 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹62 Cr | ₹67 Cr | ₹51 Cr | ₹52 Cr | ₹28 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,331 Cr | ₹2,852 Cr | ₹2,476 Cr | ₹2,928 Cr | ₹3,221 Cr |
Operating Profit (Excl OI) | ₹399 Cr | ₹206 Cr | ₹240 Cr | ₹207 Cr | ₹128 Cr |
Other Income | ₹27 Cr | ₹32 Cr | ₹54 Cr | ₹38 Cr | ₹24 Cr |
Interest Received | ₹13 Cr | ₹3.97 Cr | ₹9.13 Cr | ₹12 Cr | ₹17 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | ₹0.49 Cr | ₹0.41 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | ₹16 Cr | ₹2.34 Cr | - |
Others | ₹14 Cr | ₹28 Cr | ₹29 Cr | ₹22 Cr | ₹6.75 Cr |
Operating Profit | ₹426 Cr | ₹238 Cr | ₹294 Cr | ₹245 Cr | ₹151 Cr |
Interest | ₹35 Cr | ₹33 Cr | ₹44 Cr | ₹52 Cr | ₹47 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹12 Cr | ₹12 Cr | ₹13 Cr | ₹18 Cr | ₹13 Cr |
Other Interest | ₹23 Cr | ₹22 Cr | ₹31 Cr | ₹34 Cr | ₹34 Cr |
PBDT | ₹391 Cr | ₹205 Cr | ₹250 Cr | ₹193 Cr | ₹104 Cr |
Depreciation | ₹69 Cr | ₹70 Cr | ₹68 Cr | ₹71 Cr | ₹64 Cr |
Profit Before Taxation & Exceptional Items | ₹322 Cr | ₹135 Cr | ₹182 Cr | ₹121 Cr | ₹41 Cr |
Exceptional Income / Expenses | ₹-4.24 Cr | - | - | - | - |
Profit Before Tax | ₹318 Cr | ₹135 Cr | ₹182 Cr | ₹121 Cr | ₹41 Cr |
Provision for Tax | ₹93 Cr | ₹54 Cr | ₹28 Cr | ₹53 Cr | ₹46 Cr |
Current Income Tax | ₹90 Cr | ₹42 Cr | ₹46 Cr | ₹42 Cr | ₹51 Cr |
Deferred Tax | ₹2.82 Cr | ₹7.98 Cr | ₹-0.23 Cr | ₹13 Cr | ₹-5.35 Cr |
Other taxes | - | ₹3.65 Cr | ₹-18 Cr | ₹-2.40 Cr | ₹0.19 Cr |
Profit After Tax | ₹225 Cr | ₹82 Cr | ₹154 Cr | ₹68 Cr | ₹-5.25 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.83 Cr | ₹-0.04 Cr | ₹0.35 Cr | ₹0.01 Cr | ₹0.40 Cr |
Share of Associate | ₹11 Cr | ₹13 Cr | ₹6.84 Cr | ₹3.61 Cr | ₹8.34 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹235 Cr | ₹94 Cr | ₹161 Cr | ₹72 Cr | ₹3.48 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹456 Cr | ₹383 Cr | ₹223 Cr | ₹195 Cr | ₹238 Cr |
Appropriations | ₹691 Cr | ₹477 Cr | ₹384 Cr | ₹267 Cr | ₹242 Cr |
General Reserves | - | - | - | - | ₹0.41 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹2.64 Cr | - |
Other Appropriation | ₹26 Cr | ₹21 Cr | ₹1.52 Cr | ₹25 Cr | ₹46 Cr |
Equity Dividend % | ₹225.00 | ₹150.00 | ₹150.00 | ₹125.00 | ₹125.00 |
Earnings Per Share | ₹29.59 | ₹11.88 | ₹20.29 | ₹9.05 | ₹0.44 |
Adjusted EPS | ₹29.59 | ₹11.88 | ₹20.29 | ₹9.05 | ₹0.44 |
Compare Income Statement of peers of KIRLOSKAR BROTHERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KIRLOSKAR BROTHERS | ₹18,386.3 Cr | 7.3% | 44.6% | 130.8% | Stock Analytics | |
BHARAT ELECTRONICS | ₹223,496.0 Cr | 11.5% | 12.7% | 109.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹87,869.9 Cr | 8.8% | 14.3% | 72.8% | Stock Analytics | |
THERMAX | ₹54,583.1 Cr | 5.2% | -15.3% | 77.1% | Stock Analytics | |
TRIVENI TURBINE | ₹25,320.5 Cr | 19.8% | 21% | 98.8% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹16,754.7 Cr | 6% | 10.4% | 109.1% | Stock Analytics |
KIRLOSKAR BROTHERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KIRLOSKAR BROTHERS | 7.3% |
44.6% |
130.8% |
SENSEX | 2.5% |
-0.5% |
19.7% |
You may also like the below Video Courses