KIRLOSKAR INDUSTRIES
|
KIRLOSKAR INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹6,368 Cr | ₹6,463 Cr | ₹3,783 Cr | ₹2,055 Cr | ₹1,886 Cr |
Sales | ₹6,026 Cr | ₹6,364 Cr | ₹3,692 Cr | ₹1,978 Cr | ₹1,832 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | ₹184 Cr | - | - | - | - |
Other Operational Income | ₹158 Cr | ₹98 Cr | ₹91 Cr | ₹76 Cr | ₹54 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹6,368 Cr | ₹6,463 Cr | ₹3,783 Cr | ₹2,055 Cr | ₹1,886 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-18 Cr | ₹-20 Cr | ₹-30 Cr | ₹3.45 Cr | ₹1.67 Cr |
Raw Material Consumed | ₹3,495 Cr | ₹3,718 Cr | ₹2,296 Cr | ₹1,049 Cr | ₹1,131 Cr |
Opening Raw Materials | ₹647 Cr | ₹544 Cr | ₹191 Cr | ₹143 Cr | ₹152 Cr |
Purchases Raw Materials | ₹3,349 Cr | ₹3,764 Cr | ₹2,649 Cr | ₹1,097 Cr | ₹1,122 Cr |
Closing Raw Materials | ₹501 Cr | ₹591 Cr | ₹544 Cr | ₹191 Cr | ₹143 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹538 Cr | ₹545 Cr | ₹124 Cr | ₹81 Cr | ₹109 Cr |
Electricity & Power | ₹538 Cr | ₹545 Cr | ₹124 Cr | ₹81 Cr | ₹109 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹359 Cr | ₹329 Cr | ₹147 Cr | ₹114 Cr | ₹101 Cr |
Salaries, Wages & Bonus | ₹295 Cr | ₹272 Cr | ₹123 Cr | ₹96 Cr | ₹83 Cr |
Contributions to EPF & Pension Funds | ₹16 Cr | ₹16 Cr | ₹5.72 Cr | ₹3.76 Cr | ₹3.50 Cr |
Workmen and Staff Welfare Expenses | ₹27 Cr | ₹25 Cr | ₹14 Cr | ₹8.88 Cr | ₹9.90 Cr |
Other Employees Cost | ₹21 Cr | ₹16 Cr | ₹4.40 Cr | ₹5.82 Cr | ₹4.75 Cr |
Other Manufacturing Expenses | ₹739 Cr | ₹706 Cr | ₹386 Cr | ₹242 Cr | ₹202 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹61 Cr | ₹40 Cr | ₹28 Cr | ₹20 Cr | ₹14 Cr |
Repairs and Maintenance | ₹51 Cr | ₹45 Cr | ₹43 Cr | ₹22 Cr | ₹19 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹626 Cr | ₹621 Cr | ₹315 Cr | ₹201 Cr | ₹169 Cr |
General and Administration Expenses | ₹64 Cr | ₹54 Cr | ₹34 Cr | ₹21 Cr | ₹21 Cr |
Rent , Rates & Taxes | ₹7.37 Cr | ₹5.94 Cr | ₹3.71 Cr | ₹5.31 Cr | ₹3.24 Cr |
Insurance | ₹5.74 Cr | ₹5.72 Cr | ₹2.59 Cr | ₹1.83 Cr | ₹0.99 Cr |
Printing and stationery | - | - | - | - | ₹0.58 Cr |
Professional and legal fees | ₹32 Cr | ₹23 Cr | ₹17 Cr | ₹5.99 Cr | ₹6.78 Cr |
Traveling and conveyance | ₹7.49 Cr | ₹6.46 Cr | ₹2.59 Cr | ₹1.08 Cr | ₹2.95 Cr |
Other Administration | ₹12 Cr | ₹12 Cr | ₹8.88 Cr | ₹6.87 Cr | ₹6.22 Cr |
Selling and Distribution Expenses | ₹182 Cr | ₹177 Cr | ₹128 Cr | ₹68 Cr | ₹63 Cr |
Advertisement & Sales Promotion | ₹0.12 Cr | ₹0.11 Cr | ₹0.38 Cr | ₹0.16 Cr | ₹1.22 Cr |
Sales Commissions & Incentives | ₹0.78 Cr | ₹1.40 Cr | ₹0.17 Cr | - | - |
Freight and Forwarding | ₹169 Cr | ₹173 Cr | ₹127 Cr | ₹68 Cr | ₹61 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹12 Cr | ₹2.09 Cr | ₹0.37 Cr | ₹0.16 Cr | ₹0.48 Cr |
Miscellaneous Expenses | ₹68 Cr | ₹95 Cr | ₹39 Cr | ₹20 Cr | ₹21 Cr |
Bad debts /advances written off | - | - | - | ₹0.52 Cr | ₹0.02 Cr |
Provision for doubtful debts | - | - | ₹4.12 Cr | ₹2.35 Cr | - |
Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.08 Cr | ₹0.84 Cr | - | ₹0.72 Cr |
Losson foreign exchange fluctuations | ₹5.13 Cr | ₹22 Cr | ₹7.89 Cr | ₹2.83 Cr | ₹9.92 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹63 Cr | ₹72 Cr | ₹27 Cr | ₹14 Cr | ₹11 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹5,428 Cr | ₹5,603 Cr | ₹3,126 Cr | ₹1,598 Cr | ₹1,651 Cr |
Operating Profit (Excl OI) | ₹940 Cr | ₹859 Cr | ₹657 Cr | ₹456 Cr | ₹235 Cr |
Other Income | ₹43 Cr | ₹70 Cr | ₹38 Cr | ₹28 Cr | ₹44 Cr |
Interest Received | - | - | - | - | - |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | ₹0.20 Cr | - |
Profits on sale of Investments | ₹1.14 Cr | ₹6.56 Cr | ₹5.14 Cr | - | ₹2.02 Cr |
Provision Written Back | ₹4.37 Cr | ₹1.05 Cr | ₹3.00 Cr | ₹1.48 Cr | ₹0.80 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹38 Cr | ₹62 Cr | ₹30 Cr | ₹26 Cr | ₹41 Cr |
Operating Profit | ₹984 Cr | ₹929 Cr | ₹695 Cr | ₹484 Cr | ₹279 Cr |
Interest | ₹122 Cr | ₹97 Cr | ₹31 Cr | ₹27 Cr | ₹19 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹59 Cr | ₹52 Cr | ₹13 Cr | ₹14 Cr | ₹2.64 Cr |
Intereston Fixed deposits | ₹1.19 Cr | ₹1.09 Cr | ₹1.11 Cr | ₹1.20 Cr | ₹1.08 Cr |
Bank Charges etc | ₹2.23 Cr | ₹5.33 Cr | ₹3.49 Cr | ₹0.36 Cr | ₹0.21 Cr |
Other Interest | ₹60 Cr | ₹38 Cr | ₹14 Cr | ₹11 Cr | ₹15 Cr |
PBDT | ₹861 Cr | ₹833 Cr | ₹664 Cr | ₹457 Cr | ₹260 Cr |
Depreciation | ₹242 Cr | ₹175 Cr | ₹95 Cr | ₹79 Cr | ₹60 Cr |
Profit Before Taxation & Exceptional Items | ₹619 Cr | ₹657 Cr | ₹568 Cr | ₹378 Cr | ₹200 Cr |
Exceptional Income / Expenses | ₹-63 Cr | - | - | - | - |
Profit Before Tax | ₹556 Cr | ₹657 Cr | ₹568 Cr | ₹378 Cr | ₹200 Cr |
Provision for Tax | ₹195 Cr | ₹198 Cr | ₹252 Cr | ₹66 Cr | ₹49 Cr |
Current Income Tax | ₹173 Cr | ₹189 Cr | ₹164 Cr | ₹94 Cr | ₹34 Cr |
Deferred Tax | ₹23 Cr | ₹17 Cr | ₹87 Cr | ₹-27 Cr | ₹21 Cr |
Other taxes | ₹-0.26 Cr | ₹-8.22 Cr | ₹1.77 Cr | ₹-0.59 Cr | ₹-5.68 Cr |
Profit After Tax | ₹361 Cr | ₹460 Cr | ₹316 Cr | ₹311 Cr | ₹151 Cr |
Extra items | ₹-0.01 Cr | ₹-0.04 Cr | - | - | - |
Minority Interest | ₹-160 Cr | ₹-242 Cr | ₹-123 Cr | ₹-148 Cr | ₹-55 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹200 Cr | ₹218 Cr | ₹194 Cr | ₹164 Cr | ₹96 Cr |
Adjustments to PAT | - | - | - | - | ₹0.39 Cr |
Profit Balance B/F | ₹1,329 Cr | ₹987 Cr | ₹806 Cr | ₹645 Cr | ₹588 Cr |
Appropriations | ₹1,529 Cr | ₹1,205 Cr | ₹1,000 Cr | ₹809 Cr | ₹685 Cr |
General Reserves | ₹2.38 Cr | ₹2.23 Cr | ₹2.55 Cr | ₹2.55 Cr | ₹2.56 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹2.91 Cr |
Other Appropriation | ₹-6.54 Cr | ₹-126 Cr | ₹9.67 Cr | ₹0.49 Cr | ₹24 Cr |
Equity Dividend % | ₹130.00 | ₹110.00 | ₹100.00 | ₹100.00 | ₹100.00 |
Earnings Per Share | ₹201.81 | ₹220.19 | ₹197.96 | ₹168.68 | ₹98.75 |
Adjusted EPS | ₹201.81 | ₹220.19 | ₹197.96 | ₹168.68 | ₹98.75 |
Compare Income Statement of peers of KIRLOSKAR INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KIRLOSKAR INDUSTRIES | ₹5,031.5 Cr | 2.1% | 1% | 39.9% | Stock Analytics | |
BHARAT ELECTRONICS | ₹228,065.0 Cr | 1.6% | 9.5% | 117.5% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹87,869.9 Cr | 1.8% | 5.6% | 51.1% | Stock Analytics | |
THERMAX | ₹57,447.6 Cr | 4.8% | -2.1% | 85.6% | Stock Analytics | |
TRIVENI TURBINE | ₹23,511.8 Cr | -11.5% | 6.9% | 81.5% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹16,246.1 Cr | -0.1% | -2.4% | 93.9% | Stock Analytics |
KIRLOSKAR INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KIRLOSKAR INDUSTRIES | 2.1% |
1% |
39.9% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses