KIRLOSKAR OIL ENGINES
|
KIRLOSKAR OIL ENGINES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹5,024 Cr | ₹4,022 Cr | ₹3,296 Cr | ₹3,379 Cr | ₹3,626 Cr |
Sales | ₹4,461 Cr | ₹3,650 Cr | ₹3,025 Cr | ₹3,172 Cr | ₹3,439 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹507 Cr | ₹329 Cr | ₹230 Cr | ₹159 Cr | ₹89 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹55 Cr | ₹43 Cr | ₹41 Cr | ₹49 Cr | ₹99 Cr |
Less: Excise Duty | - | ₹2.14 Cr | - | - | - |
Net Sales | ₹5,024 Cr | ₹4,020 Cr | ₹3,296 Cr | ₹3,379 Cr | ₹3,626 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-55 Cr | ₹7.59 Cr | ₹50 Cr | ₹-60 Cr | ₹22 Cr |
Raw Material Consumed | ₹3,173 Cr | ₹2,630 Cr | ₹2,000 Cr | ₹2,202 Cr | ₹2,307 Cr |
Opening Raw Materials | ₹217 Cr | ₹205 Cr | ₹177 Cr | ₹141 Cr | ₹151 Cr |
Purchases Raw Materials | ₹2,449 Cr | ₹1,897 Cr | ₹1,460 Cr | ₹1,613 Cr | ₹1,664 Cr |
Closing Raw Materials | ₹319 Cr | ₹217 Cr | ₹205 Cr | ₹177 Cr | ₹141 Cr |
Other Direct Purchases / Brought in cost | ₹826 Cr | ₹745 Cr | ₹567 Cr | ₹626 Cr | ₹633 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹33 Cr | ₹26 Cr | ₹22 Cr | ₹26 Cr | ₹27 Cr |
Electricity & Power | ₹33 Cr | ₹26 Cr | ₹22 Cr | ₹26 Cr | ₹27 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹340 Cr | ₹286 Cr | ₹257 Cr | ₹270 Cr | ₹243 Cr |
Salaries, Wages & Bonus | ₹295 Cr | ₹246 Cr | ₹223 Cr | ₹228 Cr | ₹207 Cr |
Contributions to EPF & Pension Funds | ₹16 Cr | ₹14 Cr | ₹13 Cr | ₹15 Cr | ₹13 Cr |
Workmen and Staff Welfare Expenses | ₹22 Cr | ₹18 Cr | ₹14 Cr | ₹18 Cr | ₹20 Cr |
Other Employees Cost | ₹7.85 Cr | ₹8.12 Cr | ₹7.48 Cr | ₹9.03 Cr | ₹4.03 Cr |
Other Manufacturing Expenses | ₹388 Cr | ₹339 Cr | ₹313 Cr | ₹324 Cr | ₹311 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹205 Cr | ₹174 Cr | ₹176 Cr | ₹175 Cr | ₹152 Cr |
Repairs and Maintenance | ₹52 Cr | ₹44 Cr | ₹40 Cr | ₹49 Cr | ₹46 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹131 Cr | ₹122 Cr | ₹97 Cr | ₹100 Cr | ₹112 Cr |
General and Administration Expenses | ₹136 Cr | ₹108 Cr | ₹81 Cr | ₹116 Cr | ₹132 Cr |
Rent , Rates & Taxes | ₹34 Cr | ₹35 Cr | ₹33 Cr | ₹37 Cr | ₹45 Cr |
Insurance | ₹4.07 Cr | ₹3.61 Cr | ₹3.34 Cr | ₹2.13 Cr | ₹1.55 Cr |
Printing and stationery | ₹1.27 Cr | ₹1.13 Cr | ₹0.76 Cr | ₹1.44 Cr | ₹1.75 Cr |
Professional and legal fees | ₹57 Cr | ₹50 Cr | ₹36 Cr | ₹47 Cr | ₹49 Cr |
Traveling and conveyance | ₹38 Cr | ₹20 Cr | ₹10 Cr | ₹29 Cr | ₹30 Cr |
Other Administration | ₹2.73 Cr | ₹-2.32 Cr | ₹-2.18 Cr | ₹-0.42 Cr | ₹4.67 Cr |
Selling and Distribution Expenses | ₹220 Cr | ₹175 Cr | ₹152 Cr | ₹180 Cr | ₹178 Cr |
Advertisement & Sales Promotion | ₹21 Cr | ₹14 Cr | ₹10 Cr | ₹22 Cr | ₹19 Cr |
Sales Commissions & Incentives | ₹17 Cr | ₹15 Cr | ₹18 Cr | ₹20 Cr | ₹15 Cr |
Freight and Forwarding | ₹94 Cr | ₹86 Cr | ₹72 Cr | ₹78 Cr | ₹82 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹88 Cr | ₹60 Cr | ₹51 Cr | ₹60 Cr | ₹62 Cr |
Miscellaneous Expenses | ₹56 Cr | ₹39 Cr | ₹34 Cr | ₹32 Cr | ₹34 Cr |
Bad debts /advances written off | ₹1.14 Cr | ₹2.18 Cr | ₹2.38 Cr | ₹2.93 Cr | ₹2.09 Cr |
Provision for doubtful debts | ₹26 Cr | - | ₹14 Cr | ₹5.46 Cr | ₹1.99 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹2.77 Cr | ₹1.96 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹28 Cr | ₹37 Cr | ₹18 Cr | ₹21 Cr | ₹28 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,290 Cr | ₹3,610 Cr | ₹2,909 Cr | ₹3,092 Cr | ₹3,253 Cr |
Operating Profit (Excl OI) | ₹734 Cr | ₹410 Cr | ₹387 Cr | ₹287 Cr | ₹374 Cr |
Other Income | ₹28 Cr | ₹29 Cr | ₹25 Cr | ₹43 Cr | ₹65 Cr |
Interest Received | ₹4.59 Cr | ₹4.08 Cr | ₹10 Cr | ₹10 Cr | ₹8.73 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.48 Cr | ₹0.92 Cr | ₹0.13 Cr | - | - |
Profits on sale of Investments | - | - | - | ₹0.17 Cr | ₹1.74 Cr |
Provision Written Back | - | ₹2.38 Cr | - | - | - |
Foreign Exchange Gains | ₹1.91 Cr | ₹2.17 Cr | ₹-1.14 Cr | ₹4.70 Cr | ₹2.92 Cr |
Others | ₹21 Cr | ₹20 Cr | ₹16 Cr | ₹27 Cr | ₹52 Cr |
Operating Profit | ₹762 Cr | ₹439 Cr | ₹412 Cr | ₹330 Cr | ₹439 Cr |
Interest | ₹210 Cr | ₹106 Cr | ₹50 Cr | ₹14 Cr | ₹13 Cr |
InterestonDebenture / Bonds | ₹53 Cr | ₹22 Cr | ₹13 Cr | - | - |
Interest on Term Loan | ₹126 Cr | ₹58 Cr | ₹19 Cr | ₹1.53 Cr | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹9.28 Cr | ₹7.09 Cr | ₹4.46 Cr | ₹0.95 Cr | ₹0.70 Cr |
Other Interest | ₹22 Cr | ₹19 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
PBDT | ₹552 Cr | ₹333 Cr | ₹362 Cr | ₹316 Cr | ₹426 Cr |
Depreciation | ₹105 Cr | ₹101 Cr | ₹84 Cr | ₹87 Cr | ₹94 Cr |
Profit Before Taxation & Exceptional Items | ₹448 Cr | ₹232 Cr | ₹278 Cr | ₹228 Cr | ₹331 Cr |
Exceptional Income / Expenses | - | - | ₹-8.37 Cr | ₹16 Cr | - |
Profit Before Tax | ₹449 Cr | ₹232 Cr | ₹270 Cr | ₹245 Cr | ₹331 Cr |
Provision for Tax | ₹117 Cr | ₹61 Cr | ₹72 Cr | ₹57 Cr | ₹112 Cr |
Current Income Tax | ₹127 Cr | ₹69 Cr | ₹71 Cr | ₹65 Cr | ₹115 Cr |
Deferred Tax | ₹-13 Cr | ₹-8.25 Cr | ₹1.66 Cr | ₹-7.75 Cr | ₹-1.37 Cr |
Other taxes | ₹3.22 Cr | - | ₹0.09 Cr | ₹-0.48 Cr | ₹-2.03 Cr |
Profit After Tax | ₹332 Cr | ₹171 Cr | ₹197 Cr | ₹188 Cr | ₹220 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.75 Cr | ₹3.65 Cr | ₹-2.44 Cr | ₹-2.71 Cr | ₹-0.45 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹332 Cr | ₹175 Cr | ₹195 Cr | ₹185 Cr | ₹219 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,418 Cr | ₹1,272 Cr | ₹1,101 Cr | ₹1,061 Cr | ₹938 Cr |
Appropriations | ₹1,751 Cr | ₹1,447 Cr | ₹1,296 Cr | ₹1,246 Cr | ₹1,157 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹12 Cr | ₹7.43 Cr |
Other Appropriation | ₹77 Cr | ₹6.73 Cr | ₹2.31 Cr | ₹75 Cr | ₹53 Cr |
Equity Dividend % | ₹250.00 | ₹200.00 | ₹200.00 | ₹200.00 | ₹250.00 |
Earnings Per Share | ₹22.96 | ₹12.07 | ₹13.48 | ₹12.81 | ₹15.16 |
Adjusted EPS | ₹22.96 | ₹12.07 | ₹13.48 | ₹12.81 | ₹15.16 |
Compare Income Statement of peers of KIRLOSKAR OIL ENGINES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KIRLOSKAR OIL ENGINES | ₹16,610.3 Cr | 5.7% | -0.9% | 96.6% | Stock Analytics | |
BHARAT ELECTRONICS | ₹228,613.0 Cr | -0.2% | 5.5% | 96.4% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹85,136.5 Cr | 0.8% | 6.2% | 35.6% | Stock Analytics | |
THERMAX | ₹56,909.1 Cr | 1% | -7.2% | 72.1% | Stock Analytics | |
TRIVENI TURBINE | ₹25,829.1 Cr | 10% | 28.3% | 93.7% | Stock Analytics | |
ELECON ENGINEERING COMPANY | ₹14,592.7 Cr | 4.4% | 15% | 39.3% | Stock Analytics |
KIRLOSKAR OIL ENGINES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KIRLOSKAR OIL ENGINES | 5.7% |
-0.9% |
96.6% |
SENSEX | -0.6% |
2.3% |
16.9% |
You may also like the below Video Courses