KOLTEPATIL DEVELOPERS
|
KOLTEPATIL DEVELOPERS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹1,489 Cr | ₹1,121 Cr | ₹695 Cr | ₹1,132 Cr | ₹870 Cr |
Revenue from property development | ₹1,366 Cr | ₹1,029 Cr | ₹643 Cr | ₹1,126 Cr | ₹864 Cr |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹122 Cr | ₹92 Cr | ₹52 Cr | ₹6.45 Cr | ₹6.25 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹1,488 Cr | ₹1,117 Cr | ₹692 Cr | ₹1,130 Cr | ₹866 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-74 Cr | ₹45 Cr | ₹-110 Cr | ₹77 Cr | ₹-987 Cr |
Cost of Construction and Development | ₹1,163 Cr | ₹728 Cr | ₹607 Cr | ₹656 Cr | ₹1,441 Cr |
Opening Raw Materials | ₹52 Cr | ₹35 Cr | ₹39 Cr | ₹31 Cr | ₹27 Cr |
Cost of Land & Construction Materials | ₹535 Cr | ₹409 Cr | ₹301 Cr | ₹226 Cr | ₹295 Cr |
Closing Stock | ₹35 Cr | ₹52 Cr | ₹35 Cr | ₹39 Cr | ₹31 Cr |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | ₹611 Cr | ₹336 Cr | ₹301 Cr | ₹438 Cr | ₹1,150 Cr |
Power & Fuel Cost | ₹2.94 Cr | ₹2.23 Cr | ₹2.27 Cr | ₹1.43 Cr | ₹1.57 Cr |
Electricity & Power | ₹2.94 Cr | ₹2.23 Cr | ₹2.27 Cr | ₹1.43 Cr | ₹1.57 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹86 Cr | ₹71 Cr | ₹65 Cr | ₹60 Cr | ₹54 Cr |
Salaries, Wages & Bonus | ₹77 Cr | ₹62 Cr | ₹55 Cr | ₹51 Cr | ₹46 Cr |
Contributions to EPF & Pension Funds | ₹6.15 Cr | ₹6.06 Cr | ₹5.07 Cr | ₹4.54 Cr | ₹4.71 Cr |
Workmen and Staff Welfare Expenses | ₹2.87 Cr | ₹2.33 Cr | ₹1.91 Cr | ₹2.15 Cr | ₹1.54 Cr |
Other Employees Cost | - | ₹0.19 Cr | ₹2.52 Cr | ₹1.96 Cr | ₹1.68 Cr |
Operating Expenses | ₹19 Cr | ₹14 Cr | ₹8.80 Cr | ₹10 Cr | ₹9.18 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹19 Cr | ₹14 Cr | ₹8.80 Cr | ₹10 Cr | ₹9.18 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | - | - | - | - | - |
General and Administration Expenses | ₹37 Cr | ₹27 Cr | ₹20 Cr | ₹29 Cr | ₹32 Cr |
Rent , Rates & Taxes | ₹16 Cr | ₹11 Cr | ₹3.85 Cr | ₹7.30 Cr | ₹11 Cr |
Insurance | ₹0.77 Cr | ₹0.88 Cr | ₹0.37 Cr | ₹0.59 Cr | ₹1.26 Cr |
Printing and stationery | ₹0.45 Cr | ₹0.48 Cr | ₹0.38 Cr | ₹0.85 Cr | ₹0.70 Cr |
Professional and legal fees | ₹16 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Other Administration | ₹3.99 Cr | ₹3.28 Cr | ₹3.70 Cr | ₹8.25 Cr | ₹6.96 Cr |
Selling and Distribution Expenses | ₹44 Cr | ₹19 Cr | ₹18 Cr | ₹50 Cr | ₹49 Cr |
Advertisement & Sales Promotion | ₹44 Cr | ₹19 Cr | ₹18 Cr | ₹50 Cr | ₹49 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹20 Cr | ₹26 Cr | ₹19 Cr | ₹13 Cr | ₹19 Cr |
Bad debts /advances written off | - | - | - | - | ₹3.57 Cr |
Provision for doubtful debts | ₹7.66 Cr | ₹16 Cr | ₹12 Cr | ₹0.24 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.11 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹12 Cr | ₹11 Cr | ₹7.24 Cr | ₹13 Cr | ₹15 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,299 Cr | ₹931 Cr | ₹629 Cr | ₹896 Cr | ₹619 Cr |
Operating Profit (Excl OI) | ₹189 Cr | ₹186 Cr | ₹62 Cr | ₹234 Cr | ₹247 Cr |
Other Income | ₹33 Cr | ₹19 Cr | ₹17 Cr | ₹47 Cr | ₹11 Cr |
Interest Received | ₹6.43 Cr | ₹3.40 Cr | ₹3.40 Cr | ₹3.46 Cr | ₹1.87 Cr |
Dividend Received | ₹0.18 Cr | ₹0.19 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.63 Cr |
Profit on sale of Fixed Assets | ₹0.15 Cr | ₹0.05 Cr | - | ₹0.21 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹3.81 Cr | ₹1.94 Cr | ₹3.18 Cr | ₹0.68 Cr | ₹1.51 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹22 Cr | ₹13 Cr | ₹10 Cr | ₹43 Cr | ₹7.06 Cr |
Operating Profit | ₹222 Cr | ₹205 Cr | ₹79 Cr | ₹281 Cr | ₹258 Cr |
Interest | ₹41 Cr | ₹50 Cr | ₹70 Cr | ₹80 Cr | ₹92 Cr |
InterestonDebenture / Bonds | ₹6.64 Cr | ₹21 Cr | ₹9.27 Cr | ₹11 Cr | ₹16 Cr |
Interest on Term Loan | ₹19 Cr | ₹7.92 Cr | ₹32 Cr | ₹36 Cr | ₹35 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.07 Cr | ₹7.89 Cr | ₹5.66 Cr | ₹3.81 Cr | ₹5.10 Cr |
Other Interest | ₹13 Cr | ₹13 Cr | ₹24 Cr | ₹29 Cr | ₹36 Cr |
PBDT | ₹181 Cr | ₹155 Cr | ₹8.81 Cr | ₹201 Cr | ₹166 Cr |
Depreciation | ₹12 Cr | ₹10 Cr | ₹12 Cr | ₹17 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹170 Cr | ₹145 Cr | ₹-3.16 Cr | ₹184 Cr | ₹151 Cr |
Exceptional Income / Expenses | - | ₹-6.92 Cr | - | - | - |
Profit Before Tax | ₹168 Cr | ₹138 Cr | ₹-3.16 Cr | ₹184 Cr | ₹151 Cr |
Provision for Tax | ₹55 Cr | ₹51 Cr | ₹0.68 Cr | ₹84 Cr | ₹52 Cr |
Current Income Tax | ₹47 Cr | ₹37 Cr | ₹39 Cr | ₹51 Cr | ₹70 Cr |
Deferred Tax | ₹-1.78 Cr | ₹1.67 Cr | ₹-38 Cr | ₹33 Cr | ₹-19 Cr |
Other taxes | ₹9.52 Cr | ₹12 Cr | - | - | - |
Profit After Tax | ₹113 Cr | ₹86 Cr | ₹-3.84 Cr | ₹100 Cr | ₹99 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-9.39 Cr | ₹-5.44 Cr | ₹-0.70 Cr | ₹-27 Cr | ₹-24 Cr |
Share of Associate | - | ₹-1.59 Cr | ₹-0.98 Cr | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹104 Cr | ₹79 Cr | ₹-5.52 Cr | ₹72 Cr | ₹75 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹503 Cr | ₹429 Cr | ₹430 Cr | ₹360 Cr | ₹539 Cr |
Appropriations | ₹607 Cr | ₹509 Cr | ₹424 Cr | ₹433 Cr | ₹615 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹607 Cr | ₹509 Cr | ₹424 Cr | ₹433 Cr | ₹615 Cr |
Equity Dividend % | ₹40.00 | ₹20.00 | - | - | ₹24.00 |
Earnings Per Share | ₹13.69 | ₹10.45 | ₹-0.73 | ₹9.55 | ₹9.95 |
Adjusted EPS | ₹13.69 | ₹10.45 | ₹-0.73 | ₹9.55 | ₹9.95 |
Compare Income Statement of peers of KOLTEPATIL DEVELOPERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KOLTEPATIL DEVELOPERS | ₹2,686.2 Cr | -6.1% | -3.6% | -27.5% | Stock Analytics | |
DLF | ₹208,124.0 Cr | -3.5% | 2.1% | 24.9% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹139,761.0 Cr | -5.2% | 13.7% | 56.5% | Stock Analytics | |
GODREJ PROPERTIES | ₹86,176.1 Cr | -4.7% | -2.8% | 52.7% | Stock Analytics | |
OBEROI REALTY | ₹83,274.0 Cr | -1.2% | 18.1% | 64.4% | Stock Analytics | |
THE PHOENIX MILLS | ₹60,407.2 Cr | -1.5% | 1.2% | 50.2% | Stock Analytics |
KOLTEPATIL DEVELOPERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KOLTEPATIL DEVELOPERS | -6.1% |
-3.6% |
-27.5% |
SENSEX | -2.7% |
-0.8% |
9.9% |
You may also like the below Video Courses