KPI GREEN ENERGY
|
KPI GREEN ENERGY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,024 Cr | ₹644 Cr | ₹230 Cr | ₹104 Cr | ₹59 Cr |
Sales | ₹1.97 Cr | ₹1.08 Cr | ₹4.27 Cr | ₹5.53 Cr | ₹5.45 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹13 Cr | ₹5.09 Cr | ₹0.15 Cr | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1,009 Cr | ₹638 Cr | ₹226 Cr | ₹98 Cr | ₹54 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,024 Cr | ₹644 Cr | ₹230 Cr | ₹104 Cr | ₹59 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.30 Cr | ₹-2.18 Cr | ₹-0.70 Cr | ₹-0.82 Cr | ₹-0.97 Cr |
Raw Material Consumed | ₹536 Cr | ₹384 Cr | ₹95 Cr | ₹25 Cr | ₹18 Cr |
Opening Raw Materials | ₹155 Cr | ₹99 Cr | ₹33 Cr | ₹29 Cr | ₹11 Cr |
Purchases Raw Materials | ₹702 Cr | ₹436 Cr | ₹157 Cr | ₹27 Cr | ₹34 Cr |
Closing Raw Materials | ₹324 Cr | ₹155 Cr | ₹99 Cr | ₹33 Cr | ₹30 Cr |
Other Direct Purchases / Brought in cost | ₹3.19 Cr | ₹4.45 Cr | ₹3.39 Cr | ₹2.72 Cr | ₹3.15 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.27 Cr | ₹0.76 Cr | ₹0.33 Cr | ₹0.42 Cr | ₹0.22 Cr |
Electricity & Power | ₹1.27 Cr | ₹0.76 Cr | ₹0.33 Cr | ₹0.27 Cr | ₹0.16 Cr |
Oil, Fuel & Natural gas | - | - | - | ₹0.16 Cr | ₹0.06 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹14 Cr | ₹8.07 Cr | ₹4.26 Cr | ₹1.69 Cr | ₹1.62 Cr |
Salaries, Wages & Bonus | ₹13 Cr | ₹7.51 Cr | ₹3.57 Cr | ₹1.58 Cr | ₹1.50 Cr |
Contributions to EPF & Pension Funds | ₹0.32 Cr | ₹0.11 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.02 Cr |
Workmen and Staff Welfare Expenses | ₹0.56 Cr | ₹0.55 Cr | ₹0.34 Cr | ₹0.04 Cr | ₹0.05 Cr |
Other Employees Cost | ₹0.21 Cr | ₹-0.09 Cr | ₹0.30 Cr | ₹0.04 Cr | ₹0.05 Cr |
Other Manufacturing Expenses | ₹95 Cr | ₹27 Cr | ₹13 Cr | ₹7.45 Cr | ₹4.53 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | ₹0.10 Cr | ₹0.03 Cr |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹95 Cr | ₹27 Cr | ₹13 Cr | ₹7.35 Cr | ₹4.50 Cr |
General and Administration Expenses | ₹29 Cr | ₹11 Cr | ₹6.95 Cr | ₹3.53 Cr | ₹7.62 Cr |
Rent , Rates & Taxes | ₹2.85 Cr | ₹1.31 Cr | ₹0.89 Cr | ₹0.30 Cr | ₹5.75 Cr |
Insurance | ₹1.37 Cr | ₹0.67 Cr | ₹0.62 Cr | ₹0.21 Cr | ₹0.17 Cr |
Printing and stationery | ₹0.27 Cr | ₹0.21 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.12 Cr |
Professional and legal fees | ₹5.36 Cr | ₹1.84 Cr | ₹1.43 Cr | ₹1.03 Cr | ₹0.40 Cr |
Traveling and conveyance | ₹1.10 Cr | ₹0.63 Cr | ₹0.31 Cr | ₹0.26 Cr | ₹0.09 Cr |
Other Administration | ₹18 Cr | ₹6.71 Cr | ₹3.54 Cr | ₹1.58 Cr | ₹1.10 Cr |
Selling and Distribution Expenses | ₹5.26 Cr | ₹1.89 Cr | ₹1.03 Cr | ₹1.61 Cr | ₹0.61 Cr |
Advertisement & Sales Promotion | - | - | - | ₹0.25 Cr | ₹0.33 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹5.26 Cr | ₹1.89 Cr | ₹1.03 Cr | ₹1.36 Cr | ₹0.28 Cr |
Miscellaneous Expenses | ₹6.28 Cr | ₹3.75 Cr | ₹1.23 Cr | ₹0.57 Cr | ₹0.32 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.02 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹6.28 Cr | ₹3.75 Cr | ₹1.23 Cr | ₹0.57 Cr | ₹0.31 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹687 Cr | ₹435 Cr | ₹121 Cr | ₹40 Cr | ₹32 Cr |
Operating Profit (Excl OI) | ₹337 Cr | ₹208 Cr | ₹109 Cr | ₹64 Cr | ₹27 Cr |
Other Income | ₹6.92 Cr | ₹3.25 Cr | ₹1.58 Cr | ₹0.44 Cr | ₹0.28 Cr |
Interest Received | ₹5.84 Cr | ₹2.65 Cr | ₹1.24 Cr | ₹0.42 Cr | ₹0.28 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.02 Cr | - | - | - |
Profits on sale of Investments | - | - | - | - | ₹0.00 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.09 Cr | ₹0.01 Cr | - | ₹0.02 Cr | ₹0.00 Cr |
Others | ₹0.99 Cr | ₹0.57 Cr | ₹0.34 Cr | - | ₹0.00 Cr |
Operating Profit | ₹344 Cr | ₹212 Cr | ₹110 Cr | ₹64 Cr | ₹27 Cr |
Interest | ₹86 Cr | ₹47 Cr | ₹37 Cr | ₹25 Cr | ₹7.84 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.86 Cr | ₹1.52 Cr | ₹5.04 Cr | ₹1.11 Cr | ₹0.47 Cr |
Other Interest | ₹82 Cr | ₹45 Cr | ₹32 Cr | ₹24 Cr | ₹7.37 Cr |
PBDT | ₹258 Cr | ₹165 Cr | ₹74 Cr | ₹39 Cr | ₹19 Cr |
Depreciation | ₹40 Cr | ₹23 Cr | ₹14 Cr | ₹16 Cr | ₹7.49 Cr |
Profit Before Taxation & Exceptional Items | ₹217 Cr | ₹142 Cr | ₹59 Cr | ₹23 Cr | ₹12 Cr |
Exceptional Income / Expenses | ₹-0.31 Cr | ₹-0.49 Cr | ₹-0.11 Cr | ₹-0.11 Cr | - |
Profit Before Tax | ₹217 Cr | ₹142 Cr | ₹59 Cr | ₹23 Cr | ₹12 Cr |
Provision for Tax | ₹55 Cr | ₹32 Cr | ₹16 Cr | ₹8.15 Cr | ₹5.48 Cr |
Current Income Tax | ₹36 Cr | ₹10 Cr | - | - | - |
Deferred Tax | ₹20 Cr | ₹22 Cr | ₹16 Cr | ₹8.15 Cr | ₹5.48 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹162 Cr | ₹110 Cr | ₹43 Cr | ₹14 Cr | ₹6.44 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹162 Cr | ₹110 Cr | ₹43 Cr | ₹14 Cr | ₹6.44 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹189 Cr | ₹84 Cr | ₹43 Cr | ₹29 Cr | ₹30 Cr |
Appropriations | ₹350 Cr | ₹194 Cr | ₹86 Cr | ₹43 Cr | ₹36 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.41 Cr | - | - | - | ₹7.48 Cr |
Equity Dividend % | ₹7.00 | ₹28.50 | ₹10.00 | - | - |
Earnings Per Share | ₹26.82 | ₹30.34 | ₹23.94 | ₹7.95 | ₹3.56 |
Adjusted EPS | ₹13.41 | ₹10.11 | ₹3.99 | ₹1.32 | ₹0.59 |
Compare Income Statement of peers of KPI GREEN ENERGY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KPI GREEN ENERGY | ₹10,501.4 Cr | -2.5% | 6.1% | 113% | Stock Analytics | |
LARSEN & TOUBRO | ₹531,192.0 Cr | -0.1% | 6.5% | 15.9% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹98,298.3 Cr | 1.5% | 8% | 177% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹89,149.4 Cr | -0.1% | 6.2% | 24% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹35,104.7 Cr | -1.4% | 13.6% | 47.7% | Stock Analytics | |
IRCON INTERNATIONAL | ₹21,881.1 Cr | 3% | 16% | 46.7% | Stock Analytics |
KPI GREEN ENERGY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KPI GREEN ENERGY | -2.5% |
6.1% |
113% |
SENSEX | -0.6% |
2.3% |
16.9% |
You may also like the below Video Courses