LAKSHMI AUTOMATIC LOOM WORKS
|
LAKSHMI AUTOMATIC LOOM WORKS Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹13 Cr | ₹12 Cr | ₹10 Cr | ₹13 Cr | ₹8.17 Cr |
Sales | ₹3.73 Cr | ₹2.86 Cr | ₹3.23 Cr | ₹6.65 Cr | ₹3.16 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1.74 Cr | ₹1.27 Cr | ₹0.39 Cr | ₹0.11 Cr | ₹0.20 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹7.24 Cr | ₹7.69 Cr | ₹6.58 Cr | ₹5.95 Cr | ₹4.81 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹13 Cr | ₹12 Cr | ₹10 Cr | ₹13 Cr | ₹8.17 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.15 Cr | ₹-0.04 Cr | ₹-0.05 Cr | ₹0.02 Cr | ₹0.04 Cr |
Raw Material Consumed | ₹1.23 Cr | ₹0.95 Cr | ₹0.64 Cr | ₹1.09 Cr | ₹0.87 Cr |
Opening Raw Materials | ₹0.06 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.13 Cr | ₹0.26 Cr |
Purchases Raw Materials | ₹1.23 Cr | ₹0.96 Cr | ₹0.64 Cr | ₹1.02 Cr | ₹0.93 Cr |
Closing Raw Materials | ₹0.05 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.32 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.50 Cr | ₹0.38 Cr | ₹0.32 Cr | ₹0.37 Cr | ₹0.38 Cr |
Electricity & Power | ₹0.50 Cr | ₹0.38 Cr | ₹0.30 Cr | ₹0.34 Cr | ₹0.37 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
Employee Cost | ₹4.13 Cr | ₹3.63 Cr | ₹2.91 Cr | ₹2.98 Cr | ₹2.75 Cr |
Salaries, Wages & Bonus | ₹3.67 Cr | ₹3.18 Cr | ₹2.55 Cr | ₹2.62 Cr | ₹2.39 Cr |
Contributions to EPF & Pension Funds | ₹0.20 Cr | ₹0.17 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹0.16 Cr |
Workmen and Staff Welfare Expenses | ₹0.12 Cr | ₹0.11 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.10 Cr |
Other Employees Cost | ₹0.15 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.13 Cr | ₹0.10 Cr |
Operating Expenses | ₹1.72 Cr | ₹1.38 Cr | ₹0.92 Cr | ₹1.49 Cr | ₹0.99 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.24 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.22 Cr | ₹0.14 Cr |
Repairs and Maintenance | ₹0.81 Cr | ₹0.73 Cr | ₹0.41 Cr | ₹0.68 Cr | ₹0.57 Cr |
Packing Material Consumed | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.07 Cr | ₹0.01 Cr |
Other Mfg Exp | ₹0.65 Cr | ₹0.55 Cr | ₹0.40 Cr | ₹0.52 Cr | ₹0.27 Cr |
General and Administration Expenses | ₹1.68 Cr | ₹1.44 Cr | ₹1.20 Cr | ₹1.23 Cr | ₹1.16 Cr |
Rent , Rates & Taxes | ₹0.57 Cr | ₹0.45 Cr | ₹0.40 Cr | ₹0.25 Cr | ₹0.36 Cr |
Insurance | ₹0.03 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr |
Printing and stationery | ₹0.02 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.04 Cr |
Professional and legal fees | ₹0.41 Cr | ₹0.39 Cr | ₹0.38 Cr | ₹0.33 Cr | ₹0.23 Cr |
Traveling and conveyance | ₹0.43 Cr | ₹0.35 Cr | ₹0.23 Cr | ₹0.37 Cr | ₹0.24 Cr |
Other Administration | ₹0.22 Cr | ₹0.19 Cr | ₹0.14 Cr | ₹0.22 Cr | ₹0.28 Cr |
Selling and Distribution Expenses | ₹0.26 Cr | ₹0.12 Cr | ₹0.20 Cr | ₹0.36 Cr | ₹0.21 Cr |
Advertisement & Sales Promotion | ₹0.14 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.03 Cr | ₹0.12 Cr |
Sales Commissions & Incentives | ₹0.08 Cr | ₹0.04 Cr | ₹0.09 Cr | ₹0.25 Cr | ₹0.03 Cr |
Freight and Forwarding | - | - | - | - | ₹0.05 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.04 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.08 Cr | ₹0.02 Cr |
Miscellaneous Expenses | ₹0.24 Cr | ₹0.17 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.09 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.00 Cr | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.00 Cr | ₹0.01 Cr | ₹0.04 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.24 Cr | ₹0.16 Cr | ₹0.10 Cr | ₹0.13 Cr | ₹0.09 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹9.61 Cr | ₹8.02 Cr | ₹6.28 Cr | ₹7.67 Cr | ₹6.48 Cr |
Operating Profit (Excl OI) | ₹3.09 Cr | ₹3.80 Cr | ₹3.92 Cr | ₹5.03 Cr | ₹1.69 Cr |
Other Income | ₹1.54 Cr | ₹1.40 Cr | ₹1.15 Cr | ₹0.59 Cr | ₹0.78 Cr |
Interest Received | ₹0.55 Cr | ₹0.56 Cr | ₹0.44 Cr | ₹0.38 Cr | ₹0.29 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.00 Cr | ₹0.01 Cr | ₹0.14 Cr | - | ₹0.06 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | ₹0.00 Cr | ₹0.02 Cr |
Others | ₹0.99 Cr | ₹0.83 Cr | ₹0.57 Cr | ₹0.20 Cr | ₹0.41 Cr |
Operating Profit | ₹4.63 Cr | ₹5.20 Cr | ₹5.07 Cr | ₹5.62 Cr | ₹2.47 Cr |
Interest | ₹0.91 Cr | ₹0.73 Cr | ₹0.79 Cr | ₹0.63 Cr | ₹0.22 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.02 Cr |
Other Interest | ₹0.89 Cr | ₹0.70 Cr | ₹0.77 Cr | ₹0.59 Cr | ₹0.20 Cr |
PBDT | ₹3.72 Cr | ₹4.47 Cr | ₹4.27 Cr | ₹4.99 Cr | ₹2.25 Cr |
Depreciation | ₹0.99 Cr | ₹0.94 Cr | ₹0.89 Cr | ₹0.62 Cr | ₹0.47 Cr |
Profit Before Taxation & Exceptional Items | ₹2.73 Cr | ₹3.52 Cr | ₹3.39 Cr | ₹4.37 Cr | ₹1.78 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹2.73 Cr | ₹3.52 Cr | ₹3.39 Cr | ₹4.37 Cr | ₹1.78 Cr |
Provision for Tax | ₹0.61 Cr | ₹0.92 Cr | ₹0.85 Cr | ₹1.02 Cr | ₹0.52 Cr |
Current Income Tax | ₹0.58 Cr | ₹0.83 Cr | ₹0.69 Cr | ₹1.02 Cr | ₹0.44 Cr |
Deferred Tax | ₹0.18 Cr | ₹0.07 Cr | ₹0.16 Cr | ₹0.02 Cr | ₹0.08 Cr |
Other taxes | ₹-0.15 Cr | ₹0.02 Cr | - | ₹-0.02 Cr | - |
Profit After Tax | ₹2.13 Cr | ₹2.60 Cr | ₹2.54 Cr | ₹3.35 Cr | ₹1.26 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹4.01 Cr | ₹1.41 Cr | ₹-1.13 Cr | ₹-4.41 Cr | ₹-5.70 Cr |
Appropriations | ₹6.14 Cr | ₹4.01 Cr | ₹1.41 Cr | ₹-1.06 Cr | ₹-4.44 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.67 Cr | - | - | ₹0.07 Cr | ₹-0.04 Cr |
Equity Dividend % | ₹10.00 | ₹10.00 | - | - | - |
Earnings Per Share | ₹31.82 | ₹38.89 | ₹3.80 | ₹5.01 | ₹1.97 |
Adjusted EPS | ₹31.82 | ₹38.89 | ₹37.95 | ₹50.05 | ₹19.67 |
Compare Income Statement of peers of LAKSHMI AUTOMATIC LOOM WORKS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LAKSHMI AUTOMATIC LOOM WORKS | ₹166.4 Cr | 1.9% | 3.9% | 33.5% | Stock Analytics | |
CONTAINER CORPORATION OF INDIA | ₹47,305.6 Cr | -1.6% | -2.9% | -7.6% | Stock Analytics | |
AEGIS LOGISTICS | ₹28,143.2 Cr | 6.1% | -2.5% | 123% | Stock Analytics | |
TRANSPORT CORPORATION OF INDIA | ₹8,724.4 Cr | 1.3% | 5.2% | 37.7% | Stock Analytics | |
TVS SUPPLY CHAIN SOLUTIONS | ₹7,483.7 Cr | -5% | -4% | -13.9% | Stock Analytics | |
ALLCARGO LOGISTICS | ₹4,853.0 Cr | -6% | -6% | -29.4% | Stock Analytics |
LAKSHMI AUTOMATIC LOOM WORKS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LAKSHMI AUTOMATIC LOOM WORKS | 1.9% |
3.9% |
33.5% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses