LUMAX AUTO TECHNOLOGIES
|
LUMAX AUTO TECHNOLOGIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,878 Cr | ₹1,533 Cr | ₹1,126 Cr | ₹1,141 Cr | ₹1,358 Cr |
Sales | ₹1,780 Cr | ₹1,479 Cr | ₹1,093 Cr | ₹1,119 Cr | ₹1,332 Cr |
Job Work/ Contract Receipts | ₹3.70 Cr | ₹3.47 Cr | ₹4.12 Cr | ₹4.00 Cr | ₹4.12 Cr |
Processing Charges / Service Income | ₹33 Cr | ₹22 Cr | ₹15 Cr | ₹17 Cr | ₹21 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹61 Cr | ₹28 Cr | ₹14 Cr | ₹1.21 Cr | ₹1.25 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,847 Cr | ₹1,508 Cr | ₹1,108 Cr | ₹1,141 Cr | ₹1,358 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.37 Cr | ₹-5.50 Cr | ₹-4.61 Cr | ₹-3.16 Cr | ₹6.07 Cr |
Raw Material Consumed | ₹1,190 Cr | ₹1,011 Cr | ₹744 Cr | ₹756 Cr | ₹909 Cr |
Opening Raw Materials | ₹44 Cr | ₹32 Cr | ₹23 Cr | ₹26 Cr | ₹40 Cr |
Purchases Raw Materials | ₹966 Cr | ₹811 Cr | ₹594 Cr | ₹598 Cr | ₹748 Cr |
Closing Raw Materials | ₹79 Cr | ₹44 Cr | ₹32 Cr | ₹23 Cr | ₹26 Cr |
Other Direct Purchases / Brought in cost | ₹259 Cr | ₹213 Cr | ₹159 Cr | ₹155 Cr | ₹148 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹24 Cr | ₹20 Cr | ₹18 Cr | ₹20 Cr | ₹20 Cr |
Electricity & Power | ₹24 Cr | ₹20 Cr | ₹18 Cr | ₹20 Cr | ₹20 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹198 Cr | ₹163 Cr | ₹132 Cr | ₹135 Cr | ₹140 Cr |
Salaries, Wages & Bonus | ₹178 Cr | ₹147 Cr | ₹119 Cr | ₹120 Cr | ₹127 Cr |
Contributions to EPF & Pension Funds | ₹7.54 Cr | ₹5.76 Cr | ₹5.31 Cr | ₹5.06 Cr | ₹4.32 Cr |
Workmen and Staff Welfare Expenses | ₹9.74 Cr | ₹7.06 Cr | ₹6.27 Cr | ₹7.37 Cr | ₹7.22 Cr |
Other Employees Cost | ₹2.83 Cr | ₹2.52 Cr | ₹2.08 Cr | ₹1.90 Cr | ₹1.52 Cr |
Other Manufacturing Expenses | ₹185 Cr | ₹132 Cr | ₹91 Cr | ₹101 Cr | ₹92 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹38 Cr | ₹32 Cr | ₹20 Cr | ₹21 Cr | ₹21 Cr |
Repairs and Maintenance | ₹22 Cr | ₹20 Cr | ₹16 Cr | ₹18 Cr | ₹15 Cr |
Packing Material Consumed | ₹15 Cr | ₹12 Cr | ₹10 Cr | ₹9.91 Cr | ₹9.14 Cr |
Other Mfg Exp | ₹110 Cr | ₹68 Cr | ₹45 Cr | ₹52 Cr | ₹47 Cr |
General and Administration Expenses | ₹34 Cr | ₹25 Cr | ₹19 Cr | ₹28 Cr | ₹26 Cr |
Rent , Rates & Taxes | ₹5.72 Cr | ₹4.40 Cr | ₹3.85 Cr | ₹4.92 Cr | ₹8.09 Cr |
Insurance | ₹2.07 Cr | ₹1.77 Cr | ₹1.22 Cr | ₹1.62 Cr | ₹0.89 Cr |
Printing and stationery | ₹0.98 Cr | ₹0.72 Cr | ₹0.51 Cr | ₹0.87 Cr | ₹0.78 Cr |
Professional and legal fees | ₹11 Cr | ₹6.86 Cr | ₹3.84 Cr | ₹6.07 Cr | ₹4.09 Cr |
Traveling and conveyance | ₹11 Cr | ₹6.37 Cr | ₹4.10 Cr | ₹8.79 Cr | ₹8.70 Cr |
Other Administration | ₹2.56 Cr | ₹4.68 Cr | ₹5.68 Cr | ₹5.77 Cr | ₹3.76 Cr |
Selling and Distribution Expenses | ₹4.73 Cr | ₹1.79 Cr | ₹1.33 Cr | ₹2.61 Cr | ₹3.48 Cr |
Advertisement & Sales Promotion | ₹4.30 Cr | ₹1.23 Cr | ₹1.00 Cr | ₹1.83 Cr | ₹1.88 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | ₹0.03 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.43 Cr | ₹0.56 Cr | ₹0.33 Cr | ₹0.78 Cr | ₹1.58 Cr |
Miscellaneous Expenses | ₹10 Cr | ₹9.11 Cr | ₹8.96 Cr | ₹11 Cr | ₹30 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.03 Cr | ₹0.02 Cr | ₹0.47 Cr | ₹1.05 Cr | ₹0.16 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.36 Cr | ₹0.01 Cr | - |
Losson foreign exchange fluctuations | ₹0.25 Cr | ₹0.34 Cr | ₹0.13 Cr | ₹0.82 Cr | ₹0.73 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹10 Cr | ₹8.76 Cr | ₹8.01 Cr | ₹8.76 Cr | ₹29 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,647 Cr | ₹1,356 Cr | ₹1,010 Cr | ₹1,050 Cr | ₹1,227 Cr |
Operating Profit (Excl OI) | ₹201 Cr | ₹151 Cr | ₹98 Cr | ₹91 Cr | ₹131 Cr |
Other Income | ₹24 Cr | ₹13 Cr | ₹18 Cr | ₹28 Cr | ₹14 Cr |
Interest Received | ₹5.86 Cr | ₹4.04 Cr | ₹4.12 Cr | ₹4.46 Cr | ₹2.00 Cr |
Dividend Received | ₹0.73 Cr | ₹0.37 Cr | ₹0.32 Cr | ₹2.82 Cr | ₹1.21 Cr |
Profit on sale of Fixed Assets | ₹3.72 Cr | ₹0.83 Cr | ₹2.58 Cr | ₹0.18 Cr | ₹0.39 Cr |
Profits on sale of Investments | - | - | - | - | ₹1.24 Cr |
Provision Written Back | ₹0.46 Cr | ₹0.44 Cr | ₹1.84 Cr | ₹1.98 Cr | ₹0.79 Cr |
Foreign Exchange Gains | ₹0.11 Cr | ₹0.02 Cr | ₹0.08 Cr | ₹0.01 Cr | ₹0.01 Cr |
Others | ₹13 Cr | ₹7.12 Cr | ₹9.25 Cr | ₹18 Cr | ₹8.47 Cr |
Operating Profit | ₹225 Cr | ₹164 Cr | ₹116 Cr | ₹119 Cr | ₹145 Cr |
Interest | ₹17 Cr | ₹9.57 Cr | ₹10 Cr | ₹9.87 Cr | ₹5.43 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹3.38 Cr | ₹1.38 Cr | ₹1.62 Cr | ₹1.29 Cr | ₹0.07 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.45 Cr | ₹0.24 Cr | ₹0.22 Cr | ₹0.31 Cr | ₹0.22 Cr |
Other Interest | ₹13 Cr | ₹7.95 Cr | ₹8.20 Cr | ₹8.27 Cr | ₹5.14 Cr |
PBDT | ₹208 Cr | ₹155 Cr | ₹106 Cr | ₹109 Cr | ₹140 Cr |
Depreciation | ₹52 Cr | ₹40 Cr | ₹34 Cr | ₹35 Cr | ₹28 Cr |
Profit Before Taxation & Exceptional Items | ₹156 Cr | ₹115 Cr | ₹72 Cr | ₹74 Cr | ₹111 Cr |
Exceptional Income / Expenses | ₹-8.80 Cr | ₹-1.75 Cr | ₹-0.63 Cr | - | ₹-6.03 Cr |
Profit Before Tax | ₹147 Cr | ₹113 Cr | ₹72 Cr | ₹74 Cr | ₹105 Cr |
Provision for Tax | ₹35 Cr | ₹31 Cr | ₹20 Cr | ₹15 Cr | ₹36 Cr |
Current Income Tax | ₹35 Cr | ₹31 Cr | ₹20 Cr | ₹21 Cr | ₹27 Cr |
Deferred Tax | ₹0.59 Cr | ₹0.21 Cr | ₹1.25 Cr | ₹-5.70 Cr | ₹1.49 Cr |
Other taxes | ₹0.16 Cr | ₹-0.35 Cr | ₹-0.49 Cr | ₹-0.50 Cr | ₹7.87 Cr |
Profit After Tax | ₹111 Cr | ₹82 Cr | ₹51 Cr | ₹60 Cr | ₹69 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-19 Cr | ₹-12 Cr | ₹-4.03 Cr | ₹-1.22 Cr | ₹-3.00 Cr |
Share of Associate | - | - | ₹-0.09 Cr | ₹-0.30 Cr | ₹-0.25 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹93 Cr | ₹69 Cr | ₹47 Cr | ₹58 Cr | ₹66 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹435 Cr | ₹385 Cr | ₹340 Cr | ₹324 Cr | ₹277 Cr |
Appropriations | ₹528 Cr | ₹455 Cr | ₹388 Cr | ₹382 Cr | ₹343 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹3.12 Cr | - |
Other Appropriation | ₹25 Cr | ₹20 Cr | ₹2.07 Cr | ₹23 Cr | ₹19 Cr |
Equity Dividend % | ₹225.00 | ₹175.00 | ₹150.00 | ₹150.00 | ₹150.00 |
Earnings Per Share | ₹13.63 | ₹10.18 | ₹6.91 | ₹8.52 | ₹9.67 |
Adjusted EPS | ₹13.63 | ₹10.18 | ₹6.91 | ₹8.52 | ₹9.67 |
Compare Income Statement of peers of LUMAX AUTO TECHNOLOGIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LUMAX AUTO TECHNOLOGIES | ₹3,418.5 Cr | -2.5% | -3.6% | 35.4% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹116,204.0 Cr | -0.2% | -14.6% | 79.8% | Stock Analytics | |
BOSCH | ₹101,267.0 Cr | 1.5% | -4.8% | 65.1% | Stock Analytics | |
UNO MINDA | ₹61,257.5 Cr | 7% | 15.5% | 68.1% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹42,571.4 Cr | 2.5% | 7.9% | 16.7% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹27,347.7 Cr | -1.6% | 2.2% | -8.5% | Stock Analytics |
LUMAX AUTO TECHNOLOGIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LUMAX AUTO TECHNOLOGIES | -2.5% |
-3.6% |
35.4% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses