NCC
|
NCC Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹20,845 Cr | ₹15,553 Cr | ₹11,138 Cr | ₹7,949 Cr | ₹8,901 Cr |
Sales | - | - | - | - | - |
Job Work/ Contract Receipts | ₹20,571 Cr | ₹15,124 Cr | ₹10,787 Cr | ₹7,672 Cr | ₹8,679 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | ₹133 Cr | ₹266 Cr | ₹280 Cr | ₹199 Cr | ₹186 Cr |
Other Operational Income | ₹141 Cr | ₹163 Cr | ₹71 Cr | ₹79 Cr | ₹35 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹20,845 Cr | ₹15,553 Cr | ₹11,138 Cr | ₹7,949 Cr | ₹8,901 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-24 Cr | ₹69 Cr | ₹105 Cr | ₹49 Cr | ₹30 Cr |
Raw Material Consumed | ₹7,450 Cr | ₹4,855 Cr | ₹3,485 Cr | ₹2,427 Cr | ₹3,032 Cr |
Opening Raw Materials | ₹1,086 Cr | ₹796 Cr | ₹542 Cr | ₹530 Cr | ₹534 Cr |
Purchases Raw Materials | ₹7,816 Cr | ₹5,145 Cr | ₹3,739 Cr | ₹2,439 Cr | ₹3,028 Cr |
Closing Raw Materials | ₹1,452 Cr | ₹1,086 Cr | ₹796 Cr | ₹542 Cr | ₹530 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹55 Cr | ₹47 Cr | ₹51 Cr | ₹41 Cr | ₹39 Cr |
Electricity & Power | ₹55 Cr | ₹47 Cr | ₹51 Cr | ₹41 Cr | ₹39 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹667 Cr | ₹546 Cr | ₹453 Cr | ₹381 Cr | ₹484 Cr |
Salaries, Wages & Bonus | ₹602 Cr | ₹489 Cr | ₹411 Cr | ₹347 Cr | ₹438 Cr |
Contributions to EPF & Pension Funds | ₹53 Cr | ₹46 Cr | ₹30 Cr | ₹27 Cr | ₹39 Cr |
Workmen and Staff Welfare Expenses | ₹13 Cr | ₹11 Cr | ₹12 Cr | ₹6.78 Cr | ₹6.39 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹10,359 Cr | ₹8,083 Cr | ₹5,670 Cr | ₹3,869 Cr | ₹3,848 Cr |
Sub-contracted / Out sourced services | ₹8,969 Cr | ₹6,862 Cr | ₹4,569 Cr | ₹3,060 Cr | ₹2,998 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹340 Cr | ₹368 Cr | ₹402 Cr | ₹346 Cr | ₹271 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹1,050 Cr | ₹853 Cr | ₹699 Cr | ₹464 Cr | ₹579 Cr |
General and Administration Expenses | ₹487 Cr | ₹386 Cr | ₹270 Cr | ₹199 Cr | ₹238 Cr |
Rent , Rates & Taxes | ₹85 Cr | ₹76 Cr | ₹68 Cr | ₹59 Cr | ₹68 Cr |
Insurance | ₹20 Cr | ₹14 Cr | ₹10 Cr | ₹9.75 Cr | ₹17 Cr |
Printing and stationery | ₹17 Cr | ₹14 Cr | ₹10 Cr | ₹7.22 Cr | ₹5.64 Cr |
Professional and legal fees | ₹262 Cr | ₹194 Cr | ₹112 Cr | ₹75 Cr | ₹90 Cr |
Traveling and conveyance | ₹38 Cr | ₹33 Cr | ₹22 Cr | ₹16 Cr | ₹28 Cr |
Other Administration | ₹65 Cr | ₹55 Cr | ₹48 Cr | ₹32 Cr | ₹29 Cr |
Selling and Distribution Expenses | - | - | - | - | - |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹82 Cr | ₹108 Cr | ₹80 Cr | ₹66 Cr | ₹142 Cr |
Bad debts /advances written off | ₹7.33 Cr | ₹3.53 Cr | ₹1.01 Cr | ₹3.51 Cr | - |
Provision for doubtful debts | ₹40 Cr | ₹34 Cr | ₹44 Cr | ₹30 Cr | ₹69 Cr |
Losson disposal of fixed assets(net) | - | - | ₹3.97 Cr | - | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹0.03 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹34 Cr | ₹70 Cr | ₹32 Cr | ₹32 Cr | ₹74 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹19,076 Cr | ₹14,094 Cr | ₹10,114 Cr | ₹7,030 Cr | ₹7,814 Cr |
Operating Profit (Excl OI) | ₹1,769 Cr | ₹1,459 Cr | ₹1,024 Cr | ₹919 Cr | ₹1,087 Cr |
Other Income | ₹126 Cr | ₹148 Cr | ₹71 Cr | ₹116 Cr | ₹113 Cr |
Interest Received | ₹93 Cr | ₹80 Cr | ₹39 Cr | ₹42 Cr | ₹46 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹2.57 Cr | ₹47 Cr | - | ₹24 Cr | ₹11 Cr |
Profits on sale of Investments | ₹0.22 Cr | ₹0.17 Cr | ₹2.06 Cr | ₹1.30 Cr | ₹0.71 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | ₹0.05 Cr | ₹3.49 Cr | ₹1.15 Cr | - |
Others | ₹30 Cr | ₹20 Cr | ₹27 Cr | ₹47 Cr | ₹56 Cr |
Operating Profit | ₹1,895 Cr | ₹1,607 Cr | ₹1,095 Cr | ₹1,035 Cr | ₹1,200 Cr |
Interest | ₹595 Cr | ₹515 Cr | ₹478 Cr | ₹480 Cr | ₹554 Cr |
InterestonDebenture / Bonds | - | - | ₹1.43 Cr | ₹9.45 Cr | ₹15 Cr |
Interest on Term Loan | ₹22 Cr | ₹17 Cr | ₹22 Cr | ₹36 Cr | ₹47 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹208 Cr | ₹176 Cr | ₹142 Cr | ₹137 Cr | ₹137 Cr |
Other Interest | ₹365 Cr | ₹322 Cr | ₹313 Cr | ₹297 Cr | ₹356 Cr |
PBDT | ₹1,300 Cr | ₹1,091 Cr | ₹616 Cr | ₹555 Cr | ₹646 Cr |
Depreciation | ₹212 Cr | ₹203 Cr | ₹187 Cr | ₹181 Cr | ₹199 Cr |
Profit Before Taxation & Exceptional Items | ₹1,088 Cr | ₹889 Cr | ₹430 Cr | ₹374 Cr | ₹447 Cr |
Exceptional Income / Expenses | ₹-33 Cr | ₹-14 Cr | ₹204 Cr | ₹-13 Cr | ₹-50 Cr |
Profit Before Tax | ₹1,061 Cr | ₹885 Cr | ₹635 Cr | ₹363 Cr | ₹387 Cr |
Provision for Tax | ₹321 Cr | ₹239 Cr | ₹141 Cr | ₹79 Cr | ₹73 Cr |
Current Income Tax | ₹319 Cr | ₹234 Cr | ₹147 Cr | ₹94 Cr | ₹175 Cr |
Deferred Tax | ₹1.66 Cr | ₹4.39 Cr | ₹-5.93 Cr | ₹63 Cr | ₹-29 Cr |
Other taxes | - | - | - | ₹-77 Cr | ₹-74 Cr |
Profit After Tax | ₹740 Cr | ₹646 Cr | ₹494 Cr | ₹283 Cr | ₹314 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-30 Cr | ₹-37 Cr | ₹-12 Cr | ₹-15 Cr | ₹22 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹711 Cr | ₹609 Cr | ₹482 Cr | ₹268 Cr | ₹337 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,483 Cr | ₹1,354 Cr | ₹1,200 Cr | ₹1,137 Cr | ₹910 Cr |
Appropriations | ₹2,194 Cr | ₹1,963 Cr | ₹1,683 Cr | ₹1,405 Cr | ₹1,247 Cr |
General Reserves | ₹350 Cr | ₹350 Cr | ₹250 Cr | ₹200 Cr | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹240 Cr | ₹130 Cr | ₹49 Cr | ₹4.45 Cr | ₹109 Cr |
Equity Dividend % | ₹110.00 | ₹110.00 | ₹100.00 | ₹40.00 | ₹10.00 |
Earnings Per Share | ₹11.32 | ₹9.70 | ₹7.91 | ₹4.40 | ₹5.52 |
Adjusted EPS | ₹11.32 | ₹9.70 | ₹7.91 | ₹4.40 | ₹5.52 |
Compare Income Statement of peers of NCC
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
NCC | ₹15,478.4 Cr | -7.1% | -18.6% | 23.2% | Stock Analytics | |
LARSEN & TOUBRO | ₹476,531.0 Cr | -3.6% | -10.9% | -2.4% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹78,574.0 Cr | -9.7% | -19.1% | 81.5% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹76,489.2 Cr | -5.6% | -13.7% | -19.3% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹30,992.2 Cr | -10.5% | -13.1% | 8.8% | Stock Analytics | |
IRCON INTERNATIONAL | ₹17,681.7 Cr | -8.9% | -16.9% | -5.6% | Stock Analytics |
NCC Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
NCC | -7.1% |
-18.6% |
23.2% |
SENSEX | -2.2% |
-5.9% |
7.2% |
You may also like the below Video Courses