NESCO
|
NESCO Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹546 Cr | ₹337 Cr | ₹291 Cr | ₹432 Cr | ₹361 Cr |
Sales | ₹44 Cr | ₹44 Cr | ₹25 Cr | ₹22 Cr | ₹31 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹502 Cr | ₹293 Cr | ₹266 Cr | ₹410 Cr | ₹330 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹546 Cr | ₹337 Cr | ₹291 Cr | ₹432 Cr | ₹361 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.59 Cr | ₹0.36 Cr | ₹1.48 Cr | ₹0.94 Cr | ₹1.14 Cr |
Raw Material Consumed | ₹37 Cr | ₹25 Cr | ₹16 Cr | ₹18 Cr | ₹23 Cr |
Opening Raw Materials | ₹5.60 Cr | ₹5.16 Cr | ₹4.93 Cr | ₹4.45 Cr | ₹5.21 Cr |
Purchases Raw Materials | ₹40 Cr | ₹26 Cr | ₹16 Cr | ₹18 Cr | ₹22 Cr |
Closing Raw Materials | ₹8.19 Cr | ₹5.60 Cr | ₹5.16 Cr | ₹4.93 Cr | ₹4.45 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹19 Cr | ₹5.91 Cr | ₹3.90 Cr | ₹17 Cr | ₹16 Cr |
Electricity & Power | ₹18 Cr | ₹5.68 Cr | ₹3.65 Cr | ₹16 Cr | ₹15 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹1.11 Cr | ₹0.23 Cr | ₹0.25 Cr | ₹1.52 Cr | ₹1.01 Cr |
Employee Cost | ₹20 Cr | ₹13 Cr | ₹16 Cr | ₹20 Cr | ₹18 Cr |
Salaries, Wages & Bonus | ₹18 Cr | ₹12 Cr | ₹15 Cr | ₹18 Cr | ₹17 Cr |
Contributions to EPF & Pension Funds | ₹0.91 Cr | ₹0.55 Cr | ₹0.61 Cr | ₹0.79 Cr | ₹0.72 Cr |
Workmen and Staff Welfare Expenses | ₹0.49 Cr | ₹0.17 Cr | ₹0.04 Cr | ₹0.27 Cr | ₹0.38 Cr |
Other Employees Cost | ₹0.72 Cr | ₹0.45 Cr | ₹0.37 Cr | ₹0.39 Cr | ₹0.31 Cr |
Other Manufacturing Expenses | ₹43 Cr | ₹26 Cr | ₹18 Cr | ₹27 Cr | ₹18 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹19 Cr | ₹8.91 Cr | ₹8.47 Cr | ₹12 Cr | ₹8.60 Cr |
Repairs and Maintenance | ₹20 Cr | ₹14 Cr | ₹7.59 Cr | ₹13 Cr | ₹7.28 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹3.65 Cr | ₹2.36 Cr | ₹2.13 Cr | ₹2.55 Cr | ₹2.48 Cr |
General and Administration Expenses | ₹37 Cr | ₹32 Cr | ₹36 Cr | ₹50 Cr | ₹29 Cr |
Rent , Rates & Taxes | ₹14 Cr | ₹13 Cr | ₹17 Cr | ₹8.31 Cr | ₹11 Cr |
Insurance | ₹1.15 Cr | ₹1.06 Cr | ₹1.08 Cr | ₹0.89 Cr | ₹0.37 Cr |
Printing and stationery | ₹1.20 Cr | ₹0.70 Cr | ₹0.67 Cr | ₹0.76 Cr | ₹0.91 Cr |
Professional and legal fees | ₹6.07 Cr | ₹5.64 Cr | ₹3.47 Cr | ₹14 Cr | ₹4.59 Cr |
Traveling and conveyance | ₹2.19 Cr | ₹0.89 Cr | ₹0.56 Cr | ₹1.21 Cr | ₹1.47 Cr |
Other Administration | ₹12 Cr | ₹10 Cr | ₹14 Cr | ₹25 Cr | ₹11 Cr |
Selling and Distribution Expenses | ₹16 Cr | ₹7.82 Cr | ₹6.22 Cr | ₹12 Cr | ₹11 Cr |
Advertisement & Sales Promotion | ₹5.09 Cr | ₹0.51 Cr | ₹1.25 Cr | ₹9.23 Cr | ₹8.94 Cr |
Sales Commissions & Incentives | ₹9.80 Cr | ₹6.06 Cr | ₹4.24 Cr | ₹1.96 Cr | ₹0.65 Cr |
Freight and Forwarding | ₹1.20 Cr | ₹1.25 Cr | ₹0.73 Cr | ₹0.46 Cr | ₹0.99 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | ₹0.16 Cr |
Miscellaneous Expenses | ₹28 Cr | ₹11 Cr | ₹8.40 Cr | ₹8.42 Cr | ₹12 Cr |
Bad debts /advances written off | ₹0.41 Cr | ₹0.76 Cr | ₹2.89 Cr | ₹2.08 Cr | ₹1.23 Cr |
Provision for doubtful debts | ₹1.29 Cr | ₹0.86 Cr | - | ₹0.64 Cr | ₹1.55 Cr |
Losson disposal of fixed assets(net) | ₹19 Cr | ₹1.31 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹0.00 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr |
Losson sale of non-trade current investments | ₹1.44 Cr | ₹2.96 Cr | - | - | - |
Other Miscellaneous Expenses | ₹6.10 Cr | ₹5.23 Cr | ₹5.49 Cr | ₹5.68 Cr | ₹9.05 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹199 Cr | ₹121 Cr | ₹106 Cr | ₹154 Cr | ₹128 Cr |
Operating Profit (Excl OI) | ₹347 Cr | ₹216 Cr | ₹185 Cr | ₹278 Cr | ₹233 Cr |
Other Income | ₹65 Cr | ₹48 Cr | ₹65 Cr | ₹43 Cr | ₹32 Cr |
Interest Received | ₹38 Cr | ₹22 Cr | ₹23 Cr | ₹5.78 Cr | ₹0.09 Cr |
Dividend Received | ₹0.15 Cr | ₹0.37 Cr | ₹0.55 Cr | ₹0.44 Cr | ₹1.17 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | ₹0.29 Cr | - | - |
Provision Written Back | ₹1.16 Cr | ₹1.66 Cr | ₹1.37 Cr | ₹0.17 Cr | ₹0.83 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹26 Cr | ₹24 Cr | ₹40 Cr | ₹36 Cr | ₹30 Cr |
Operating Profit | ₹412 Cr | ₹264 Cr | ₹250 Cr | ₹321 Cr | ₹264 Cr |
Interest | ₹12 Cr | ₹9.22 Cr | ₹8.22 Cr | ₹6.02 Cr | ₹4.71 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.10 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.12 Cr | ₹0.15 Cr |
Other Interest | ₹12 Cr | ₹9.13 Cr | ₹8.14 Cr | ₹5.91 Cr | ₹4.56 Cr |
PBDT | ₹400 Cr | ₹255 Cr | ₹242 Cr | ₹315 Cr | ₹260 Cr |
Depreciation | ₹33 Cr | ₹28 Cr | ₹26 Cr | ₹22 Cr | ₹12 Cr |
Profit Before Taxation & Exceptional Items | ₹367 Cr | ₹226 Cr | ₹216 Cr | ₹292 Cr | ₹248 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹367 Cr | ₹226 Cr | ₹216 Cr | ₹292 Cr | ₹248 Cr |
Provision for Tax | ₹76 Cr | ₹37 Cr | ₹44 Cr | ₹58 Cr | ₹67 Cr |
Current Income Tax | ₹83 Cr | ₹42 Cr | ₹34 Cr | ₹50 Cr | ₹72 Cr |
Deferred Tax | ₹-6.49 Cr | ₹-4.40 Cr | ₹10 Cr | ₹8.07 Cr | ₹-5.30 Cr |
Other taxes | ₹0.22 Cr | ₹-0.55 Cr | - | ₹-0.06 Cr | ₹1.11 Cr |
Profit After Tax | ₹291 Cr | ₹189 Cr | ₹172 Cr | ₹234 Cr | ₹180 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹291 Cr | ₹189 Cr | ₹172 Cr | ₹234 Cr | ₹180 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹0.50 Cr | ₹0.50 Cr | ₹0.50 Cr | ₹0.50 Cr | ₹0.50 Cr |
Appropriations | ₹291 Cr | ₹190 Cr | ₹173 Cr | ₹234 Cr | ₹181 Cr |
General Reserves | ₹269 Cr | ₹168 Cr | ₹172 Cr | ₹187 Cr | ₹161 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹21 Cr | ₹21 Cr | ₹0.78 Cr | ₹47 Cr | ₹20 Cr |
Equity Dividend % | ₹225.00 | ₹150.00 | ₹150.00 | ₹150.00 | ₹125.00 |
Earnings Per Share | ₹41.25 | ₹26.85 | ₹24.48 | ₹33.19 | ₹25.61 |
Adjusted EPS | ₹41.25 | ₹26.85 | ₹24.48 | ₹33.19 | ₹25.61 |
Compare Income Statement of peers of NESCO
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
NESCO | ₹7,426.8 Cr | 6.5% | 16.2% | 31.3% | Stock Analytics | |
BHARAT ELECTRONICS | ₹223,496.0 Cr | 8.9% | 13.3% | 120.3% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹87,869.9 Cr | 7.7% | 9.8% | 73.7% | Stock Analytics | |
THERMAX | ₹54,583.1 Cr | 2.1% | -14.1% | 75.6% | Stock Analytics | |
TRIVENI TURBINE | ₹25,320.5 Cr | 16% | 19.1% | 99.8% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹16,754.7 Cr | 8.3% | 8.7% | 106.9% | Stock Analytics |
NESCO Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
NESCO | 6.5% |
16.2% |
31.3% |
SENSEX | 2.5% |
-0.5% |
19.7% |
You may also like the below Video Courses