OBEROI REALTY
|
OBEROI REALTY Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹5,286 Cr | ₹4,496 Cr | ₹4,193 Cr | ₹2,694 Cr | ₹2,053 Cr |
Revenue from property development | - | - | - | - | - |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹5,286 Cr | ₹4,496 Cr | ₹4,193 Cr | ₹2,694 Cr | ₹2,053 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹5,286 Cr | ₹4,496 Cr | ₹4,193 Cr | ₹2,694 Cr | ₹2,053 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-200 Cr | ₹-723 Cr | ₹-3,507 Cr | ₹-373 Cr | ₹273 Cr |
Cost of Construction and Development | ₹615 Cr | ₹1,328 Cr | ₹3,626 Cr | ₹827 Cr | ₹154 Cr |
Opening Raw Materials | - | - | - | - | - |
Cost of Land & Construction Materials | - | - | - | - | - |
Closing Stock | - | - | - | - | - |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | ₹606 Cr | ₹1,328 Cr | ₹462 Cr | ₹827 Cr | ₹154 Cr |
Other Construction Expenses | ₹1,221 Cr | ₹2,656 Cr | ₹4,088 Cr | ₹1,654 Cr | ₹308 Cr |
Power & Fuel Cost | ₹2.09 Cr | ₹1.06 Cr | ₹1.06 Cr | ₹1.18 Cr | ₹3.86 Cr |
Electricity & Power | ₹2.09 Cr | ₹1.06 Cr | ₹1.06 Cr | ₹1.18 Cr | ₹3.86 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹114 Cr | ₹102 Cr | ₹78 Cr | ₹68 Cr | ₹49 Cr |
Salaries, Wages & Bonus | ₹230 Cr | ₹217 Cr | ₹183 Cr | ₹134 Cr | ₹105 Cr |
Contributions to EPF & Pension Funds | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹8.62 Cr | ₹8.34 Cr |
Workmen and Staff Welfare Expenses | ₹7.01 Cr | ₹7.29 Cr | ₹5.68 Cr | ₹2.99 Cr | ₹1.46 Cr |
Other Employees Cost | ₹-136 Cr | ₹-134 Cr | ₹-121 Cr | ₹-77 Cr | ₹-65 Cr |
Operating Expenses | ₹1,159 Cr | ₹960 Cr | ₹1,549 Cr | ₹578 Cr | ₹403 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹908 Cr | ₹760 Cr | ₹1,381 Cr | ₹441 Cr | ₹237 Cr |
Repairs and Maintenance | ₹11 Cr | ₹13 Cr | ₹17 Cr | ₹8.69 Cr | ₹10 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹240 Cr | ₹186 Cr | ₹152 Cr | ₹128 Cr | ₹156 Cr |
General and Administration Expenses | ₹301 Cr | ₹282 Cr | ₹272 Cr | ₹341 Cr | ₹58 Cr |
Rent , Rates & Taxes | ₹181 Cr | ₹155 Cr | ₹136 Cr | ₹253 Cr | ₹47 Cr |
Insurance | ₹4.56 Cr | ₹2.30 Cr | ₹3.32 Cr | ₹2.93 Cr | ₹4.90 Cr |
Printing and stationery | ₹17 Cr | ₹13 Cr | ₹16 Cr | ₹0.59 Cr | ₹0.52 Cr |
Professional and legal fees | ₹59 Cr | ₹42 Cr | ₹41 Cr | ₹48 Cr | ₹13 Cr |
Other Administration | ₹39 Cr | ₹70 Cr | ₹75 Cr | ₹37 Cr | ₹-7.58 Cr |
Selling and Distribution Expenses | ₹132 Cr | ₹69 Cr | ₹37 Cr | ₹47 Cr | ₹50 Cr |
Advertisement & Sales Promotion | ₹49 Cr | ₹30 Cr | ₹17 Cr | ₹10 Cr | ₹5.96 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹0.47 Cr | ₹0.46 Cr | ₹0.60 Cr | ₹0.45 Cr | ₹0.37 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹83 Cr | ₹39 Cr | ₹20 Cr | ₹36 Cr | ₹43 Cr |
Miscellaneous Expenses | ₹61 Cr | ₹66 Cr | ₹25 Cr | ₹24 Cr | ₹62 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹0.01 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.04 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | ₹20 Cr | - | ₹0.71 Cr | ₹0.19 Cr |
Other Miscellaneous Expenses | ₹61 Cr | ₹46 Cr | ₹25 Cr | ₹24 Cr | ₹62 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,183 Cr | ₹2,086 Cr | ₹2,081 Cr | ₹1,513 Cr | ₹1,052 Cr |
Operating Profit (Excl OI) | ₹3,103 Cr | ₹2,410 Cr | ₹2,112 Cr | ₹1,181 Cr | ₹1,000 Cr |
Other Income | ₹188 Cr | ₹323 Cr | ₹101 Cr | ₹58 Cr | ₹38 Cr |
Interest Received | ₹109 Cr | ₹76 Cr | ₹59 Cr | ₹38 Cr | ₹34 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.84 Cr | - | - | - | - |
Profits on sale of Investments | - | ₹205 Cr | ₹34 Cr | ₹17 Cr | ₹3.91 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹78 Cr | ₹43 Cr | ₹7.40 Cr | ₹2.90 Cr | ₹0.20 Cr |
Operating Profit | ₹3,291 Cr | ₹2,733 Cr | ₹2,212 Cr | ₹1,240 Cr | ₹1,038 Cr |
Interest | ₹265 Cr | ₹218 Cr | ₹169 Cr | ₹86 Cr | ₹76 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹7.55 Cr | ₹18 Cr | - | - | - |
Other Interest | ₹258 Cr | ₹200 Cr | ₹169 Cr | ₹86 Cr | ₹76 Cr |
PBDT | ₹3,026 Cr | ₹2,514 Cr | ₹2,043 Cr | ₹1,154 Cr | ₹962 Cr |
Depreciation | ₹88 Cr | ₹48 Cr | ₹40 Cr | ₹40 Cr | ₹41 Cr |
Profit Before Taxation & Exceptional Items | ₹2,937 Cr | ₹2,467 Cr | ₹2,003 Cr | ₹1,114 Cr | ₹921 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹2,945 Cr | ₹2,476 Cr | ₹2,224 Cr | ₹1,354 Cr | ₹924 Cr |
Provision for Tax | ₹719 Cr | ₹549 Cr | ₹319 Cr | ₹306 Cr | ₹185 Cr |
Current Income Tax | ₹656 Cr | ₹528 Cr | ₹508 Cr | ₹309 Cr | ₹245 Cr |
Deferred Tax | ₹64 Cr | ₹21 Cr | ₹-191 Cr | ₹-2.33 Cr | ₹-32 Cr |
Other taxes | ₹-0.80 Cr | ₹-0.27 Cr | ₹2.89 Cr | ₹0.18 Cr | ₹-28 Cr |
Profit After Tax | ₹2,226 Cr | ₹1,927 Cr | ₹1,905 Cr | ₹1,047 Cr | ₹739 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹2,226 Cr | ₹1,927 Cr | ₹1,905 Cr | ₹1,047 Cr | ₹739 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹10,247 Cr | ₹8,613 Cr | ₹6,818 Cr | ₹5,770 Cr | ₹5,028 Cr |
Appropriations | ₹12,472 Cr | ₹10,539 Cr | ₹8,722 Cr | ₹6,817 Cr | ₹5,768 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹12,472 Cr | ₹10,539 Cr | ₹8,722 Cr | ₹6,817 Cr | ₹5,768 Cr |
Equity Dividend % | ₹80.00 | ₹80.00 | ₹40.00 | ₹30.00 | - |
Earnings Per Share | ₹61.21 | ₹52.99 | ₹52.38 | ₹28.80 | ₹20.33 |
Adjusted EPS | ₹61.21 | ₹52.99 | ₹52.38 | ₹28.80 | ₹20.33 |
Compare Income Statement of peers of OBEROI REALTY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
OBEROI REALTY | ₹69,007.6 Cr | -4.3% | 5.6% | 8.3% | Stock Analytics | |
DLF | ₹205,896.0 Cr | -1.8% | 3.4% | 2.2% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹139,646.0 Cr | -2.9% | -3.3% | -7.5% | Stock Analytics | |
PRESTIGE ESTATES PROJECTS | ₹68,977.1 Cr | -5.7% | 1.1% | -13.6% | Stock Analytics | |
GODREJ PROPERTIES | ₹68,935.5 Cr | -4.3% | 0.2% | -27.8% | Stock Analytics | |
THE PHOENIX MILLS | ₹53,505.2 Cr | -8% | -7.5% | -14% | Stock Analytics |
OBEROI REALTY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
OBEROI REALTY | -4.3% |
5.6% |
8.3% |
SENSEX | 0.8% |
2.5% |
5.3% |
You may also like the below Video Courses