OBEROI REALTY
|
OBEROI REALTY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹4,193 Cr | ₹2,694 Cr | ₹2,053 Cr | ₹2,238 Cr | ₹2,582 Cr |
Revenue from property development | - | - | - | - | - |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹4,193 Cr | ₹2,694 Cr | ₹2,053 Cr | ₹2,238 Cr | ₹2,582 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹4,193 Cr | ₹2,694 Cr | ₹2,053 Cr | ₹2,238 Cr | ₹2,582 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3,507 Cr | ₹-373 Cr | ₹273 Cr | ₹-1,152 Cr | ₹-405 Cr |
Cost of Construction and Development | ₹3,626 Cr | ₹827 Cr | ₹154 Cr | ₹1,092 Cr | ₹279 Cr |
Opening Raw Materials | - | - | - | - | - |
Cost of Land & Construction Materials | - | - | - | - | - |
Closing Stock | - | - | - | - | - |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | ₹462 Cr | ₹827 Cr | ₹154 Cr | ₹1,092 Cr | ₹279 Cr |
Other Construction Expenses | ₹4,088 Cr | ₹1,654 Cr | ₹308 Cr | ₹2,184 Cr | ₹559 Cr |
Power & Fuel Cost | ₹1.06 Cr | ₹1.18 Cr | ₹3.86 Cr | ₹6.56 Cr | ₹4.63 Cr |
Electricity & Power | ₹1.06 Cr | ₹1.18 Cr | ₹3.86 Cr | ₹6.56 Cr | ₹4.63 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹78 Cr | ₹68 Cr | ₹49 Cr | ₹64 Cr | ₹73 Cr |
Salaries, Wages & Bonus | ₹183 Cr | ₹134 Cr | ₹105 Cr | ₹129 Cr | ₹124 Cr |
Contributions to EPF & Pension Funds | ₹11 Cr | ₹8.62 Cr | ₹8.34 Cr | ₹9.20 Cr | ₹6.83 Cr |
Workmen and Staff Welfare Expenses | ₹5.68 Cr | ₹2.99 Cr | ₹1.46 Cr | ₹4.36 Cr | ₹5.43 Cr |
Other Employees Cost | ₹-121 Cr | ₹-77 Cr | ₹-65 Cr | ₹-78 Cr | ₹-63 Cr |
Operating Expenses | ₹1,549 Cr | ₹578 Cr | ₹403 Cr | ₹992 Cr | ₹1,245 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹1,381 Cr | ₹441 Cr | ₹237 Cr | ₹772 Cr | ₹967 Cr |
Repairs and Maintenance | ₹17 Cr | ₹8.69 Cr | ₹10 Cr | ₹18 Cr | ₹15 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹152 Cr | ₹128 Cr | ₹156 Cr | ₹203 Cr | ₹264 Cr |
General and Administration Expenses | ₹272 Cr | ₹341 Cr | ₹58 Cr | ₹127 Cr | ₹153 Cr |
Rent , Rates & Taxes | ₹136 Cr | ₹253 Cr | ₹47 Cr | ₹50 Cr | ₹71 Cr |
Insurance | ₹3.32 Cr | ₹2.93 Cr | ₹4.90 Cr | ₹4.04 Cr | ₹3.26 Cr |
Printing and stationery | ₹16 Cr | ₹0.59 Cr | ₹0.52 Cr | ₹1.23 Cr | ₹1.72 Cr |
Professional and legal fees | ₹41 Cr | ₹48 Cr | ₹13 Cr | ₹26 Cr | ₹28 Cr |
Other Administration | ₹75 Cr | ₹37 Cr | ₹-7.58 Cr | ₹45 Cr | ₹49 Cr |
Selling and Distribution Expenses | ₹37 Cr | ₹47 Cr | ₹50 Cr | ₹49 Cr | ₹61 Cr |
Advertisement & Sales Promotion | ₹17 Cr | ₹10 Cr | ₹5.96 Cr | ₹18 Cr | ₹23 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹0.60 Cr | ₹0.45 Cr | ₹0.37 Cr | ₹0.41 Cr | ₹0.33 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹20 Cr | ₹36 Cr | ₹43 Cr | ₹30 Cr | ₹38 Cr |
Miscellaneous Expenses | ₹25 Cr | ₹24 Cr | ₹62 Cr | ₹11 Cr | ₹16 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.02 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.36 Cr | ₹0.24 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | ₹0.71 Cr | ₹0.19 Cr | ₹0.05 Cr | ₹0.25 Cr |
Other Miscellaneous Expenses | ₹25 Cr | ₹24 Cr | ₹62 Cr | ₹10 Cr | ₹15 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,081 Cr | ₹1,513 Cr | ₹1,052 Cr | ₹1,190 Cr | ₹1,427 Cr |
Operating Profit (Excl OI) | ₹2,112 Cr | ₹1,181 Cr | ₹1,000 Cr | ₹1,048 Cr | ₹1,155 Cr |
Other Income | ₹101 Cr | ₹58 Cr | ₹38 Cr | ₹48 Cr | ₹79 Cr |
Interest Received | ₹59 Cr | ₹38 Cr | ₹34 Cr | ₹37 Cr | ₹44 Cr |
Dividend Received | - | - | - | ₹2.51 Cr | ₹3.11 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹34 Cr | ₹17 Cr | ₹3.91 Cr | ₹7.76 Cr | ₹31 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹7.40 Cr | ₹2.90 Cr | ₹0.20 Cr | ₹1.34 Cr | ₹0.23 Cr |
Operating Profit | ₹2,212 Cr | ₹1,240 Cr | ₹1,038 Cr | ₹1,096 Cr | ₹1,234 Cr |
Interest | ₹169 Cr | ₹86 Cr | ₹76 Cr | ₹88 Cr | ₹19 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹169 Cr | ₹86 Cr | ₹76 Cr | ₹88 Cr | ₹19 Cr |
PBDT | ₹2,043 Cr | ₹1,154 Cr | ₹962 Cr | ₹1,008 Cr | ₹1,215 Cr |
Depreciation | ₹40 Cr | ₹40 Cr | ₹41 Cr | ₹45 Cr | ₹44 Cr |
Profit Before Taxation & Exceptional Items | ₹2,003 Cr | ₹1,114 Cr | ₹921 Cr | ₹963 Cr | ₹1,171 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹2,224 Cr | ₹1,354 Cr | ₹924 Cr | ₹963 Cr | ₹1,178 Cr |
Provision for Tax | ₹319 Cr | ₹306 Cr | ₹185 Cr | ₹280 Cr | ₹361 Cr |
Current Income Tax | ₹508 Cr | ₹309 Cr | ₹245 Cr | ₹281 Cr | ₹353 Cr |
Deferred Tax | ₹-191 Cr | ₹-2.33 Cr | ₹-32 Cr | ₹-1.07 Cr | ₹7.83 Cr |
Other taxes | ₹2.89 Cr | ₹0.18 Cr | ₹-28 Cr | ₹-0.04 Cr | ₹0.17 Cr |
Profit After Tax | ₹1,905 Cr | ₹1,047 Cr | ₹739 Cr | ₹683 Cr | ₹817 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | ₹5.91 Cr | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,905 Cr | ₹1,047 Cr | ₹739 Cr | ₹689 Cr | ₹817 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹6,818 Cr | ₹5,770 Cr | ₹5,028 Cr | ₹4,312 Cr | ₹3,678 Cr |
Appropriations | ₹8,722 Cr | ₹6,817 Cr | ₹5,768 Cr | ₹5,002 Cr | ₹4,494 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹8,722 Cr | ₹6,817 Cr | ₹5,768 Cr | ₹5,002 Cr | ₹4,494 Cr |
Equity Dividend % | ₹40.00 | ₹30.00 | - | - | ₹20.00 |
Earnings Per Share | ₹52.38 | ₹28.80 | ₹20.33 | ₹18.96 | ₹22.47 |
Adjusted EPS | ₹52.38 | ₹28.80 | ₹20.33 | ₹18.96 | ₹22.47 |
Compare Income Statement of peers of OBEROI REALTY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
OBEROI REALTY | ₹72,285.5 Cr | -1.2% | -14.2% | 25.1% | Stock Analytics | |
DLF | ₹185,624.0 Cr | 5.6% | -13.9% | -8.1% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹117,472.0 Cr | 1.1% | -20.4% | -7.2% | Stock Analytics | |
GODREJ PROPERTIES | ₹72,452.7 Cr | 7.1% | -19.8% | 2.3% | Stock Analytics | |
PRESTIGE ESTATES PROJECTS | ₹63,345.3 Cr | 3.2% | -22.1% | 7.1% | Stock Analytics | |
THE PHOENIX MILLS | ₹58,785.9 Cr | 8% | -4.2% | 33.6% | Stock Analytics |
OBEROI REALTY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
OBEROI REALTY | -1.2% |
-14.2% |
25.1% |
SENSEX | -1% |
-5% |
5.6% |
You may also like the below Video Courses