OSIA HYPER RETAIL
|
OSIA HYPER RETAIL Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹1,182 Cr | ₹783 Cr | ₹625 Cr | ₹340 Cr | ₹371 Cr |
Sales | ₹1,182 Cr | ₹783 Cr | ₹625 Cr | ₹340 Cr | ₹371 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | ₹37 Cr | ₹44 Cr | ₹35 Cr | ₹24 Cr | ₹30 Cr |
Operating Income (Net) | ₹1,144 Cr | ₹739 Cr | ₹590 Cr | ₹316 Cr | ₹341 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-13 Cr | ₹-32 Cr | ₹-71 Cr | ₹-18 Cr | ₹-53 Cr |
Raw Material Consumed | ₹972 Cr | ₹601 Cr | ₹540 Cr | ₹263 Cr | ₹315 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹972 Cr | ₹601 Cr | ₹540 Cr | ₹263 Cr | ₹315 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹11 Cr | ₹13 Cr | ₹6.70 Cr | ₹4.80 Cr | ₹6.36 Cr |
Electricity & Power | ₹11 Cr | ₹13 Cr | ₹6.58 Cr | ₹4.67 Cr | ₹6.23 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.08 Cr | ₹0.17 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹0.13 Cr |
Employee Cost | ₹30 Cr | ₹35 Cr | ₹27 Cr | ₹19 Cr | ₹22 Cr |
Salaries, Wages & Bonus | ₹26 Cr | ₹28 Cr | ₹24 Cr | ₹16 Cr | ₹18 Cr |
Contributions to EPF & Pension Funds | ₹0.41 Cr | ₹0.33 Cr | ₹0.28 Cr | ₹0.29 Cr | ₹0.37 Cr |
Workmen and Staff Welfare Expenses | ₹3.86 Cr | ₹6.91 Cr | ₹2.91 Cr | ₹2.69 Cr | ₹3.27 Cr |
Other Employees Cost | - | - | - | - | - |
Operating Expenses | ₹0.65 Cr | ₹1.30 Cr | ₹1.74 Cr | ₹0.12 Cr | ₹0.19 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.65 Cr | ₹1.30 Cr | ₹1.74 Cr | ₹0.12 Cr | ₹0.19 Cr |
General and Administration Expenses | ₹66 Cr | ₹69 Cr | ₹55 Cr | ₹26 Cr | ₹26 Cr |
Rent , Rates & Taxes | ₹58 Cr | ₹64 Cr | ₹44 Cr | ₹19 Cr | ₹20 Cr |
Insurance | ₹0.34 Cr | ₹0.37 Cr | ₹0.43 Cr | ₹0.39 Cr | ₹0.31 Cr |
Printing and stationery | ₹0.32 Cr | ₹0.39 Cr | ₹0.54 Cr | ₹0.25 Cr | ₹0.25 Cr |
Professional and legal fees | ₹1.76 Cr | ₹1.37 Cr | ₹2.26 Cr | ₹0.61 Cr | ₹0.65 Cr |
Traveling and conveyance | ₹1.49 Cr | ₹1.56 Cr | ₹1.79 Cr | ₹0.79 Cr | ₹1.04 Cr |
Other Administration | ₹3.26 Cr | ₹1.25 Cr | ₹5.81 Cr | ₹4.55 Cr | ₹4.46 Cr |
Selling and Distribution Expenses | ₹9.04 Cr | ₹13 Cr | ₹5.05 Cr | ₹4.93 Cr | ₹9.53 Cr |
Advertisement & Sales Promotion | ₹4.27 Cr | ₹3.02 Cr | ₹2.59 Cr | ₹0.65 Cr | ₹4.10 Cr |
Sales Commissions & Incentives | ₹1.54 Cr | ₹1.18 Cr | ₹0.81 Cr | ₹0.43 Cr | ₹0.12 Cr |
Freight and Forwarding | - | - | - | ₹0.66 Cr | ₹1.36 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹3.22 Cr | ₹8.52 Cr | ₹1.65 Cr | ₹3.19 Cr | ₹3.96 Cr |
Miscellaneous Expenses | ₹1.07 Cr | ₹0.60 Cr | ₹0.40 Cr | ₹0.28 Cr | ₹0.02 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹0.10 Cr | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.07 Cr | ₹0.50 Cr | ₹0.40 Cr | ₹0.28 Cr | ₹0.02 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,077 Cr | ₹700 Cr | ₹565 Cr | ₹300 Cr | ₹326 Cr |
Operating Profit (Excl OI) | ₹67 Cr | ₹39 Cr | ₹25 Cr | ₹16 Cr | ₹15 Cr |
Other Income | ₹5.53 Cr | ₹4.79 Cr | ₹2.08 Cr | ₹1.15 Cr | ₹2.60 Cr |
Interest Received | ₹0.61 Cr | ₹0.27 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.14 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹-0.35 Cr | - | ₹0.18 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹4.92 Cr | ₹4.52 Cr | ₹2.34 Cr | ₹1.04 Cr | ₹2.28 Cr |
Operating Profit | ₹73 Cr | ₹44 Cr | ₹27 Cr | ₹17 Cr | ₹18 Cr |
Interest | ₹34 Cr | ₹22 Cr | ₹8.61 Cr | ₹5.15 Cr | ₹2.82 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.71 Cr | ₹4.08 Cr | ₹1.64 Cr | ₹1.37 Cr | ₹0.24 Cr |
Other Interest | ₹30 Cr | ₹18 Cr | ₹6.97 Cr | ₹3.78 Cr | ₹2.58 Cr |
PBDT | ₹39 Cr | ₹22 Cr | ₹18 Cr | ₹12 Cr | ₹15 Cr |
Depreciation | ₹9.84 Cr | ₹8.26 Cr | ₹5.75 Cr | ₹3.95 Cr | ₹2.95 Cr |
Profit Before Taxation & Exceptional Items | ₹29 Cr | ₹13 Cr | ₹13 Cr | ₹7.82 Cr | ₹12 Cr |
Exceptional Income / Expenses | - | ₹-0.15 Cr | ₹-0.23 Cr | - | - |
Profit Before Tax | ₹29 Cr | ₹13 Cr | ₹12 Cr | ₹7.82 Cr | ₹12 Cr |
Provision for Tax | ₹11 Cr | ₹3.82 Cr | ₹3.28 Cr | ₹2.40 Cr | ₹3.58 Cr |
Current Income Tax | ₹11 Cr | ₹3.73 Cr | ₹3.01 Cr | ₹2.42 Cr | ₹3.60 Cr |
Deferred Tax | ₹-0.09 Cr | ₹0.09 Cr | ₹0.27 Cr | ₹-0.02 Cr | ₹-0.02 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹18 Cr | ₹9.50 Cr | ₹9.04 Cr | ₹5.42 Cr | ₹8.46 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹48 Cr | ₹38 Cr | ₹29 Cr | ₹24 Cr | ₹15 Cr |
Appropriations | ₹66 Cr | ₹48 Cr | ₹38 Cr | ₹29 Cr | ₹24 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹1.38 | ₹0.92 | ₹15.18 | ₹9.11 | ₹14.21 |
Adjusted EPS | ₹1.38 | ₹0.92 | ₹0.95 | ₹0.57 | ₹0.89 |
Compare Income Statement of peers of OSIA HYPER RETAIL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
OSIA HYPER RETAIL | ₹386.5 Cr | 6.4% | -1.2% | -60.6% | Stock Analytics | |
AVENUE SUPERMARTS | ₹243,963.0 Cr | -6.7% | -1.7% | 3.7% | Stock Analytics | |
TRENT | ₹187,520.0 Cr | -14.7% | -20.3% | 89.5% | Stock Analytics | |
METRO BRANDS | ₹34,656.4 Cr | 3% | 0.6% | 26.9% | Stock Analytics | |
ADITYA BIRLA FASHION AND RETAIL | ₹31,755.0 Cr | -1.6% | 0.7% | 11.6% | Stock Analytics | |
BATA INDIA | ₹17,427.7 Cr | -1.5% | -4% | -5.1% | Stock Analytics |
OSIA HYPER RETAIL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
OSIA HYPER RETAIL | 6.4% |
-1.2% |
-60.6% |
SENSEX | 0.7% |
-0.1% |
8.8% |
You may also like the below Video Courses