PATELS AIRTEMP (INDIA)
|
PATELS AIRTEMP (INDIA) Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹372 Cr | ₹281 Cr | ₹303 Cr | ₹255 Cr | ₹237 Cr |
| Sales | ₹367 Cr | ₹278 Cr | ₹297 Cr | ₹250 Cr | ₹232 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.72 Cr | ₹1.64 Cr | ₹1.35 Cr | ₹1.38 Cr | ₹1.39 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹4.07 Cr | ₹2.00 Cr | ₹4.41 Cr | ₹4.49 Cr | ₹3.76 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹371 Cr | ₹281 Cr | ₹303 Cr | ₹255 Cr | ₹237 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-17 Cr | ₹-55 Cr | ₹11 Cr | ₹-3.69 Cr | ₹-26 Cr |
| Raw Material Consumed | ₹261 Cr | ₹229 Cr | ₹178 Cr | ₹150 Cr | ₹168 Cr |
| Opening Raw Materials | ₹27 Cr | ₹29 Cr | ₹24 Cr | ₹25 Cr | ₹21 Cr |
| Purchases Raw Materials | ₹262 Cr | ₹224 Cr | ₹182 Cr | ₹146 Cr | ₹170 Cr |
| Closing Raw Materials | ₹30 Cr | ₹27 Cr | ₹29 Cr | ₹24 Cr | ₹25 Cr |
| Other Direct Purchases / Brought in cost | ₹2.65 Cr | ₹1.68 Cr | ₹1.38 Cr | ₹1.59 Cr | ₹2.47 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.75 Cr | ₹2.01 Cr | ₹1.95 Cr | ₹1.89 Cr | ₹2.06 Cr |
| Electricity & Power | ₹1.75 Cr | ₹2.01 Cr | ₹1.95 Cr | ₹1.89 Cr | ₹2.06 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹10 Cr |
| Salaries, Wages & Bonus | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹9.44 Cr |
| Contributions to EPF & Pension Funds | ₹1.20 Cr | ₹0.99 Cr | ₹0.73 Cr | ₹0.69 Cr | ₹0.64 Cr |
| Workmen and Staff Welfare Expenses | ₹0.82 Cr | ₹0.50 Cr | ₹0.34 Cr | ₹0.28 Cr | ₹0.35 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹50 Cr | ₹40 Cr | ₹41 Cr | ₹43 Cr | ₹40 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹31 Cr | ₹25 Cr | ₹26 Cr | ₹27 Cr | ₹26 Cr |
| Repairs and Maintenance | ₹2.96 Cr | ₹2.91 Cr | ₹2.84 Cr | ₹2.68 Cr | ₹2.39 Cr |
| Packing Material Consumed | ₹0.68 Cr | ₹0.60 Cr | ₹1.25 Cr | ₹1.02 Cr | ₹0.80 Cr |
| Other Mfg Exp | ₹15 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr | ₹11 Cr |
| General and Administration Expenses | ₹9.93 Cr | ₹10 Cr | ₹8.55 Cr | ₹9.11 Cr | ₹7.30 Cr |
| Rent , Rates & Taxes | ₹0.09 Cr | ₹0.05 Cr | ₹0.08 Cr | ₹0.14 Cr | ₹0.16 Cr |
| Insurance | ₹0.22 Cr | ₹0.19 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹0.08 Cr |
| Printing and stationery | ₹0.62 Cr | ₹0.62 Cr | ₹0.69 Cr | ₹0.34 Cr | ₹0.31 Cr |
| Professional and legal fees | ₹2.61 Cr | ₹3.45 Cr | ₹2.36 Cr | ₹4.11 Cr | ₹2.58 Cr |
| Traveling and conveyance | ₹2.22 Cr | ₹2.07 Cr | ₹1.70 Cr | ₹1.14 Cr | ₹1.65 Cr |
| Other Administration | ₹4.17 Cr | ₹4.06 Cr | ₹3.48 Cr | ₹3.17 Cr | ₹2.53 Cr |
| Selling and Distribution Expenses | ₹7.70 Cr | ₹6.09 Cr | ₹13 Cr | ₹10 Cr | ₹7.01 Cr |
| Advertisement & Sales Promotion | ₹0.14 Cr | ₹0.34 Cr | ₹0.16 Cr | ₹0.04 Cr | ₹0.08 Cr |
| Sales Commissions & Incentives | ₹0.55 Cr | ₹0.49 Cr | ₹0.26 Cr | ₹0.40 Cr | ₹0.42 Cr |
| Freight and Forwarding | ₹7.00 Cr | ₹5.25 Cr | ₹12 Cr | ₹9.63 Cr | ₹6.52 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹7.61 Cr | ₹5.41 Cr | ₹9.42 Cr | ₹7.52 Cr | ₹5.25 Cr |
| Bad debts /advances written off | ₹0.26 Cr | ₹1.70 Cr | ₹0.65 Cr | ₹0.53 Cr | ₹1.45 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.03 Cr | - | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Losson foreign exchange fluctuations | - | - | - | ₹0.21 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹7.33 Cr | ₹3.70 Cr | ₹8.77 Cr | ₹6.77 Cr | ₹3.79 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹336 Cr | ₹251 Cr | ₹275 Cr | ₹229 Cr | ₹214 Cr |
| Operating Profit (Excl OI) | ₹35 Cr | ₹30 Cr | ₹28 Cr | ₹26 Cr | ₹23 Cr |
| Other Income | ₹2.12 Cr | ₹1.33 Cr | ₹1.13 Cr | ₹0.64 Cr | ₹1.88 Cr |
| Interest Received | ₹1.43 Cr | ₹0.66 Cr | ₹0.74 Cr | ₹0.64 Cr | ₹0.81 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.03 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.55 Cr | ₹0.61 Cr | ₹0.38 Cr | - | ₹1.03 Cr |
| Others | ₹0.14 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.04 Cr |
| Operating Profit | ₹37 Cr | ₹31 Cr | ₹29 Cr | ₹27 Cr | ₹25 Cr |
| Interest | ₹13 Cr | ₹12 Cr | ₹9.02 Cr | ₹7.98 Cr | ₹7.24 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.56 Cr | ₹3.67 Cr | ₹2.49 Cr | ₹2.32 Cr | ₹2.70 Cr |
| Other Interest | ₹9.30 Cr | ₹8.38 Cr | ₹6.53 Cr | ₹5.66 Cr | ₹4.54 Cr |
| PBDT | ₹24 Cr | ₹19 Cr | ₹20 Cr | ₹19 Cr | ₹18 Cr |
| Depreciation | ₹4.06 Cr | ₹4.11 Cr | ₹3.62 Cr | ₹3.29 Cr | ₹2.89 Cr |
| Profit Before Taxation & Exceptional Items | ₹20 Cr | ₹15 Cr | ₹17 Cr | ₹15 Cr | ₹15 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹20 Cr | ₹15 Cr | ₹17 Cr | ₹15 Cr | ₹15 Cr |
| Provision for Tax | ₹5.45 Cr | ₹4.17 Cr | ₹4.43 Cr | ₹4.05 Cr | ₹3.48 Cr |
| Current Income Tax | ₹7.73 Cr | ₹3.97 Cr | ₹4.20 Cr | ₹3.97 Cr | ₹3.81 Cr |
| Deferred Tax | ₹-2.33 Cr | ₹-0.02 Cr | ₹0.21 Cr | ₹0.03 Cr | ₹-0.31 Cr |
| Other taxes | ₹0.04 Cr | ₹0.22 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹-0.02 Cr |
| Profit After Tax | ₹15 Cr | ₹11 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹15 Cr | ₹11 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹107 Cr | ₹98 Cr | ₹86 Cr | ₹76 Cr | ₹66 Cr |
| Appropriations | ₹122 Cr | ₹109 Cr | ₹99 Cr | ₹88 Cr | ₹78 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.64 Cr | ₹1.42 Cr | ₹1.27 Cr | ₹1.41 Cr | ₹1.55 Cr |
| Equity Dividend % | ₹30.00 | ₹30.00 | ₹28.00 | ₹25.00 | ₹25.00 |
| Earnings Per Share | ₹26.98 | ₹20.42 | ₹24.39 | ₹22.39 | ₹22.30 |
| Adjusted EPS | ₹26.98 | ₹20.42 | ₹24.39 | ₹22.39 | ₹22.30 |
Compare Income Statement of peers of PATELS AIRTEMP (INDIA)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PATELS AIRTEMP (INDIA) | ₹169.4 Cr | -2% | -4.9% | -59% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹92,709.9 Cr | 13.2% | 11.7% | 13.7% | Stock Analytics | |
| THERMAX | ₹38,367.7 Cr | -2.8% | 1.7% | -38.9% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,658.4 Cr | -3.7% | 1.4% | -13.7% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,011.4 Cr | 2.7% | 3.2% | -21% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹14,868.5 Cr | -1% | -3.1% | 9.2% | Stock Analytics | |
PATELS AIRTEMP (INDIA) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PATELS AIRTEMP (INDIA) | -2% |
-4.9% |
-59% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses