PG ELECTROPLAST
|
PG ELECTROPLAST Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2013 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,750 Cr | ₹2,165 Cr | ₹1,112 Cr | ₹703 Cr | ₹320 Cr |
Sales | ₹2,711 Cr | ₹2,134 Cr | ₹1,091 Cr | ₹699 Cr | ₹319 Cr |
Job Work/ Contract Receipts | - | - | - | - | ₹0.31 Cr |
Processing Charges / Service Income | ₹3.49 Cr | ₹4.71 Cr | ₹3.46 Cr | ₹1.72 Cr | ₹0.09 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹35 Cr | ₹27 Cr | ₹18 Cr | ₹2.23 Cr | ₹0.94 Cr |
Less: Excise Duty | - | - | - | - | ₹17 Cr |
Net Sales | ₹2,746 Cr | ₹2,160 Cr | ₹1,112 Cr | ₹703 Cr | ₹303 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-73 Cr | ₹-28 Cr | ₹-29 Cr | ₹3.19 Cr | ₹-2.07 Cr |
Raw Material Consumed | ₹2,279 Cr | ₹1,793 Cr | ₹913 Cr | ₹553 Cr | ₹265 Cr |
Opening Raw Materials | ₹270 Cr | ₹176 Cr | ₹64 Cr | ₹54 Cr | ₹17 Cr |
Purchases Raw Materials | ₹2,296 Cr | ₹1,699 Cr | ₹844 Cr | ₹528 Cr | ₹258 Cr |
Closing Raw Materials | ₹398 Cr | ₹270 Cr | ₹176 Cr | ₹64 Cr | ₹20 Cr |
Other Direct Purchases / Brought in cost | ₹110 Cr | ₹188 Cr | ₹182 Cr | ₹35 Cr | ₹10 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹32 Cr | ₹29 Cr | ₹21 Cr | ₹16 Cr | ₹7.03 Cr |
Electricity & Power | ₹32 Cr | ₹29 Cr | ₹21 Cr | ₹16 Cr | ₹7.03 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹166 Cr | ₹123 Cr | ₹78 Cr | ₹55 Cr | ₹16 Cr |
Salaries, Wages & Bonus | ₹137 Cr | ₹108 Cr | ₹68 Cr | ₹49 Cr | ₹14 Cr |
Contributions to EPF & Pension Funds | ₹4.62 Cr | ₹3.95 Cr | ₹2.89 Cr | ₹2.04 Cr | ₹0.58 Cr |
Workmen and Staff Welfare Expenses | ₹5.39 Cr | ₹4.57 Cr | ₹3.32 Cr | ₹2.25 Cr | - |
Other Employees Cost | ₹19 Cr | ₹6.14 Cr | ₹3.49 Cr | ₹1.65 Cr | ₹1.14 Cr |
Other Manufacturing Expenses | ₹59 Cr | ₹44 Cr | ₹23 Cr | ₹17 Cr | ₹3.95 Cr |
Sub-contracted / Out sourced services | ₹8.09 Cr | ₹4.91 Cr | ₹4.74 Cr | ₹3.68 Cr | ₹1.62 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹9.67 Cr | ₹8.32 Cr | ₹4.16 Cr | ₹4.83 Cr | ₹1.32 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹41 Cr | ₹31 Cr | ₹14 Cr | ₹7.99 Cr | ₹1.01 Cr |
General and Administration Expenses | ₹18 Cr | ₹15 Cr | ₹10 Cr | ₹6.13 Cr | ₹3.67 Cr |
Rent , Rates & Taxes | ₹4.81 Cr | ₹3.67 Cr | ₹1.28 Cr | ₹1.63 Cr | ₹0.53 Cr |
Insurance | ₹3.07 Cr | ₹2.30 Cr | ₹1.61 Cr | ₹1.33 Cr | ₹0.23 Cr |
Printing and stationery | ₹0.36 Cr | ₹0.32 Cr | ₹0.23 Cr | ₹0.16 Cr | ₹0.14 Cr |
Professional and legal fees | ₹1.40 Cr | ₹3.26 Cr | ₹3.55 Cr | ₹0.75 Cr | ₹0.66 Cr |
Traveling and conveyance | ₹3.40 Cr | ₹1.46 Cr | ₹0.72 Cr | ₹0.43 Cr | ₹0.83 Cr |
Other Administration | ₹4.74 Cr | ₹3.67 Cr | ₹2.62 Cr | ₹1.83 Cr | ₹1.28 Cr |
Selling and Distribution Expenses | ₹0.12 Cr | ₹0.13 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹3.15 Cr |
Advertisement & Sales Promotion | - | - | - | - | ₹0.07 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | ₹3.08 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.12 Cr | ₹0.13 Cr | ₹0.04 Cr | ₹0.05 Cr | - |
Miscellaneous Expenses | ₹11 Cr | ₹14 Cr | ₹11 Cr | ₹4.83 Cr | ₹0.81 Cr |
Bad debts /advances written off | - | ₹5.21 Cr | ₹3.98 Cr | ₹1.71 Cr | - |
Provision for doubtful debts | - | ₹1.97 Cr | ₹3.26 Cr | ₹0.69 Cr | - |
Losson disposal of fixed assets(net) | ₹0.68 Cr | ₹0.40 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.02 Cr |
Losson foreign exchange fluctuations | - | ₹2.33 Cr | - | - | ₹0.16 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹11 Cr | ₹4.47 Cr | ₹3.38 Cr | ₹2.38 Cr | ₹0.63 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,493 Cr | ₹1,989 Cr | ₹1,027 Cr | ₹655 Cr | ₹298 Cr |
Operating Profit (Excl OI) | ₹254 Cr | ₹171 Cr | ₹85 Cr | ₹48 Cr | ₹4.98 Cr |
Other Income | ₹21 Cr | ₹9.48 Cr | ₹8.30 Cr | ₹4.33 Cr | ₹6.58 Cr |
Interest Received | ₹11 Cr | ₹3.18 Cr | ₹2.06 Cr | ₹1.17 Cr | ₹4.53 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.08 Cr | ₹0.44 Cr | - |
Profits on sale of Investments | ₹0.01 Cr | ₹0.01 Cr | - | - | - |
Provision Written Back | ₹0.05 Cr | ₹0.15 Cr | ₹0.28 Cr | ₹0.09 Cr | ₹0.02 Cr |
Foreign Exchange Gains | ₹8.21 Cr | - | - | - | - |
Others | ₹1.65 Cr | ₹6.15 Cr | ₹5.89 Cr | ₹2.62 Cr | ₹2.03 Cr |
Operating Profit | ₹275 Cr | ₹180 Cr | ₹93 Cr | ₹52 Cr | ₹12 Cr |
Interest | ₹52 Cr | ₹48 Cr | ₹23 Cr | ₹18 Cr | ₹11 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹27 Cr | ₹25 Cr | ₹14 Cr | ₹9.88 Cr | ₹7.69 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹18 Cr | ₹19 Cr | ₹7.96 Cr | ₹7.04 Cr | ₹3.23 Cr |
Other Interest | ₹6.75 Cr | ₹4.29 Cr | ₹1.59 Cr | ₹1.51 Cr | ₹0.20 Cr |
PBDT | ₹223 Cr | ₹132 Cr | ₹70 Cr | ₹34 Cr | ₹0.44 Cr |
Depreciation | ₹47 Cr | ₹35 Cr | ₹22 Cr | ₹18 Cr | ₹9.23 Cr |
Profit Before Taxation & Exceptional Items | ₹176 Cr | ₹98 Cr | ₹48 Cr | ₹16 Cr | ₹-8.80 Cr |
Exceptional Income / Expenses | - | - | ₹0.93 Cr | ₹-0.82 Cr | - |
Profit Before Tax | ₹176 Cr | ₹98 Cr | ₹49 Cr | ₹15 Cr | ₹-8.80 Cr |
Provision for Tax | ₹39 Cr | ₹20 Cr | ₹12 Cr | ₹3.51 Cr | ₹-3.80 Cr |
Current Income Tax | ₹38 Cr | ₹8.46 Cr | - | - | - |
Deferred Tax | ₹1.42 Cr | ₹12 Cr | ₹12 Cr | ₹3.51 Cr | ₹-3.80 Cr |
Other taxes | ₹0.05 Cr | - | - | - | - |
Profit After Tax | ₹137 Cr | ₹77 Cr | ₹37 Cr | ₹12 Cr | ₹-5.00 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | ₹-2.11 Cr | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹135 Cr | ₹77 Cr | ₹37 Cr | ₹12 Cr | ₹-5.00 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹135 Cr | ₹62 Cr | ₹29 Cr | ₹18 Cr | ₹22 Cr |
Appropriations | ₹270 Cr | ₹139 Cr | ₹67 Cr | ₹29 Cr | ₹17 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-2.03 Cr | ₹4.13 Cr | ₹4.89 Cr | ₹0.00 Cr | - |
Equity Dividend % | ₹20.00 | - | - | - | - |
Earnings Per Share | ₹51.83 | ₹34.06 | ₹17.63 | ₹5.90 | ₹-3.04 |
Adjusted EPS | ₹5.18 | ₹3.41 | ₹1.76 | ₹0.59 | ₹-0.30 |
Compare Income Statement of peers of PG ELECTROPLAST
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PG ELECTROPLAST | ₹17,852.9 Cr | 8.8% | 19.5% | 202.7% | Stock Analytics | |
CROMPTON GREAVES CONSUMER ELECTRICALS | ₹26,115.0 Cr | 5.8% | -1.3% | 32.7% | Stock Analytics | |
WHIRLPOOL OF INDIA | ₹22,660.6 Cr | -2.1% | -24.8% | 9.5% | Stock Analytics | |
TTK PRESTIGE | ₹11,806.5 Cr | -0.6% | -0.9% | 8.2% | Stock Analytics | |
EUREKA FORBES | ₹10,818.4 Cr | -6.2% | 1.9% | 7.5% | Stock Analytics | |
BAJAJ ELECTRICALS | ₹8,651.1 Cr | -4% | -12.2% | -23.7% | Stock Analytics |
PG ELECTROPLAST Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PG ELECTROPLAST | 8.8% |
19.5% |
202.7% |
SENSEX | 3.3% |
-0.1% |
21.8% |
You may also like the below Video Courses