POPULAR VEHICLES & SERVICES
|
POPULAR VEHICLES & SERVICES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹5,069 Cr | ₹3,595 Cr | ₹2,974 Cr | ₹3,172 Cr | ₹3,906 Cr |
Sales | ₹4,577 Cr | ₹3,207 Cr | ₹2,646 Cr | ₹2,764 Cr | ₹3,489 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹287 Cr | ₹221 Cr | ₹182 Cr | ₹200 Cr | ₹178 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹205 Cr | ₹166 Cr | ₹146 Cr | ₹208 Cr | ₹239 Cr |
Less: Excise Duty | - | - | ₹80 Cr | - | - |
Net Sales | ₹4,875 Cr | ₹3,466 Cr | ₹2,894 Cr | ₹3,172 Cr | ₹3,906 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-73 Cr | ₹-50 Cr | ₹-24 Cr | ₹70 Cr | ₹-141 Cr |
Raw Material Consumed | ₹4,216 Cr | ₹2,967 Cr | ₹2,457 Cr | ₹2,611 Cr | ₹3,521 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹4,216 Cr | ₹2,967 Cr | ₹2,457 Cr | ₹2,611 Cr | ₹3,521 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹15 Cr | ₹11 Cr | ₹9.20 Cr | ₹12 Cr | ₹11 Cr |
Electricity & Power | ₹15 Cr | ₹11 Cr | ₹9.20 Cr | ₹12 Cr | ₹11 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹308 Cr | ₹242 Cr | ₹204 Cr | ₹239 Cr | ₹234 Cr |
Salaries, Wages & Bonus | ₹270 Cr | ₹216 Cr | ₹179 Cr | ₹210 Cr | ₹202 Cr |
Contributions to EPF & Pension Funds | ₹21 Cr | ₹16 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr |
Workmen and Staff Welfare Expenses | ₹18 Cr | ₹10 Cr | ₹8.55 Cr | ₹14 Cr | ₹16 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹63 Cr | ₹46 Cr | ₹35 Cr | ₹22 Cr | ₹26 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹21 Cr | ₹15 Cr | ₹11 Cr | ₹14 Cr | ₹8.36 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹43 Cr | ₹31 Cr | ₹24 Cr | ₹7.97 Cr | ₹18 Cr |
General and Administration Expenses | ₹90 Cr | ₹65 Cr | ₹43 Cr | ₹84 Cr | ₹102 Cr |
Rent , Rates & Taxes | ₹17 Cr | ₹12 Cr | ₹7.36 Cr | ₹13 Cr | ₹54 Cr |
Insurance | ₹4.25 Cr | ₹4.75 Cr | ₹4.73 Cr | ₹4.17 Cr | ₹3.17 Cr |
Printing and stationery | - | - | - | ₹22 Cr | - |
Professional and legal fees | ₹3.27 Cr | ₹1.32 Cr | ₹1.83 Cr | ₹2.79 Cr | ₹7.03 Cr |
Traveling and conveyance | ₹15 Cr | ₹8.68 Cr | ₹6.57 Cr | ₹12 Cr | ₹11 Cr |
Other Administration | ₹52 Cr | ₹38 Cr | ₹22 Cr | ₹30 Cr | ₹27 Cr |
Selling and Distribution Expenses | ₹28 Cr | ₹19 Cr | ₹12 Cr | ₹18 Cr | ₹41 Cr |
Advertisement & Sales Promotion | ₹21 Cr | ₹14 Cr | ₹12 Cr | ₹18 Cr | ₹25 Cr |
Sales Commissions & Incentives | - | - | - | ₹0.15 Cr | ₹0.15 Cr |
Freight and Forwarding | ₹7.21 Cr | ₹4.58 Cr | - | - | ₹8.51 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | ₹7.71 Cr |
Miscellaneous Expenses | ₹6.99 Cr | ₹3.31 Cr | ₹5.95 Cr | ₹7.66 Cr | ₹14 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | ₹3.16 Cr |
Losson disposal of fixed assets(net) | ₹1.12 Cr | - | - | - | ₹0.28 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹5.86 Cr | ₹3.31 Cr | ₹5.95 Cr | ₹7.66 Cr | ₹10 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,654 Cr | ₹3,303 Cr | ₹2,742 Cr | ₹3,064 Cr | ₹3,809 Cr |
Operating Profit (Excl OI) | ₹221 Cr | ₹163 Cr | ₹152 Cr | ₹108 Cr | ₹97 Cr |
Other Income | ₹18 Cr | ₹18 Cr | ₹26 Cr | ₹8.83 Cr | ₹14 Cr |
Interest Received | ₹1.90 Cr | ₹3.20 Cr | ₹2.61 Cr | ₹1.53 Cr | ₹1.58 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.90 Cr | ₹4.88 Cr | ₹0.17 Cr | - |
Profits on sale of Investments | - | - | - | - | ₹0.53 Cr |
Provision Written Back | ₹6.64 Cr | ₹6.00 Cr | ₹5.67 Cr | ₹5.45 Cr | ₹4.36 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹9.08 Cr | ₹8.22 Cr | ₹13 Cr | ₹1.69 Cr | ₹7.91 Cr |
Operating Profit | ₹238 Cr | ₹182 Cr | ₹177 Cr | ₹117 Cr | ₹111 Cr |
Interest | ₹74 Cr | ₹64 Cr | ₹58 Cr | ₹74 Cr | ₹46 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹32 Cr | ₹27 Cr | ₹24 Cr | ₹39 Cr | ₹41 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹5.62 Cr | ₹4.81 Cr | ₹5.88 Cr | ₹3.67 Cr | ₹4.28 Cr |
Other Interest | ₹36 Cr | ₹32 Cr | ₹28 Cr | ₹31 Cr | - |
PBDT | ₹164 Cr | ₹118 Cr | ₹120 Cr | ₹43 Cr | ₹65 Cr |
Depreciation | ₹79 Cr | ₹69 Cr | ₹72 Cr | ₹61 Cr | ₹25 Cr |
Profit Before Taxation & Exceptional Items | ₹85 Cr | ₹49 Cr | ₹47 Cr | ₹-18 Cr | ₹40 Cr |
Exceptional Income / Expenses | - | - | - | ₹26 Cr | - |
Profit Before Tax | ₹85 Cr | ₹49 Cr | ₹47 Cr | ₹8.00 Cr | ₹40 Cr |
Provision for Tax | ₹21 Cr | ₹15 Cr | ₹15 Cr | ₹-4.49 Cr | ₹13 Cr |
Current Income Tax | ₹24 Cr | ₹13 Cr | ₹9.99 Cr | ₹3.31 Cr | ₹15 Cr |
Deferred Tax | ₹-3.22 Cr | ₹1.94 Cr | ₹4.81 Cr | ₹-7.81 Cr | ₹-2.51 Cr |
Other taxes | - | - | - | - | ₹0.19 Cr |
Profit After Tax | ₹64 Cr | ₹34 Cr | ₹32 Cr | ₹12 Cr | ₹27 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹64 Cr | ₹34 Cr | ₹32 Cr | ₹12 Cr | ₹27 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹199 Cr | ₹165 Cr | ₹132 Cr | ₹117 Cr | ₹129 Cr |
Appropriations | ₹263 Cr | ₹199 Cr | ₹164 Cr | ₹129 Cr | ₹156 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.92 Cr | ₹-0.22 Cr | ₹-0.78 Cr | ₹-2.43 Cr | ₹8.97 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹51.08 | ₹26.84 | ₹25.87 | ₹9.96 | ₹21.61 |
Adjusted EPS | ₹10.22 | ₹5.37 | ₹5.17 | ₹1.99 | ₹4.32 |
Compare Income Statement of peers of POPULAR VEHICLES & SERVICES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
POPULAR VEHICLES & SERVICES | ₹696.0 Cr | -9.2% | -34.8% | NA | Stock Analytics | |
CARTRADE TECH | ₹7,272.0 Cr | -0.9% | -4.6% | 115.9% | Stock Analytics | |
LANDMARK CARS | ₹1,727.0 Cr | -12.4% | -17.2% | -41.5% | Stock Analytics |
POPULAR VEHICLES & SERVICES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
POPULAR VEHICLES & SERVICES | -9.2% |
-34.8% |
|
SENSEX | 0.4% |
-4.9% |
-0.1% |
You may also like the below Video Courses