PRADEEP METALS
|
PRADEEP METALS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹277 Cr | ₹268 Cr | ₹221 Cr | ₹156 Cr | ₹195 Cr |
Sales | ₹248 Cr | ₹237 Cr | ₹192 Cr | ₹140 Cr | ₹172 Cr |
Job Work/ Contract Receipts | ₹1.15 Cr | ₹1.09 Cr | ₹0.36 Cr | ₹0.72 Cr | ₹1.06 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹28 Cr | ₹29 Cr | ₹28 Cr | ₹16 Cr | ₹22 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹277 Cr | ₹268 Cr | ₹221 Cr | ₹156 Cr | ₹195 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.81 Cr | ₹-3.35 Cr | ₹-8.55 Cr | ₹2.03 Cr | ₹-0.57 Cr |
Raw Material Consumed | ₹131 Cr | ₹123 Cr | ₹111 Cr | ₹63 Cr | ₹86 Cr |
Opening Raw Materials | ₹17 Cr | ₹15 Cr | ₹10 Cr | ₹10 Cr | ₹13 Cr |
Purchases Raw Materials | ₹133 Cr | ₹125 Cr | ₹116 Cr | ₹63 Cr | ₹83 Cr |
Closing Raw Materials | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹10 Cr | ₹10 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹12 Cr | ₹16 Cr | ₹13 Cr | ₹8.34 Cr | ₹9.86 Cr |
Electricity & Power | ₹12 Cr | ₹16 Cr | ₹13 Cr | ₹8.34 Cr | ₹9.86 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹39 Cr | ₹34 Cr | ₹28 Cr | ₹24 Cr | ₹29 Cr |
Salaries, Wages & Bonus | ₹35 Cr | ₹31 Cr | ₹25 Cr | ₹21 Cr | ₹25 Cr |
Contributions to EPF & Pension Funds | ₹2.09 Cr | ₹1.94 Cr | ₹1.58 Cr | ₹1.54 Cr | ₹1.89 Cr |
Workmen and Staff Welfare Expenses | ₹0.97 Cr | ₹0.97 Cr | ₹0.78 Cr | ₹0.65 Cr | ₹0.71 Cr |
Other Employees Cost | ₹0.73 Cr | ₹0.51 Cr | ₹0.56 Cr | ₹0.78 Cr | ₹0.85 Cr |
Other Manufacturing Expenses | ₹40 Cr | ₹38 Cr | ₹30 Cr | ₹22 Cr | ₹28 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹22 Cr | ₹21 Cr | ₹18 Cr | ₹12 Cr | ₹16 Cr |
Repairs and Maintenance | ₹3.28 Cr | ₹3.20 Cr | ₹2.27 Cr | ₹2.74 Cr | ₹3.68 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹15 Cr | ₹13 Cr | ₹9.82 Cr | ₹6.97 Cr | ₹8.41 Cr |
General and Administration Expenses | ₹8.74 Cr | ₹7.54 Cr | ₹6.30 Cr | ₹5.75 Cr | ₹6.71 Cr |
Rent , Rates & Taxes | ₹1.78 Cr | ₹1.86 Cr | ₹1.91 Cr | ₹1.93 Cr | ₹2.70 Cr |
Insurance | ₹1.09 Cr | ₹0.88 Cr | ₹0.98 Cr | ₹1.15 Cr | ₹0.82 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹4.24 Cr | ₹3.06 Cr | ₹1.84 Cr | ₹1.56 Cr | ₹1.77 Cr |
Traveling and conveyance | ₹0.74 Cr | ₹0.77 Cr | ₹0.38 Cr | ₹0.17 Cr | ₹0.71 Cr |
Other Administration | ₹0.90 Cr | ₹0.97 Cr | ₹1.19 Cr | ₹0.94 Cr | ₹0.71 Cr |
Selling and Distribution Expenses | ₹3.61 Cr | ₹4.36 Cr | ₹4.79 Cr | ₹4.35 Cr | ₹5.14 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹3.61 Cr | ₹4.36 Cr | ₹4.79 Cr | ₹4.35 Cr | ₹5.14 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.05 Cr | ₹2.40 Cr | ₹2.41 Cr | ₹2.66 Cr | ₹2.97 Cr |
Bad debts /advances written off | - | - | - | ₹0.00 Cr | ₹0.00 Cr |
Provision for doubtful debts | - | ₹0.01 Cr | ₹0.05 Cr | ₹0.53 Cr | ₹0.02 Cr |
Losson disposal of fixed assets(net) | - | ₹0.41 Cr | ₹0.39 Cr | ₹0.62 Cr | ₹0.67 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.05 Cr | ₹1.98 Cr | ₹1.97 Cr | ₹1.51 Cr | ₹2.28 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹235 Cr | ₹222 Cr | ₹187 Cr | ₹131 Cr | ₹167 Cr |
Operating Profit (Excl OI) | ₹41 Cr | ₹46 Cr | ₹34 Cr | ₹25 Cr | ₹28 Cr |
Other Income | ₹3.73 Cr | ₹2.56 Cr | ₹4.58 Cr | ₹2.10 Cr | ₹2.09 Cr |
Interest Received | ₹0.06 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.26 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.15 Cr | ₹0.01 Cr | - | - | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.00 Cr | ₹0.14 Cr | ₹0.59 Cr | - |
Foreign Exchange Gains | ₹3.30 Cr | ₹2.36 Cr | ₹4.17 Cr | ₹1.26 Cr | ₹1.62 Cr |
Others | ₹0.22 Cr | ₹0.17 Cr | ₹0.25 Cr | ₹0.24 Cr | ₹0.22 Cr |
Operating Profit | ₹45 Cr | ₹48 Cr | ₹39 Cr | ₹27 Cr | ₹30 Cr |
Interest | ₹7.26 Cr | ₹6.56 Cr | ₹4.89 Cr | ₹4.55 Cr | ₹7.64 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹6.05 Cr | ₹4.86 Cr | ₹3.24 Cr | ₹3.25 Cr | ₹5.72 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.05 Cr | ₹1.14 Cr | ₹0.99 Cr | ₹1.02 Cr | ₹0.84 Cr |
Other Interest | ₹0.15 Cr | ₹0.56 Cr | ₹0.67 Cr | ₹0.28 Cr | ₹1.08 Cr |
PBDT | ₹38 Cr | ₹42 Cr | ₹34 Cr | ₹22 Cr | ₹23 Cr |
Depreciation | ₹9.69 Cr | ₹8.48 Cr | ₹7.72 Cr | ₹7.74 Cr | ₹7.55 Cr |
Profit Before Taxation & Exceptional Items | ₹28 Cr | ₹33 Cr | ₹26 Cr | ₹14 Cr | ₹15 Cr |
Exceptional Income / Expenses | - | ₹-1.08 Cr | ₹-1.35 Cr | ₹-3.08 Cr | ₹-3.48 Cr |
Profit Before Tax | ₹28 Cr | ₹32 Cr | ₹25 Cr | ₹11 Cr | ₹12 Cr |
Provision for Tax | ₹5.97 Cr | ₹6.12 Cr | ₹4.93 Cr | ₹3.16 Cr | ₹4.10 Cr |
Current Income Tax | ₹5.71 Cr | ₹6.98 Cr | ₹5.53 Cr | ₹3.57 Cr | ₹4.84 Cr |
Deferred Tax | ₹0.39 Cr | ₹-0.57 Cr | ₹-0.42 Cr | ₹-0.50 Cr | ₹-0.45 Cr |
Other taxes | ₹-0.13 Cr | ₹-0.29 Cr | ₹-0.18 Cr | ₹0.09 Cr | ₹-0.28 Cr |
Profit After Tax | ₹22 Cr | ₹26 Cr | ₹20 Cr | ₹8.08 Cr | ₹7.66 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹22 Cr | ₹26 Cr | ₹20 Cr | ₹8.08 Cr | ₹7.66 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹73 Cr | ₹52 Cr | ₹33 Cr | ₹25 Cr | ₹23 Cr |
Appropriations | ₹96 Cr | ₹78 Cr | ₹53 Cr | ₹33 Cr | ₹30 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹0.71 Cr |
Other Appropriation | ₹1.73 Cr | ₹1.73 Cr | ₹1.73 Cr | - | ₹1.11 Cr |
Equity Dividend % | ₹20.00 | ₹20.00 | ₹15.00 | ₹10.00 | ₹10.00 |
Earnings Per Share | ₹12.90 | ₹15.19 | ₹11.57 | ₹4.68 | ₹4.44 |
Adjusted EPS | ₹12.90 | ₹15.19 | ₹11.57 | ₹4.68 | ₹4.44 |
Compare Income Statement of peers of PRADEEP METALS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PRADEEP METALS | ₹461.2 Cr | -2.9% | 6.6% | 29.6% | Stock Analytics | |
BHARAT ELECTRONICS | ₹212,641.0 Cr | -8% | 5.6% | 72.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹81,915.5 Cr | -5% | 3.2% | 29.3% | Stock Analytics | |
THERMAX | ₹55,395.2 Cr | -5.2% | 6.3% | 55.2% | Stock Analytics | |
TRIVENI TURBINE | ₹24,007.7 Cr | -7.8% | 8.3% | 91.7% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹15,013.6 Cr | -7.1% | -2.2% | 64.4% | Stock Analytics |
PRADEEP METALS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PRADEEP METALS | -2.9% |
6.6% |
29.6% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses