PRAJ INDUSTRIES
|
PRAJ INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,582 Cr | ₹2,223 Cr | ₹1,313 Cr | ₹1,106 Cr | ₹1,076 Cr |
Sales | ₹3,164 Cr | ₹2,049 Cr | ₹1,199 Cr | ₹961 Cr | ₹916 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹352 Cr | ₹125 Cr | ₹95 Cr | ₹123 Cr | ₹140 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹65 Cr | ₹49 Cr | ₹19 Cr | ₹23 Cr | ₹20 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,582 Cr | ₹2,223 Cr | ₹1,313 Cr | ₹1,106 Cr | ₹1,076 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹26 Cr | ₹-148 Cr | ₹13 Cr | ₹-11 Cr | ₹-57 Cr |
Raw Material Consumed | ₹2,229 Cr | ₹1,491 Cr | ₹731 Cr | ₹567 Cr | ₹601 Cr |
Opening Raw Materials | ₹286 Cr | ₹97 Cr | ₹74 Cr | ₹104 Cr | ₹50 Cr |
Purchases Raw Materials | ₹2,190 Cr | ₹1,680 Cr | ₹754 Cr | ₹537 Cr | ₹655 Cr |
Closing Raw Materials | ₹247 Cr | ₹286 Cr | ₹97 Cr | ₹74 Cr | ₹104 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹12 Cr | ₹7.29 Cr | ₹5.86 Cr | ₹6.15 Cr | ₹5.73 Cr |
Electricity & Power | ₹12 Cr | ₹7.29 Cr | ₹5.86 Cr | ₹6.15 Cr | ₹5.73 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹258 Cr | ₹218 Cr | ₹172 Cr | ₹164 Cr | ₹161 Cr |
Salaries, Wages & Bonus | ₹233 Cr | ₹197 Cr | ₹158 Cr | ₹147 Cr | ₹143 Cr |
Contributions to EPF & Pension Funds | ₹8.44 Cr | ₹7.26 Cr | ₹6.12 Cr | ₹6.42 Cr | ₹5.89 Cr |
Workmen and Staff Welfare Expenses | ₹13 Cr | ₹8.44 Cr | ₹5.75 Cr | ₹7.80 Cr | ₹6.97 Cr |
Other Employees Cost | ₹3.21 Cr | ₹5.11 Cr | ₹2.24 Cr | ₹3.19 Cr | ₹4.73 Cr |
Other Manufacturing Expenses | ₹552 Cr | ₹325 Cr | ₹194 Cr | ₹181 Cr | ₹162 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹9.17 Cr | ₹7.82 Cr | ₹5.49 Cr | ₹6.92 Cr | ₹6.00 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹543 Cr | ₹317 Cr | ₹189 Cr | ₹174 Cr | ₹156 Cr |
General and Administration Expenses | ₹99 Cr | ₹66 Cr | ₹36 Cr | ₹51 Cr | ₹56 Cr |
Rent , Rates & Taxes | ₹5.28 Cr | ₹5.01 Cr | ₹2.11 Cr | ₹3.67 Cr | ₹8.64 Cr |
Insurance | ₹8.96 Cr | ₹6.61 Cr | ₹4.16 Cr | ₹3.62 Cr | ₹3.59 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹49 Cr | ₹32 Cr | ₹18 Cr | ₹17 Cr | ₹16 Cr |
Traveling and conveyance | ₹32 Cr | ₹19 Cr | ₹8.91 Cr | ₹23 Cr | ₹24 Cr |
Other Administration | ₹4.37 Cr | ₹3.64 Cr | ₹3.06 Cr | ₹3.52 Cr | ₹3.40 Cr |
Selling and Distribution Expenses | ₹28 Cr | ₹17 Cr | ₹7.77 Cr | ₹17 Cr | ₹17 Cr |
Advertisement & Sales Promotion | ₹4.80 Cr | ₹2.95 Cr | ₹1.80 Cr | ₹2.63 Cr | ₹3.32 Cr |
Sales Commissions & Incentives | ₹24 Cr | ₹14 Cr | ₹5.97 Cr | ₹14 Cr | ₹14 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹85 Cr | ₹111 Cr | ₹50 Cr | ₹63 Cr | ₹51 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹40 Cr | ₹66 Cr | ₹19 Cr | ₹30 Cr | ₹19 Cr |
Losson disposal of fixed assets(net) | ₹0.34 Cr | - | ₹0.08 Cr | - | ₹0.06 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹44 Cr | ₹45 Cr | ₹31 Cr | ₹33 Cr | ₹32 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,288 Cr | ₹2,087 Cr | ₹1,210 Cr | ₹1,037 Cr | ₹997 Cr |
Operating Profit (Excl OI) | ₹293 Cr | ₹136 Cr | ₹103 Cr | ₹69 Cr | ₹79 Cr |
Other Income | ₹60 Cr | ₹94 Cr | ₹36 Cr | ₹39 Cr | ₹32 Cr |
Interest Received | ₹8.65 Cr | ₹9.02 Cr | ₹7.20 Cr | ₹10 Cr | ₹7.61 Cr |
Dividend Received | - | - | - | - | ₹0.01 Cr |
Profit on sale of Fixed Assets | - | ₹0.04 Cr | - | - | - |
Profits on sale of Investments | ₹5.38 Cr | ₹5.75 Cr | ₹0.40 Cr | ₹4.25 Cr | ₹11 Cr |
Provision Written Back | ₹21 Cr | ₹59 Cr | ₹11 Cr | ₹9.29 Cr | ₹0.63 Cr |
Foreign Exchange Gains | ₹10 Cr | ₹12 Cr | ₹6.73 Cr | ₹3.95 Cr | ₹8.99 Cr |
Others | ₹15 Cr | ₹8.64 Cr | ₹10 Cr | ₹11 Cr | ₹4.59 Cr |
Operating Profit | ₹354 Cr | ₹230 Cr | ₹138 Cr | ₹108 Cr | ₹112 Cr |
Interest | ₹4.63 Cr | ₹2.51 Cr | ₹2.86 Cr | ₹3.10 Cr | ₹0.76 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹4.63 Cr | ₹2.51 Cr | ₹2.86 Cr | ₹3.10 Cr | ₹0.76 Cr |
PBDT | ₹349 Cr | ₹227 Cr | ₹135 Cr | ₹105 Cr | ₹111 Cr |
Depreciation | ₹30 Cr | ₹23 Cr | ₹22 Cr | ₹22 Cr | ₹23 Cr |
Profit Before Taxation & Exceptional Items | ₹319 Cr | ₹205 Cr | ₹113 Cr | ₹83 Cr | ₹88 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹319 Cr | ₹205 Cr | ₹113 Cr | ₹83 Cr | ₹88 Cr |
Provision for Tax | ₹79 Cr | ₹55 Cr | ₹32 Cr | ₹13 Cr | ₹20 Cr |
Current Income Tax | ₹87 Cr | ₹43 Cr | ₹19 Cr | ₹9.65 Cr | ₹17 Cr |
Deferred Tax | ₹-8.55 Cr | ₹8.77 Cr | ₹7.12 Cr | ₹-5.79 Cr | ₹2.82 Cr |
Other taxes | ₹-0.03 Cr | ₹2.79 Cr | ₹6.11 Cr | ₹8.84 Cr | ₹-0.04 Cr |
Profit After Tax | ₹240 Cr | ₹150 Cr | ₹81 Cr | ₹70 Cr | ₹68 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.02 Cr | ₹0.00 Cr | ₹-0.01 Cr | ₹-0.01 Cr | ₹0.00 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹240 Cr | ₹150 Cr | ₹81 Cr | ₹70 Cr | ₹68 Cr |
Adjustments to PAT | - | - | - | - | ₹1.34 Cr |
Profit Balance B/F | ₹642 Cr | ₹526 Cr | ₹453 Cr | ₹499 Cr | ₹498 Cr |
Appropriations | ₹882 Cr | ₹676 Cr | ₹534 Cr | ₹570 Cr | ₹567 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹10 Cr | ₹1.88 Cr |
Other Appropriation | ₹63 Cr | ₹34 Cr | ₹8.16 Cr | ₹57 Cr | ₹57 Cr |
Equity Dividend % | ₹225.00 | ₹210.00 | ₹108.00 | ₹135.00 | ₹106.00 |
Earnings Per Share | ₹13.05 | ₹8.18 | ₹4.42 | ₹3.85 | ₹3.73 |
Adjusted EPS | ₹13.05 | ₹8.18 | ₹4.42 | ₹3.85 | ₹3.73 |
Compare Income Statement of peers of PRAJ INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PRAJ INDUSTRIES | ₹13,388.0 Cr | -1.2% | -2.7% | 30.5% | Stock Analytics | |
BHARAT ELECTRONICS | ₹220,646.0 Cr | 6% | 7.7% | 110.6% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹86,355.2 Cr | 3.7% | -6.6% | 83.1% | Stock Analytics | |
THERMAX | ₹60,644.6 Cr | 3.3% | -0.4% | 70.2% | Stock Analytics | |
TRIVENI TURBINE | ₹21,629.9 Cr | -1.7% | -6.6% | 69.1% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹17,288.1 Cr | 3.9% | 3.8% | 107% | Stock Analytics |
PRAJ INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PRAJ INDUSTRIES | -1.2% |
-2.7% |
30.5% |
SENSEX | 0.6% |
-0.8% |
25.4% |
You may also like the below Video Courses