ROTO PUMPS
|
ROTO PUMPS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹274 Cr | ₹226 Cr | ₹176 Cr | ₹127 Cr | ₹133 Cr |
Sales | ₹272 Cr | ₹224 Cr | ₹174 Cr | ₹126 Cr | ₹132 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.71 Cr | ₹0.48 Cr | ₹0.26 Cr | ₹0.11 Cr | ₹0.27 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.69 Cr | ₹1.41 Cr | ₹1.30 Cr | ₹0.49 Cr | ₹0.64 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹274 Cr | ₹226 Cr | ₹176 Cr | ₹127 Cr | ₹133 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-5.44 Cr | ₹-7.94 Cr | ₹-6.16 Cr | ₹-0.13 Cr | ₹-3.83 Cr |
Raw Material Consumed | ₹99 Cr | ₹80 Cr | ₹60 Cr | ₹40 Cr | ₹45 Cr |
Opening Raw Materials | ₹9.96 Cr | ₹7.00 Cr | ₹6.03 Cr | ₹6.81 Cr | ₹6.38 Cr |
Purchases Raw Materials | ₹98 Cr | ₹83 Cr | ₹61 Cr | ₹39 Cr | ₹46 Cr |
Closing Raw Materials | ₹9.10 Cr | ₹9.96 Cr | ₹7.00 Cr | ₹6.03 Cr | ₹6.81 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.80 Cr | ₹2.35 Cr | ₹1.93 Cr | ₹1.24 Cr | ₹1.52 Cr |
Electricity & Power | ₹2.80 Cr | ₹2.35 Cr | ₹1.93 Cr | ₹1.24 Cr | ₹1.52 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹62 Cr | ₹52 Cr | ₹39 Cr | ₹31 Cr | ₹34 Cr |
Salaries, Wages & Bonus | ₹56 Cr | ₹47 Cr | ₹35 Cr | ₹28 Cr | ₹30 Cr |
Contributions to EPF & Pension Funds | ₹3.44 Cr | ₹2.81 Cr | ₹2.31 Cr | ₹1.91 Cr | ₹1.90 Cr |
Workmen and Staff Welfare Expenses | ₹2.18 Cr | ₹1.95 Cr | ₹1.45 Cr | ₹1.03 Cr | ₹1.41 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹11 Cr | ₹10 Cr | ₹8.10 Cr | ₹5.05 Cr | ₹7.08 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹2.28 Cr | ₹1.87 Cr | ₹1.65 Cr | ₹1.27 Cr | ₹1.69 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹8.44 Cr | ₹8.34 Cr | ₹6.46 Cr | ₹3.78 Cr | ₹5.39 Cr |
General and Administration Expenses | ₹22 Cr | ₹19 Cr | ₹15 Cr | ₹12 Cr | ₹14 Cr |
Rent , Rates & Taxes | ₹1.64 Cr | ₹1.53 Cr | ₹1.04 Cr | ₹1.92 Cr | ₹1.87 Cr |
Insurance | ₹1.01 Cr | ₹0.63 Cr | ₹0.42 Cr | ₹0.44 Cr | ₹0.35 Cr |
Printing and stationery | ₹0.29 Cr | ₹0.31 Cr | ₹0.31 Cr | ₹0.21 Cr | ₹0.20 Cr |
Professional and legal fees | ₹3.01 Cr | ₹2.13 Cr | ₹2.40 Cr | ₹1.54 Cr | ₹1.36 Cr |
Traveling and conveyance | ₹6.51 Cr | ₹5.81 Cr | ₹2.47 Cr | ₹1.23 Cr | ₹5.00 Cr |
Other Administration | ₹9.58 Cr | ₹8.22 Cr | ₹7.89 Cr | ₹6.55 Cr | ₹5.54 Cr |
Selling and Distribution Expenses | ₹13 Cr | ₹11 Cr | ₹9.49 Cr | ₹6.07 Cr | ₹7.34 Cr |
Advertisement & Sales Promotion | ₹1.92 Cr | ₹2.82 Cr | ₹1.20 Cr | ₹0.49 Cr | ₹1.46 Cr |
Sales Commissions & Incentives | ₹0.08 Cr | ₹0.11 Cr | ₹0.10 Cr | - | ₹0.06 Cr |
Freight and Forwarding | ₹11 Cr | ₹8.42 Cr | ₹8.03 Cr | ₹5.55 Cr | ₹5.64 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.32 Cr | ₹0.07 Cr | ₹0.16 Cr | ₹0.03 Cr | ₹0.18 Cr |
Miscellaneous Expenses | ₹4.27 Cr | ₹5.43 Cr | ₹3.51 Cr | ₹3.66 Cr | ₹5.47 Cr |
Bad debts /advances written off | ₹0.05 Cr | ₹0.60 Cr | ₹0.29 Cr | ₹1.43 Cr | ₹1.55 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.30 Cr | - | - | - |
Losson foreign exchange fluctuations | - | ₹0.97 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹4.21 Cr | ₹3.56 Cr | ₹3.22 Cr | ₹2.23 Cr | ₹3.93 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹208 Cr | ₹172 Cr | ₹130 Cr | ₹99 Cr | ₹111 Cr |
Operating Profit (Excl OI) | ₹66 Cr | ₹54 Cr | ₹45 Cr | ₹28 Cr | ₹22 Cr |
Other Income | ₹4.46 Cr | ₹4.35 Cr | ₹4.33 Cr | ₹5.07 Cr | ₹3.29 Cr |
Interest Received | ₹0.50 Cr | ₹0.52 Cr | ₹1.11 Cr | ₹0.62 Cr | ₹0.24 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.41 Cr | ₹0.05 Cr | ₹0.01 Cr | ₹0.05 Cr | ₹0.02 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.52 Cr | ₹0.27 Cr | - | ₹0.10 Cr | ₹0.17 Cr |
Foreign Exchange Gains | ₹1.31 Cr | ₹1.51 Cr | ₹0.77 Cr | ₹1.48 Cr | ₹1.31 Cr |
Others | ₹1.72 Cr | ₹2.00 Cr | ₹2.44 Cr | ₹2.82 Cr | ₹1.55 Cr |
Operating Profit | ₹71 Cr | ₹58 Cr | ₹50 Cr | ₹33 Cr | ₹25 Cr |
Interest | ₹4.90 Cr | ₹4.23 Cr | ₹2.21 Cr | ₹1.21 Cr | ₹2.64 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹2.79 Cr | ₹2.07 Cr | ₹0.78 Cr | ₹0.29 Cr | ₹0.12 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.72 Cr | ₹0.78 Cr | ₹0.67 Cr | ₹0.90 Cr | ₹2.52 Cr |
Other Interest | ₹1.40 Cr | ₹1.38 Cr | ₹0.76 Cr | ₹0.02 Cr | - |
PBDT | ₹66 Cr | ₹54 Cr | ₹48 Cr | ₹32 Cr | ₹23 Cr |
Depreciation | ₹13 Cr | ₹8.68 Cr | ₹6.40 Cr | ₹6.03 Cr | ₹6.95 Cr |
Profit Before Taxation & Exceptional Items | ₹53 Cr | ₹45 Cr | ₹41 Cr | ₹26 Cr | ₹16 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹53 Cr | ₹45 Cr | ₹41 Cr | ₹26 Cr | ₹16 Cr |
Provision for Tax | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹7.33 Cr | ₹4.06 Cr |
Current Income Tax | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹7.84 Cr | ₹4.73 Cr |
Deferred Tax | ₹0.16 Cr | ₹0.12 Cr | ₹0.16 Cr | ₹-0.61 Cr | ₹-0.54 Cr |
Other taxes | ₹-0.16 Cr | ₹0.03 Cr | ₹0.16 Cr | ₹0.10 Cr | ₹-0.13 Cr |
Profit After Tax | ₹39 Cr | ₹33 Cr | ₹30 Cr | ₹18 Cr | ₹12 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.25 Cr | ₹-0.08 Cr | ₹-0.09 Cr | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹39 Cr | ₹33 Cr | ₹30 Cr | ₹18 Cr | ₹12 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹145 Cr | ₹117 Cr | ₹90 Cr | ₹74 Cr | ₹64 Cr |
Appropriations | ₹184 Cr | ₹150 Cr | ₹120 Cr | ₹92 Cr | ₹76 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹0.10 Cr |
Other Appropriation | ₹6.18 Cr | ₹5.35 Cr | ₹2.73 Cr | ₹0.40 Cr | ₹1.15 Cr |
Equity Dividend % | ₹94.00 | ₹157.50 | ₹142.50 | ₹87.50 | ₹15.00 |
Earnings Per Share | ₹12.47 | ₹21.03 | ₹19.20 | ₹11.86 | ₹7.52 |
Adjusted EPS | ₹12.47 | ₹10.52 | ₹9.60 | ₹5.93 | ₹3.76 |
Compare Income Statement of peers of ROTO PUMPS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ROTO PUMPS | ₹1,985.1 Cr | 12% | 15.9% | 60.5% | Stock Analytics | |
ELGI EQUIPMENTS | ₹19,375.8 Cr | -5.3% | -2.2% | 15.4% | Stock Analytics | |
INGERSOLLRAND (INDIA) | ₹14,275.0 Cr | 1.6% | 5.7% | 45.1% | Stock Analytics | |
KSB | ₹14,141.6 Cr | -2.7% | -2% | 19.2% | Stock Analytics | |
KIRLOSKAR PNEUMATIC COMPANY | ₹11,377.3 Cr | 2.6% | 10.7% | 195.5% | Stock Analytics | |
DYNAMATIC TECHNOLOGIES | ₹5,926.7 Cr | 9.8% | 23.8% | 98.7% | Stock Analytics |
ROTO PUMPS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ROTO PUMPS | 12% |
15.9% |
60.5% |
SENSEX | -0.6% |
2.3% |
16.9% |
You may also like the below Video Courses