SADBHAV INFRASTRUCTURE PROJECT
|
SADBHAV INFRASTRUCTURE PROJECT Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹825 Cr | ₹962 Cr | ₹1,281 Cr | ₹2,270 Cr | ₹3,548 Cr |
Sales | - | - | - | - | - |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹821 Cr | ₹960 Cr | ₹1,268 Cr | ₹2,262 Cr | ₹3,542 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.70 Cr | ₹2.74 Cr | ₹13 Cr | ₹8.35 Cr | ₹6.41 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹825 Cr | ₹962 Cr | ₹1,281 Cr | ₹2,270 Cr | ₹3,548 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | - | - | - | - | - |
Raw Material Consumed | - | - | - | ₹0.03 Cr | ₹2.24 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | - | - | - | ₹0.03 Cr | ₹2.24 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹11 Cr | ₹9.74 Cr | ₹10 Cr | ₹18 Cr | ₹20 Cr |
Electricity & Power | ₹11 Cr | ₹9.74 Cr | ₹10 Cr | ₹18 Cr | ₹20 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹29 Cr | ₹31 Cr | ₹31 Cr | ₹49 Cr | ₹53 Cr |
Salaries, Wages & Bonus | ₹25 Cr | ₹27 Cr | ₹25 Cr | ₹41 Cr | ₹44 Cr |
Contributions to EPF & Pension Funds | ₹1.77 Cr | ₹1.95 Cr | ₹2.06 Cr | ₹3.49 Cr | ₹3.76 Cr |
Workmen and Staff Welfare Expenses | ₹0.68 Cr | ₹1.16 Cr | ₹2.62 Cr | ₹4.07 Cr | ₹4.01 Cr |
Other Employees Cost | ₹1.12 Cr | ₹0.95 Cr | ₹0.86 Cr | ₹0.81 Cr | ₹1.12 Cr |
Other Manufacturing Expenses | ₹357 Cr | ₹579 Cr | ₹790 Cr | ₹1,216 Cr | ₹2,330 Cr |
Sub-contracted / Out sourced services | ₹323 Cr | ₹549 Cr | ₹770 Cr | ₹1,140 Cr | ₹2,233 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹34 Cr | ₹30 Cr | ₹20 Cr | ₹75 Cr | ₹97 Cr |
General and Administration Expenses | ₹30 Cr | ₹56 Cr | ₹52 Cr | ₹87 Cr | ₹75 Cr |
Rent , Rates & Taxes | ₹1.83 Cr | ₹2.18 Cr | ₹2.07 Cr | ₹7.36 Cr | ₹4.24 Cr |
Insurance | ₹2.89 Cr | ₹4.67 Cr | ₹4.18 Cr | ₹4.76 Cr | ₹4.87 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹17 Cr | ₹30 Cr | ₹29 Cr | ₹49 Cr | ₹40 Cr |
Traveling and conveyance | ₹0.02 Cr | ₹0.04 Cr | ₹0.29 Cr | ₹0.98 Cr | ₹1.17 Cr |
Other Administration | ₹7.78 Cr | ₹19 Cr | ₹17 Cr | ₹25 Cr | ₹24 Cr |
Selling and Distribution Expenses | - | - | - | - | - |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹20 Cr | ₹99 Cr | ₹15 Cr | ₹44 Cr | ₹20 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹20 Cr | ₹99 Cr | ₹15 Cr | ₹44 Cr | ₹20 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹446 Cr | ₹775 Cr | ₹899 Cr | ₹1,414 Cr | ₹2,500 Cr |
Operating Profit (Excl OI) | ₹379 Cr | ₹187 Cr | ₹382 Cr | ₹856 Cr | ₹1,048 Cr |
Other Income | ₹268 Cr | ₹875 Cr | ₹329 Cr | ₹312 Cr | ₹182 Cr |
Interest Received | ₹248 Cr | ₹319 Cr | ₹327 Cr | ₹275 Cr | ₹156 Cr |
Dividend Received | ₹2.23 Cr | ₹1.02 Cr | ₹0.30 Cr | - | - |
Profit on sale of Fixed Assets | ₹8.28 Cr | - | - | - | - |
Profits on sale of Investments | ₹0.03 Cr | ₹0.66 Cr | - | - | - |
Provision Written Back | ₹7.71 Cr | ₹554 Cr | ₹0.84 Cr | ₹28 Cr | ₹12 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹2.12 Cr | ₹0.59 Cr | ₹0.30 Cr | ₹10 Cr | ₹14 Cr |
Operating Profit | ₹647 Cr | ₹1,062 Cr | ₹711 Cr | ₹1,169 Cr | ₹1,230 Cr |
Interest | ₹547 Cr | ₹850 Cr | ₹877 Cr | ₹1,276 Cr | ₹1,175 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹438 Cr | ₹718 Cr | ₹659 Cr | ₹1,034 Cr | ₹948 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹18 Cr | ₹26 Cr | ₹21 Cr | ₹179 Cr | ₹168 Cr |
Other Interest | ₹90 Cr | ₹106 Cr | ₹197 Cr | ₹63 Cr | ₹59 Cr |
PBDT | ₹100 Cr | ₹212 Cr | ₹-166 Cr | ₹-107 Cr | ₹56 Cr |
Depreciation | ₹86 Cr | ₹98 Cr | ₹117 Cr | ₹293 Cr | ₹296 Cr |
Profit Before Taxation & Exceptional Items | ₹14 Cr | ₹114 Cr | ₹-283 Cr | ₹-400 Cr | ₹-241 Cr |
Exceptional Income / Expenses | ₹-399 Cr | ₹-152 Cr | ₹43 Cr | ₹1,503 Cr | ₹53 Cr |
Profit Before Tax | ₹-386 Cr | ₹-38 Cr | ₹-240 Cr | ₹1,103 Cr | ₹-187 Cr |
Provision for Tax | ₹-21 Cr | ₹-16 Cr | ₹38 Cr | ₹73 Cr | ₹61 Cr |
Current Income Tax | ₹20 Cr | ₹9.92 Cr | ₹6.79 Cr | ₹22 Cr | ₹53 Cr |
Deferred Tax | ₹-23 Cr | ₹-25 Cr | ₹32 Cr | ₹59 Cr | ₹1.66 Cr |
Other taxes | ₹-18 Cr | ₹-0.73 Cr | ₹-0.81 Cr | ₹-7.50 Cr | ₹5.92 Cr |
Profit After Tax | ₹-365 Cr | ₹-21 Cr | ₹-278 Cr | ₹1,029 Cr | ₹-248 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-10 Cr | - | - | ₹4.29 Cr | ₹2.59 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-375 Cr | ₹-21 Cr | ₹-278 Cr | ₹1,034 Cr | ₹-245 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-1,203 Cr | ₹-1,265 Cr | ₹-986 Cr | ₹-2,001 Cr | ₹-1,662 Cr |
Appropriations | ₹-1,578 Cr | ₹-1,287 Cr | ₹-1,265 Cr | ₹-967 Cr | ₹-1,908 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹19 Cr | ₹-83 Cr | ₹0.75 Cr | ₹19 Cr | ₹81 Cr |
Equity Dividend % | - | - | - | - | ₹5.00 |
Earnings Per Share | ₹-10.65 | ₹-0.60 | ₹-7.90 | ₹29.35 | ₹-6.96 |
Adjusted EPS | ₹-10.65 | ₹-0.60 | ₹-7.90 | ₹29.35 | ₹-6.96 |
Compare Income Statement of peers of SADBHAV INFRASTRUCTURE PROJECT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SADBHAV INFRASTRUCTURE PROJECT | ₹241.3 Cr | -14.1% | -5.3% | 45% | Stock Analytics | |
LARSEN & TOUBRO | ₹492,620.0 Cr | -0.6% | -2.4% | 4.4% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹85,298.2 Cr | -1.8% | -3.2% | 141.8% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹81,642.0 Cr | 0.5% | -3.3% | 5.9% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹33,595.0 Cr | 0% | 5.6% | 34.2% | Stock Analytics | |
IRCON INTERNATIONAL | ₹19,699.1 Cr | -4% | -0.9% | 24.5% | Stock Analytics |
SADBHAV INFRASTRUCTURE PROJECT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SADBHAV INFRASTRUCTURE PROJECT | -14.1% |
-5.3% |
45% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses