SAT INDUSTRIES
|
SAT INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹501 Cr | ₹466 Cr | ₹347 Cr | ₹205 Cr | ₹225 Cr |
Sales | ₹485 Cr | ₹457 Cr | ₹330 Cr | ₹194 Cr | ₹212 Cr |
Job Work/ Contract Receipts | - | ₹0.29 Cr | ₹0.64 Cr | ₹1.29 Cr | - |
Processing Charges / Service Income | ₹1.55 Cr | ₹2.12 Cr | ₹3.35 Cr | ₹2.97 Cr | ₹4.78 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹14 Cr | ₹6.76 Cr | ₹13 Cr | ₹6.67 Cr | ₹9.09 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹501 Cr | ₹466 Cr | ₹347 Cr | ₹205 Cr | ₹225 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-12 Cr | ₹-24 Cr | ₹-3.58 Cr | ₹-0.37 Cr | ₹-1.52 Cr |
Raw Material Consumed | ₹333 Cr | ₹341 Cr | ₹233 Cr | ₹134 Cr | ₹155 Cr |
Opening Raw Materials | ₹35 Cr | ₹31 Cr | ₹22 Cr | ₹20 Cr | ₹15 Cr |
Purchases Raw Materials | ₹314 Cr | ₹336 Cr | ₹222 Cr | ₹128 Cr | ₹132 Cr |
Closing Raw Materials | ₹26 Cr | ₹35 Cr | ₹31 Cr | ₹22 Cr | ₹20 Cr |
Other Direct Purchases / Brought in cost | ₹10 Cr | ₹8.35 Cr | ₹20 Cr | ₹8.17 Cr | ₹28 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹11 Cr | ₹6.60 Cr | ₹6.09 Cr | ₹5.05 Cr | ₹5.59 Cr |
Electricity & Power | ₹10 Cr | ₹6.32 Cr | ₹3.16 Cr | ₹2.94 Cr | ₹3.22 Cr |
Oil, Fuel & Natural gas | ₹0.38 Cr | ₹0.28 Cr | ₹2.93 Cr | ₹2.11 Cr | ₹2.37 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹37 Cr | ₹29 Cr | ₹22 Cr | ₹16 Cr | ₹16 Cr |
Salaries, Wages & Bonus | ₹33 Cr | ₹26 Cr | ₹19 Cr | ₹15 Cr | ₹14 Cr |
Contributions to EPF & Pension Funds | ₹1.34 Cr | ₹1.05 Cr | ₹0.84 Cr | ₹0.66 Cr | ₹0.60 Cr |
Workmen and Staff Welfare Expenses | ₹2.21 Cr | ₹1.66 Cr | ₹1.55 Cr | ₹0.90 Cr | ₹0.74 Cr |
Other Employees Cost | ₹0.35 Cr | ₹1.15 Cr | ₹0.16 Cr | ₹0.08 Cr | ₹0.12 Cr |
Other Manufacturing Expenses | ₹27 Cr | ₹25 Cr | ₹9.83 Cr | ₹7.89 Cr | ₹7.67 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹11 Cr | ₹12 Cr | ₹0.97 Cr | ₹0.33 Cr | ₹0.43 Cr |
Repairs and Maintenance | ₹8.33 Cr | ₹6.12 Cr | ₹5.84 Cr | ₹4.45 Cr | ₹4.31 Cr |
Packing Material Consumed | ₹1.08 Cr | ₹0.50 Cr | ₹0.13 Cr | ₹0.15 Cr | ₹0.18 Cr |
Other Mfg Exp | ₹6.96 Cr | ₹6.63 Cr | ₹2.88 Cr | ₹2.96 Cr | ₹2.76 Cr |
General and Administration Expenses | ₹10 Cr | ₹8.15 Cr | ₹5.48 Cr | ₹2.96 Cr | ₹3.43 Cr |
Rent , Rates & Taxes | - | - | - | - | - |
Insurance | ₹0.81 Cr | ₹0.69 Cr | ₹0.68 Cr | ₹0.44 Cr | ₹0.61 Cr |
Printing and stationery | ₹0.58 Cr | ₹0.67 Cr | ₹0.59 Cr | ₹0.67 Cr | ₹0.58 Cr |
Professional and legal fees | ₹2.93 Cr | ₹2.07 Cr | ₹1.10 Cr | ₹0.85 Cr | ₹0.29 Cr |
Traveling and conveyance | ₹3.54 Cr | ₹2.71 Cr | ₹0.60 Cr | ₹0.78 Cr | ₹1.79 Cr |
Other Administration | ₹2.42 Cr | ₹2.02 Cr | ₹2.51 Cr | ₹0.22 Cr | ₹0.16 Cr |
Selling and Distribution Expenses | ₹13 Cr | ₹14 Cr | ₹9.52 Cr | ₹5.77 Cr | ₹5.11 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹1.06 Cr | ₹0.65 Cr | ₹0.41 Cr | ₹0.62 Cr | ₹0.97 Cr |
Freight and Forwarding | ₹11 Cr | ₹13 Cr | ₹9.01 Cr | ₹4.94 Cr | ₹4.00 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.22 Cr | ₹0.07 Cr | ₹0.10 Cr | ₹0.20 Cr | ₹0.14 Cr |
Miscellaneous Expenses | ₹8.24 Cr | ₹10 Cr | ₹5.06 Cr | ₹6.92 Cr | ₹17 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | ₹0.04 Cr | ₹0.00 Cr |
Losson foreign exchange fluctuations | ₹0.47 Cr | ₹3.08 Cr | - | - | ₹3.82 Cr |
Losson sale of non-trade current investments | - | - | - | - | ₹0.07 Cr |
Other Miscellaneous Expenses | ₹7.77 Cr | ₹7.35 Cr | ₹5.06 Cr | ₹6.88 Cr | ₹13 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹427 Cr | ₹411 Cr | ₹287 Cr | ₹178 Cr | ₹209 Cr |
Operating Profit (Excl OI) | ₹74 Cr | ₹55 Cr | ₹59 Cr | ₹26 Cr | ₹16 Cr |
Other Income | ₹278 Cr | ₹16 Cr | ₹4.75 Cr | ₹0.34 Cr | ₹3.57 Cr |
Interest Received | ₹4.00 Cr | ₹4.67 Cr | ₹0.04 Cr | - | - |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.00 Cr | ₹2.48 Cr | ₹2.41 Cr | - | ₹2.90 Cr |
Profits on sale of Investments | ₹256 Cr | ₹1.56 Cr | ₹1.49 Cr | ₹0.24 Cr | - |
Provision Written Back | - | - | - | - | ₹0.54 Cr |
Foreign Exchange Gains | ₹5.00 Cr | ₹6.80 Cr | - | - | - |
Others | ₹13 Cr | ₹0.03 Cr | ₹0.82 Cr | ₹0.10 Cr | ₹0.13 Cr |
Operating Profit | ₹352 Cr | ₹71 Cr | ₹64 Cr | ₹27 Cr | ₹20 Cr |
Interest | ₹11 Cr | ₹7.51 Cr | ₹7.91 Cr | ₹8.99 Cr | ₹11 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹9.29 Cr | ₹6.20 Cr | ₹7.13 Cr | ₹6.12 Cr | ₹9.95 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.10 Cr | ₹1.08 Cr | ₹0.72 Cr | ₹1.03 Cr | ₹0.86 Cr |
Other Interest | ₹0.30 Cr | ₹0.23 Cr | ₹0.07 Cr | ₹1.84 Cr | ₹0.23 Cr |
PBDT | ₹341 Cr | ₹63 Cr | ₹56 Cr | ₹18 Cr | ₹8.95 Cr |
Depreciation | ₹9.16 Cr | ₹7.17 Cr | ₹5.81 Cr | ₹5.24 Cr | ₹5.29 Cr |
Profit Before Taxation & Exceptional Items | ₹332 Cr | ₹56 Cr | ₹50 Cr | ₹12 Cr | ₹3.66 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹332 Cr | ₹58 Cr | ₹50 Cr | ₹12 Cr | ₹3.66 Cr |
Provision for Tax | ₹58 Cr | ₹13 Cr | ₹12 Cr | ₹3.00 Cr | ₹-0.42 Cr |
Current Income Tax | ₹56 Cr | ₹13 Cr | ₹11 Cr | ₹0.68 Cr | ₹0.33 Cr |
Deferred Tax | ₹0.72 Cr | ₹1.02 Cr | ₹1.06 Cr | ₹2.22 Cr | ₹-0.77 Cr |
Other taxes | ₹0.88 Cr | ₹-0.46 Cr | ₹-0.05 Cr | ₹0.10 Cr | ₹0.02 Cr |
Profit After Tax | ₹274 Cr | ₹45 Cr | ₹39 Cr | ₹9.45 Cr | ₹4.08 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-16 Cr | ₹-2.26 Cr | ₹-3.16 Cr | ₹-0.67 Cr | ₹-0.09 Cr |
Share of Associate | - | - | - | ₹-0.02 Cr | ₹-1.38 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹258 Cr | ₹43 Cr | ₹36 Cr | ₹8.77 Cr | ₹2.62 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹99 Cr | ₹65 Cr | ₹31 Cr | ₹22 Cr | ₹20 Cr |
Appropriations | ₹357 Cr | ₹108 Cr | ₹67 Cr | ₹31 Cr | ₹23 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹5.43 Cr | ₹7.62 Cr | ₹1.13 Cr | - | ₹0.50 Cr |
Equity Dividend % | ₹15.00 | ₹10.00 | ₹7.50 | ₹5.00 | - |
Earnings Per Share | ₹22.81 | ₹3.78 | ₹3.14 | ₹0.78 | ₹0.23 |
Adjusted EPS | ₹22.81 | ₹3.78 | ₹3.14 | ₹0.78 | ₹0.23 |
Compare Income Statement of peers of SAT INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAT INDUSTRIES | ₹950.6 Cr | -0.1% | -0.3% | -3.9% | Stock Analytics | |
ADANI ENTERPRISES | ₹273,448.0 Cr | 2.5% | 13.2% | -26.9% | Stock Analytics | |
REDINGTON | ₹18,031.6 Cr | -3.2% | 2.8% | 10.3% | Stock Analytics | |
MMTC | ₹8,152.5 Cr | 3.6% | 10.2% | -18.6% | Stock Analytics | |
HONASA CONSUMER | ₹7,684.1 Cr | 0.4% | 9.4% | -41.7% | Stock Analytics | |
LLOYDS ENTERPRISES | ₹6,131.7 Cr | 15.3% | 6.7% | 67.3% | Stock Analytics |
SAT INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAT INDUSTRIES | -0.1% |
-0.3% |
-3.9% |
SENSEX | -1.8% |
2.7% |
5% |
You may also like the below Video Courses