SCHAEFFLER INDIA
|
SCHAEFFLER INDIA Last 5 Year Income Statement History
[Standalone]
Dec2023 | Dec2022 | Dec2021 | Dec2020 | Dec2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹7,308 Cr | ₹6,941 Cr | ₹5,623 Cr | ₹3,815 Cr | ₹4,409 Cr |
Sales | ₹7,159 Cr | ₹6,770 Cr | ₹5,530 Cr | ₹3,761 Cr | ₹4,343 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹30 Cr | ₹45 Cr | ₹12 Cr | ₹8.66 Cr | ₹7.33 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹119 Cr | ₹126 Cr | ₹81 Cr | ₹45 Cr | ₹59 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹7,226 Cr | ₹6,867 Cr | ₹5,561 Cr | ₹3,762 Cr | ₹4,361 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-74 Cr | ₹-56 Cr | ₹-233 Cr | ₹52 Cr | ₹16 Cr |
Raw Material Consumed | ₹4,552 Cr | ₹4,308 Cr | ₹3,696 Cr | ₹2,281 Cr | ₹2,734 Cr |
Opening Raw Materials | ₹393 Cr | ₹292 Cr | ₹159 Cr | ₹107 Cr | ₹273 Cr |
Purchases Raw Materials | ₹3,067 Cr | ₹2,873 Cr | ₹2,409 Cr | ₹1,442 Cr | ₹1,565 Cr |
Closing Raw Materials | ₹377 Cr | ₹393 Cr | ₹292 Cr | ₹159 Cr | ₹107 Cr |
Other Direct Purchases / Brought in cost | ₹1,469 Cr | ₹1,536 Cr | ₹1,420 Cr | ₹891 Cr | ₹1,003 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹98 Cr | ₹87 Cr | ₹75 Cr | ₹57 Cr | ₹65 Cr |
Electricity & Power | ₹98 Cr | ₹87 Cr | ₹75 Cr | ₹57 Cr | ₹65 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹458 Cr | ₹431 Cr | ₹395 Cr | ₹354 Cr | ₹345 Cr |
Salaries, Wages & Bonus | ₹387 Cr | ₹369 Cr | ₹326 Cr | ₹305 Cr | ₹296 Cr |
Contributions to EPF & Pension Funds | ₹24 Cr | ₹22 Cr | ₹20 Cr | ₹19 Cr | ₹18 Cr |
Workmen and Staff Welfare Expenses | ₹30 Cr | ₹28 Cr | ₹31 Cr | ₹22 Cr | ₹22 Cr |
Other Employees Cost | ₹17 Cr | ₹11 Cr | ₹18 Cr | ₹8.57 Cr | ₹9.17 Cr |
Other Manufacturing Expenses | ₹543 Cr | ₹523 Cr | ₹430 Cr | ₹296 Cr | ₹333 Cr |
Sub-contracted / Out sourced services | ₹269 Cr | ₹251 Cr | ₹186 Cr | ₹132 Cr | ₹148 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹20 Cr | ₹16 Cr | ₹14 Cr | ₹10 Cr | ₹2.34 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹254 Cr | ₹256 Cr | ₹231 Cr | ₹154 Cr | ₹182 Cr |
General and Administration Expenses | ₹207 Cr | ₹175 Cr | ₹133 Cr | ₹97 Cr | ₹131 Cr |
Rent , Rates & Taxes | ₹7.99 Cr | ₹8.39 Cr | ₹5.63 Cr | ₹2.73 Cr | ₹12 Cr |
Insurance | ₹9.34 Cr | ₹6.21 Cr | ₹5.93 Cr | ₹4.14 Cr | ₹3.21 Cr |
Printing and stationery | ₹2.08 Cr | ₹1.85 Cr | ₹1.38 Cr | ₹1.33 Cr | ₹1.83 Cr |
Professional and legal fees | ₹9.47 Cr | ₹7.53 Cr | ₹5.36 Cr | ₹5.63 Cr | ₹9.46 Cr |
Traveling and conveyance | ₹32 Cr | ₹18 Cr | ₹5.44 Cr | ₹5.54 Cr | ₹20 Cr |
Other Administration | ₹146 Cr | ₹133 Cr | ₹109 Cr | ₹77 Cr | ₹85 Cr |
Selling and Distribution Expenses | ₹94 Cr | ₹91 Cr | ₹76 Cr | ₹63 Cr | ₹72 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹3.60 Cr | ₹2.03 Cr | ₹3.36 Cr | ₹6.66 Cr | ₹11 Cr |
Miscellaneous Expenses | ₹19 Cr | ₹13 Cr | ₹16 Cr | ₹26 Cr | ₹31 Cr |
Bad debts /advances written off | - | ₹0.59 Cr | - | ₹2.48 Cr | ₹1.47 Cr |
Provision for doubtful debts | - | - | ₹0.33 Cr | ₹9.43 Cr | - |
Losson disposal of fixed assets(net) | - | ₹0.60 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹2.96 Cr | ₹1.50 Cr | ₹6.21 Cr | ₹9.48 Cr | ₹26 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹16 Cr | ₹9.95 Cr | ₹9.84 Cr | ₹4.76 Cr | ₹3.87 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹5,899 Cr | ₹5,572 Cr | ₹4,588 Cr | ₹3,225 Cr | ₹3,726 Cr |
Operating Profit (Excl OI) | ₹1,327 Cr | ₹1,296 Cr | ₹973 Cr | ₹537 Cr | ₹634 Cr |
Other Income | ₹125 Cr | ₹78 Cr | ₹72 Cr | ₹60 Cr | ₹64 Cr |
Interest Received | ₹99 Cr | ₹64 Cr | ₹49 Cr | ₹56 Cr | ₹51 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹2.54 Cr | - | ₹0.04 Cr | ₹0.01 Cr | ₹0.14 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹1.34 Cr | ₹1.24 Cr | ₹12 Cr | - | ₹6.22 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹22 Cr | ₹12 Cr | ₹11 Cr | ₹4.00 Cr | ₹6.47 Cr |
Operating Profit | ₹1,452 Cr | ₹1,374 Cr | ₹1,045 Cr | ₹597 Cr | ₹698 Cr |
Interest | ₹4.74 Cr | ₹5.01 Cr | ₹4.90 Cr | ₹5.94 Cr | ₹4.48 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.78 Cr | ₹1.92 Cr | ₹1.56 Cr | ₹0.99 Cr | ₹2.63 Cr |
Other Interest | ₹2.96 Cr | ₹3.09 Cr | ₹3.34 Cr | ₹4.95 Cr | ₹1.85 Cr |
PBDT | ₹1,447 Cr | ₹1,369 Cr | ₹1,040 Cr | ₹591 Cr | ₹693 Cr |
Depreciation | ₹219 Cr | ₹206 Cr | ₹197 Cr | ₹194 Cr | ₹159 Cr |
Profit Before Taxation & Exceptional Items | ₹1,228 Cr | ₹1,162 Cr | ₹843 Cr | ₹397 Cr | ₹535 Cr |
Exceptional Income / Expenses | ₹-4.70 Cr | ₹15 Cr | - | - | ₹-0.34 Cr |
Profit Before Tax | ₹1,224 Cr | ₹1,177 Cr | ₹843 Cr | ₹397 Cr | ₹534 Cr |
Provision for Tax | ₹315 Cr | ₹298 Cr | ₹214 Cr | ₹106 Cr | ₹167 Cr |
Current Income Tax | ₹317 Cr | ₹298 Cr | ₹220 Cr | ₹114 Cr | ₹155 Cr |
Deferred Tax | ₹-5.24 Cr | ₹0.48 Cr | ₹-4.68 Cr | ₹-12 Cr | ₹7.18 Cr |
Other taxes | ₹2.61 Cr | ₹-0.15 Cr | ₹-1.00 Cr | ₹3.47 Cr | ₹4.00 Cr |
Profit After Tax | ₹909 Cr | ₹879 Cr | ₹629 Cr | ₹291 Cr | ₹368 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹909 Cr | ₹879 Cr | ₹629 Cr | ₹291 Cr | ₹368 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹3,711 Cr | ₹3,079 Cr | ₹2,565 Cr | ₹2,387 Cr | ₹2,136 Cr |
Appropriations | ₹4,620 Cr | ₹3,958 Cr | ₹3,195 Cr | ₹2,678 Cr | ₹2,504 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹380 Cr | ₹247 Cr | ₹116 Cr | ₹113 Cr | ₹117 Cr |
Equity Dividend % | ₹1,300.00 | ₹1,200.00 | ₹800.00 | ₹380.00 | ₹350.00 |
Earnings Per Share | ₹58.16 | ₹56.25 | ₹201.25 | ₹93.08 | ₹117.61 |
Adjusted EPS | ₹58.16 | ₹56.25 | ₹40.25 | ₹18.62 | ₹23.52 |
Compare Income Statement of peers of SCHAEFFLER INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SCHAEFFLER INDIA | ₹57,094.8 Cr | 7% | 5.2% | 29.7% | Stock Analytics | |
TIMKEN INDIA | ₹25,599.6 Cr | 2.2% | 0% | 15.7% | Stock Analytics | |
SKF INDIA | ₹24,725.4 Cr | 1% | -2.4% | 10.1% | Stock Analytics | |
ROLEX RINGS | ₹5,550.3 Cr | 0.6% | -3.9% | -12.1% | Stock Analytics | |
NRB BEARINGS | ₹2,954.2 Cr | 7.4% | 18.2% | 12.2% | Stock Analytics | |
GALAXY BEARINGS | ₹346.5 Cr | 6.2% | -16.8% | -27.1% | Stock Analytics |
SCHAEFFLER INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SCHAEFFLER INDIA | 7% |
5.2% |
29.7% |
SENSEX | 0.2% |
-0.2% |
21.6% |
You may also like the below Video Courses