SCHNEIDER ELECTRIC INFRASTRUCTURE
|
SCHNEIDER ELECTRIC INFRASTRUCTURE Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,218 Cr | ₹1,784 Cr | ₹1,531 Cr | ₹1,297 Cr | ₹1,384 Cr |
Sales | ₹1,832 Cr | ₹1,462 Cr | ₹1,307 Cr | ₹1,071 Cr | ₹1,133 Cr |
Job Work/ Contract Receipts | ₹237 Cr | ₹179 Cr | ₹105 Cr | ₹137 Cr | ₹160 Cr |
Processing Charges / Service Income | ₹135 Cr | ₹130 Cr | ₹101 Cr | ₹79 Cr | ₹80 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹15 Cr | ₹13 Cr | ₹18 Cr | ₹11 Cr | ₹11 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,207 Cr | ₹1,777 Cr | ₹1,530 Cr | ₹1,297 Cr | ₹1,384 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹5.24 Cr | ₹-63 Cr | ₹16 Cr | ₹-16 Cr | ₹38 Cr |
Raw Material Consumed | ₹1,393 Cr | ₹1,271 Cr | ₹1,066 Cr | ₹913 Cr | ₹945 Cr |
Opening Raw Materials | ₹128 Cr | ₹119 Cr | ₹96 Cr | ₹111 Cr | ₹98 Cr |
Purchases Raw Materials | ₹1,335 Cr | ₹1,228 Cr | ₹1,056 Cr | ₹887 Cr | ₹955 Cr |
Closing Raw Materials | ₹134 Cr | ₹128 Cr | ₹119 Cr | ₹96 Cr | ₹111 Cr |
Other Direct Purchases / Brought in cost | ₹63 Cr | ₹52 Cr | ₹33 Cr | ₹10 Cr | ₹3.05 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹8.92 Cr | ₹8.06 Cr | ₹8.56 Cr | ₹6.49 Cr | ₹6.87 Cr |
Electricity & Power | ₹8.92 Cr | ₹8.06 Cr | ₹8.56 Cr | ₹6.49 Cr | ₹6.87 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹271 Cr | ₹236 Cr | ₹210 Cr | ₹185 Cr | ₹210 Cr |
Salaries, Wages & Bonus | ₹219 Cr | ₹190 Cr | ₹174 Cr | ₹158 Cr | ₹180 Cr |
Contributions to EPF & Pension Funds | ₹10 Cr | ₹9.14 Cr | ₹8.01 Cr | ₹9.27 Cr | ₹9.95 Cr |
Workmen and Staff Welfare Expenses | ₹28 Cr | ₹25 Cr | ₹24 Cr | ₹13 Cr | ₹16 Cr |
Other Employees Cost | ₹14 Cr | ₹12 Cr | ₹4.41 Cr | ₹3.75 Cr | ₹3.00 Cr |
Other Manufacturing Expenses | ₹70 Cr | ₹57 Cr | ₹50 Cr | ₹46 Cr | ₹29 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹18 Cr | ₹14 Cr | ₹14 Cr | ₹13 Cr | ₹15 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹52 Cr | ₹43 Cr | ₹36 Cr | ₹33 Cr | ₹13 Cr |
General and Administration Expenses | ₹96 Cr | ₹79 Cr | ₹71 Cr | ₹67 Cr | ₹94 Cr |
Rent , Rates & Taxes | ₹8.48 Cr | ₹8.74 Cr | ₹12 Cr | ₹13 Cr | ₹14 Cr |
Insurance | ₹3.83 Cr | ₹3.58 Cr | ₹2.60 Cr | ₹4.11 Cr | ₹3.34 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹17 Cr | ₹19 Cr | ₹19 Cr | ₹17 Cr | ₹35 Cr |
Traveling and conveyance | ₹21 Cr | ₹19 Cr | ₹10 Cr | ₹5.66 Cr | ₹17 Cr |
Other Administration | ₹46 Cr | ₹29 Cr | ₹27 Cr | ₹27 Cr | ₹25 Cr |
Selling and Distribution Expenses | ₹34 Cr | ₹8.05 Cr | ₹8.88 Cr | ₹9.71 Cr | ₹10.00 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹34 Cr | ₹8.05 Cr | ₹8.88 Cr | ₹9.71 Cr | ₹10.00 Cr |
Miscellaneous Expenses | ₹34 Cr | ₹16 Cr | ₹14 Cr | ₹24 Cr | ₹25 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹13 Cr | ₹0.26 Cr | ₹3.50 Cr | ₹14 Cr | ₹3.68 Cr |
Losson disposal of fixed assets(net) | - | ₹0.15 Cr | ₹0.02 Cr | - | - |
Losson foreign exchange fluctuations | ₹1.88 Cr | ₹3.83 Cr | ₹3.15 Cr | ₹3.12 Cr | ₹6.38 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹19 Cr | ₹12 Cr | ₹7.60 Cr | ₹6.73 Cr | ₹15 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,912 Cr | ₹1,612 Cr | ₹1,444 Cr | ₹1,233 Cr | ₹1,357 Cr |
Operating Profit (Excl OI) | ₹295 Cr | ₹165 Cr | ₹86 Cr | ₹64 Cr | ₹27 Cr |
Other Income | ₹9.88 Cr | ₹15 Cr | ₹9.90 Cr | ₹19 Cr | ₹12 Cr |
Interest Received | ₹0.62 Cr | - | ₹0.09 Cr | ₹0.21 Cr | ₹0.21 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.12 Cr | - | - | ₹0.23 Cr | ₹0.25 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹4.50 Cr | ₹8.33 Cr | ₹4.44 Cr | ₹1.80 Cr | ₹3.65 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹4.64 Cr | ₹6.88 Cr | ₹5.38 Cr | ₹16 Cr | ₹7.94 Cr |
Operating Profit | ₹305 Cr | ₹180 Cr | ₹96 Cr | ₹82 Cr | ₹39 Cr |
Interest | ₹69 Cr | ₹53 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.85 Cr | ₹2.54 Cr | ₹2.49 Cr | ₹1.72 Cr | ₹2.28 Cr |
Other Interest | ₹66 Cr | ₹51 Cr | ₹46 Cr | ₹46 Cr | ₹46 Cr |
PBDT | ₹236 Cr | ₹127 Cr | ₹47 Cr | ₹34 Cr | ₹-9.10 Cr |
Depreciation | ₹22 Cr | ₹19 Cr | ₹17 Cr | ₹22 Cr | ₹22 Cr |
Profit Before Taxation & Exceptional Items | ₹214 Cr | ₹108 Cr | ₹30 Cr | ₹12 Cr | ₹-31 Cr |
Exceptional Income / Expenses | ₹-4.12 Cr | ₹15 Cr | ₹-2.60 Cr | ₹-13 Cr | ₹1.35 Cr |
Profit Before Tax | ₹210 Cr | ₹124 Cr | ₹28 Cr | ₹-1.01 Cr | ₹-30 Cr |
Provision for Tax | ₹38 Cr | - | - | - | - |
Current Income Tax | ₹22 Cr | - | - | - | - |
Deferred Tax | ₹-15 Cr | - | - | - | - |
Other taxes | ₹30 Cr | - | - | - | - |
Profit After Tax | ₹172 Cr | ₹124 Cr | ₹28 Cr | ₹-1.01 Cr | ₹-30 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-209 Cr | ₹-324 Cr | ₹-357 Cr | ₹-359 Cr | ₹-319 Cr |
Appropriations | ₹-37 Cr | ₹-200 Cr | ₹-329 Cr | ₹-360 Cr | ₹-349 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹27 Cr | ₹8.67 Cr | ₹-4.96 Cr | ₹-3.15 Cr | ₹9.65 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹7.19 | ₹5.17 | ₹1.16 | ₹-0.04 | ₹-1.24 |
Adjusted EPS | ₹7.19 | ₹5.17 | ₹1.16 | ₹-0.04 | ₹-1.24 |
Compare Income Statement of peers of SCHNEIDER ELECTRIC INFRASTRUCTURE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SCHNEIDER ELECTRIC INFRASTRUCTURE | ₹14,484.7 Cr | 7.5% | -0.3% | -20.2% | Stock Analytics | |
ABB INDIA | ₹117,990.0 Cr | 10.6% | 8.8% | -20.3% | Stock Analytics | |
HAVELLS INDIA | ₹102,749.0 Cr | 11.4% | 12.4% | 6.9% | Stock Analytics | |
SIEMENS | ₹100,079.0 Cr | 3.5% | -42.9% | -49.6% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹94,698.2 Cr | 12.4% | 3.3% | 21.4% | Stock Analytics | |
SUZLON ENERGY | ₹75,177.2 Cr | 7.5% | 0.9% | 28.8% | Stock Analytics |
SCHNEIDER ELECTRIC INFRASTRUCTURE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SCHNEIDER ELECTRIC INFRASTRUCTURE | 7.5% |
-0.3% |
-20.2% |
SENSEX | 5.8% |
6.1% |
4.7% |
You may also like the below Video Courses