SEAMEC
|
SEAMEC Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹437 Cr | ₹350 Cr | ₹257 Cr | ₹38 Cr | ₹314 Cr |
Income from ship building & Repairs | - | - | - | - | - |
Charter Income | ₹432 Cr | ₹349 Cr | ₹256 Cr | ₹38 Cr | ₹311 Cr |
Freight and Demurrage | - | - | - | - | - |
Other Operational Income | ₹5.58 Cr | ₹0.52 Cr | ₹0.73 Cr | ₹0.41 Cr | ₹2.71 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹437 Cr | ₹350 Cr | ₹257 Cr | ₹38 Cr | ₹314 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | - | - | - | - | - |
Raw Material Consumed | - | - | - | - | - |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹42 Cr | ₹18 Cr | ₹29 Cr | ₹1.11 Cr | ₹7.99 Cr |
Electricity & Power | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.02 Cr | ₹0.18 Cr |
Oil, Fuel & Natural gas | ₹42 Cr | ₹17 Cr | ₹29 Cr | ₹1.09 Cr | ₹7.81 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹76 Cr | ₹60 Cr | ₹53 Cr | ₹6.31 Cr | ₹64 Cr |
Salaries, Wages & Bonus | ₹74 Cr | ₹59 Cr | ₹52 Cr | ₹6.22 Cr | ₹64 Cr |
Contributions to EPF & Pension Funds | ₹1.21 Cr | ₹1.38 Cr | ₹0.84 Cr | ₹0.08 Cr | ₹0.74 Cr |
Workmen and Staff Welfare Expenses | ₹0.48 Cr | ₹0.10 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.08 Cr |
Other Employees Cost | - | - | - | - | - |
Operating Expenses | ₹149 Cr | ₹102 Cr | ₹87 Cr | ₹12 Cr | ₹94 Cr |
Stevedoring,Despatch and Cargo expenses | ₹0.13 Cr | ₹0.20 Cr | ₹0.29 Cr | ₹0.03 Cr | ₹0.04 Cr |
Port,Light and canal Dues | ₹3.82 Cr | ₹3.22 Cr | ₹2.74 Cr | ₹0.15 Cr | ₹1.54 Cr |
Sub-contracted / Out sourced services | ₹70 Cr | ₹50 Cr | ₹46 Cr | ₹8.22 Cr | ₹54 Cr |
Repairs and Maintenance | ₹7.64 Cr | ₹3.28 Cr | ₹3.65 Cr | ₹0.23 Cr | ₹1.77 Cr |
Stores,spare parts and tools consumed | ₹31 Cr | ₹23 Cr | ₹17 Cr | ₹1.63 Cr | ₹15 Cr |
Other Operating Expenses | ₹37 Cr | ₹22 Cr | ₹17 Cr | ₹1.60 Cr | ₹23 Cr |
General and Administration Expenses | ₹39 Cr | ₹25 Cr | ₹16 Cr | ₹2.12 Cr | ₹17 Cr |
Rent , Rates & Taxes | ₹1.27 Cr | ₹0.55 Cr | ₹0.48 Cr | ₹0.05 Cr | ₹3.17 Cr |
Insurance | ₹4.24 Cr | ₹4.08 Cr | ₹2.48 Cr | ₹0.18 Cr | ₹1.98 Cr |
Printing and stationery | ₹0.18 Cr | ₹0.11 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.32 Cr |
Professional and legal fees | ₹9.65 Cr | ₹8.89 Cr | ₹8.14 Cr | ₹1.29 Cr | ₹7.72 Cr |
Other General & administrative Expenses | ₹24 Cr | ₹11 Cr | ₹4.90 Cr | ₹0.57 Cr | ₹3.99 Cr |
Selling and Distribution Expenses | ₹0.47 Cr | ₹0.22 Cr | ₹0.72 Cr | ₹0.04 Cr | ₹0.10 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Brokerage & Commissions | ₹0.47 Cr | ₹0.22 Cr | ₹0.72 Cr | ₹0.04 Cr | ₹0.10 Cr |
Freight Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹4.33 Cr | ₹15 Cr | ₹3.58 Cr | ₹0.08 Cr | ₹18 Cr |
Bad debts /advances written off | ₹0.27 Cr | ₹8.49 Cr | - | ₹0.05 Cr | - |
Provision for doubtful debts | ₹1.00 Cr | ₹4.28 Cr | ₹2.22 Cr | ₹0.03 Cr | ₹17 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.01 Cr | ₹0.00 Cr | ₹0.11 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹3.06 Cr | ₹2.03 Cr | ₹1.35 Cr | ₹0.00 Cr | ₹0.93 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹310 Cr | ₹220 Cr | ₹189 Cr | ₹21 Cr | ₹202 Cr |
Operating Profit (Excl OI) | ₹127 Cr | ₹130 Cr | ₹68 Cr | ₹17 Cr | ₹112 Cr |
Other Income | ₹20 Cr | ₹46 Cr | ₹39 Cr | ₹2.99 Cr | ₹30 Cr |
Interest Received | ₹7.52 Cr | ₹10 Cr | ₹13 Cr | ₹1.09 Cr | ₹5.90 Cr |
Dividend Received | ₹0.14 Cr | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.10 Cr |
Profit on sale of Fixed Assets | ₹2.94 Cr | ₹7.00 Cr | - | ₹0.00 Cr | - |
Profits on sale of Investments | ₹1.54 Cr | ₹0.05 Cr | - | ₹0.00 Cr | ₹0.18 Cr |
Foreign Exchange Gains | ₹3.14 Cr | ₹5.55 Cr | ₹3.47 Cr | ₹0.54 Cr | ₹5.27 Cr |
Provision Written Back | ₹0.28 Cr | ₹12 Cr | ₹2.81 Cr | ₹0.83 Cr | ₹15 Cr |
Others | ₹4.42 Cr | ₹11 Cr | ₹19 Cr | ₹0.52 Cr | ₹3.68 Cr |
Operating Profit | ₹147 Cr | ₹176 Cr | ₹107 Cr | ₹20 Cr | ₹142 Cr |
Interest | ₹7.19 Cr | ₹7.13 Cr | ₹5.72 Cr | ₹0.57 Cr | ₹4.05 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹6.38 Cr | ₹5.56 Cr | ₹4.19 Cr | ₹0.41 Cr | ₹3.29 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.40 Cr | ₹0.70 Cr | ₹0.87 Cr | ₹0.07 Cr | ₹0.62 Cr |
Other Interest | ₹0.42 Cr | ₹0.87 Cr | ₹0.66 Cr | ₹0.10 Cr | ₹0.14 Cr |
PBDT | ₹140 Cr | ₹169 Cr | ₹101 Cr | ₹19 Cr | ₹138 Cr |
Depreciation | ₹112 Cr | ₹84 Cr | ₹57 Cr | ₹5.46 Cr | ₹52 Cr |
Profit Before Taxation & Exceptional Items | ₹28 Cr | ₹85 Cr | ₹44 Cr | ₹14 Cr | ₹86 Cr |
Exceptional Income / Expenses | - | - | ₹62 Cr | - | - |
Profit Before Tax | ₹28 Cr | ₹85 Cr | ₹106 Cr | ₹14 Cr | ₹86 Cr |
Provision for Tax | ₹-5.96 Cr | ₹1.09 Cr | ₹7.46 Cr | ₹0.54 Cr | ₹3.85 Cr |
Current Income Tax | ₹0.10 Cr | ₹0.09 Cr | ₹4.51 Cr | ₹0.33 Cr | ₹5.76 Cr |
Deferred Tax | ₹-5.93 Cr | ₹0.98 Cr | ₹2.81 Cr | ₹0.19 Cr | ₹-1.92 Cr |
Other taxes | ₹-0.13 Cr | ₹0.03 Cr | ₹0.15 Cr | ₹0.03 Cr | ₹0.01 Cr |
Profit After Tax | ₹34 Cr | ₹84 Cr | ₹99 Cr | ₹13 Cr | ₹82 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.56 Cr | ₹-0.50 Cr | ₹-0.22 Cr | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹33 Cr | ₹83 Cr | ₹99 Cr | ₹13 Cr | ₹82 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹538 Cr | ₹481 Cr | ₹397 Cr | ₹29 Cr | ₹213 Cr |
Appropriations | ₹571 Cr | ₹564 Cr | ₹495 Cr | ₹42 Cr | ₹295 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹571 Cr | ₹564 Cr | ₹495 Cr | ₹42 Cr | ₹295 Cr |
Equity Dividend % | - | - | ₹10.00 | ₹10.00 | - |
Earnings Per Share | ₹12.98 | ₹32.73 | ₹38.77 | ₹52.41 | ₹32.19 |
Adjusted EPS | ₹12.98 | ₹32.73 | ₹38.77 | ₹52.41 | ₹32.19 |
Compare Income Statement of peers of SEAMEC
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SEAMEC | ₹3,149.7 Cr | -0.3% | -10.3% | 35.9% | Stock Analytics | |
THE GREAT EASTERN SHIPPING COMPANY | ₹15,845.7 Cr | 0.2% | -13.9% | 32.6% | Stock Analytics | |
SHIPPING CORPORATION OF INDIA | ₹11,072.0 Cr | 3.1% | 9.9% | 66.3% | Stock Analytics | |
DREDGING CORPORATION OF INDIA | ₹2,575.0 Cr | 3.5% | -8.6% | 76.6% | Stock Analytics | |
SHREYAS SHIPPING & LOGISTICS | ₹987.3 Cr | 8.3% | 18.9% | 56.1% | Stock Analytics | |
ESSAR SHIPPING | ₹754.4 Cr | -7.7% | 4.1% | 124.3% | Stock Analytics |
SEAMEC Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SEAMEC | -0.3% |
-10.3% |
35.9% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses