Home > Income Statement > SEMAC CONSULTANTS

SEMAC CONSULTANTS
Income Statement

SEMAC CONSULTANTS is part of below Screeners ↓
Best Quarterly Growth Small Cap Stocks
COMMUNITY POLL
for SEMAC CONSULTANTS
Please provide your vote to see the results

SEMAC CONSULTANTS Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
INCOME :
Gross Sales ₹325 Cr₹80 Cr₹132 Cr₹159 Cr₹21,070 Cr
     Sales --₹77 Cr₹68 Cr₹3,299 Cr
     Job Work/ Contract Receipts ₹289 Cr₹41 Cr₹20 Cr₹46 Cr₹8,487 Cr
     Processing Charges / Service Income ₹36 Cr₹39 Cr₹35 Cr₹45 Cr₹5,370 Cr
     Revenue from property development -----
     Other Operational Income --₹0.11 Cr₹0.18 Cr₹3,915 Cr
Less: Excise Duty -----
Net Sales ₹325 Cr₹80 Cr₹132 Cr₹159 Cr₹21,070 Cr
EXPENDITURE :
Increase/Decrease in Stock --₹-20 Cr₹-5.59 Cr₹1,336 Cr
Raw Material Consumed --₹68 Cr₹66 Cr₹9,015 Cr
     Opening Raw Materials --₹6.87 Cr₹6.20 Cr₹621 Cr
     Purchases Raw Materials --₹66 Cr₹58 Cr₹8,258 Cr
     Closing Raw Materials --₹14 Cr₹6.87 Cr₹620 Cr
     Other Direct Purchases / Brought in cost --₹8.77 Cr₹8.63 Cr₹756 Cr
     Other raw material cost -----
Power & Fuel Cost ₹0.26 Cr₹0.20 Cr₹0.61 Cr₹0.75 Cr₹68 Cr
     Electricity & Power ₹0.26 Cr₹0.20 Cr₹0.61 Cr₹0.75 Cr₹68 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹39 Cr₹33 Cr₹42 Cr₹46 Cr₹4,998 Cr
     Salaries, Wages & Bonus ₹37 Cr₹31 Cr₹38 Cr₹42 Cr₹4,628 Cr
     Contributions to EPF & Pension Funds ₹1.53 Cr₹1.14 Cr₹2.17 Cr₹2.31 Cr₹245 Cr
     Workmen and Staff Welfare Expenses ₹1.24 Cr₹0.91 Cr₹1.49 Cr₹1.64 Cr₹126 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹246 Cr₹31 Cr₹3.40 Cr₹2.17 Cr₹372 Cr
     Sub-contracted / Out sourced services ₹241 Cr₹30 Cr---
     Processing Charges -----
     Repairs and Maintenance ₹1.07 Cr₹0.73 Cr₹1.83 Cr₹1.18 Cr₹133 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹4.05 Cr₹0.55 Cr₹1.58 Cr₹0.99 Cr₹239 Cr
General and Administration Expenses ₹10 Cr₹8.93 Cr₹17 Cr₹22 Cr₹2,295 Cr
     Rent , Rates & Taxes ₹0.96 Cr₹1.86 Cr₹1.48 Cr₹1.84 Cr₹325 Cr
     Insurance ₹1.16 Cr₹1.33 Cr₹1.59 Cr₹1.66 Cr-
     Printing and stationery ₹0.10 Cr₹0.12 Cr₹0.30 Cr₹0.40 Cr-
     Professional and legal fees ₹4.83 Cr₹3.19 Cr₹5.73 Cr₹8.92 Cr₹1,186 Cr
     Traveling and conveyance ₹2.45 Cr₹1.64 Cr₹4.22 Cr₹6.31 Cr₹583 Cr
     Other Administration ₹0.93 Cr₹0.79 Cr₹3.35 Cr₹2.87 Cr₹200 Cr
Selling and Distribution Expenses --₹3.03 Cr₹2.33 Cr₹342 Cr
     Advertisement & Sales Promotion --₹0.14 Cr₹0.13 Cr-
     Sales Commissions & Incentives --₹1.91 Cr₹1.50 Cr₹283 Cr
     Freight and Forwarding --₹0.99 Cr₹0.71 Cr₹48 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ----₹12 Cr
Miscellaneous Expenses ₹2.86 Cr₹7.62 Cr₹12 Cr₹6.23 Cr₹1,107 Cr
     Bad debts /advances written off -₹0.30 Cr-₹0.22 Cr-
     Provision for doubtful debts ₹1.34 Cr₹5.57 Cr₹4.06 Cr-₹479 Cr
     Losson disposal of fixed assets(net) --₹0.07 Cr₹0.02 Cr₹9.66 Cr
     Losson foreign exchange fluctuations -₹0.50 Cr₹0.42 Cr₹0.12 Cr₹28 Cr
     Losson sale of non-trade current investments ₹0.53 Cr₹0.08 Cr---
     Other Miscellaneous Expenses ₹0.99 Cr₹1.18 Cr₹7.12 Cr₹5.87 Cr₹590 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹299 Cr₹80 Cr₹126 Cr₹140 Cr₹19,532 Cr
Operating Profit (Excl OI) ₹26 Cr₹-0.72 Cr₹6.74 Cr₹19 Cr₹1,538 Cr
Other Income ₹4.64 Cr₹4.96 Cr₹5.75 Cr₹6.31 Cr₹407 Cr
     Interest Received ₹1.63 Cr₹2.50 Cr₹3.38 Cr₹1.88 Cr₹162 Cr
     Dividend Received ₹0.01 Cr----
     Profit on sale of Fixed Assets ₹0.07 Cr₹0.03 Cr₹0.02 Cr₹1.64 Cr₹13 Cr
     Profits on sale of Investments -₹0.68 Cr₹0.19 Cr₹0.01 Cr-
     Provision Written Back ₹0.94 Cr₹0.44 Cr₹0.86 Cr₹0.06 Cr₹54 Cr
     Foreign Exchange Gains ₹0.02 Cr₹0.26 Cr-₹0.69 Cr₹65 Cr
     Others ₹1.98 Cr₹1.04 Cr₹1.31 Cr₹2.04 Cr₹113 Cr
Operating Profit ₹31 Cr₹4.24 Cr₹12 Cr₹26 Cr₹1,945 Cr
Interest ₹1.26 Cr₹0.95 Cr₹3.77 Cr₹1.76 Cr₹261 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹0.71 Cr-₹1.89 Cr₹0.35 Cr-
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.20 Cr₹0.50 Cr₹1.25 Cr₹1.16 Cr₹111 Cr
     Other Interest ₹0.35 Cr₹0.45 Cr₹0.63 Cr₹0.26 Cr₹150 Cr
PBDT ₹29 Cr₹3.29 Cr₹8.72 Cr₹24 Cr₹1,684 Cr
Depreciation ₹2.03 Cr₹1.51 Cr₹2.34 Cr₹2.41 Cr₹162 Cr
Profit Before Taxation & Exceptional Items ₹27 Cr₹1.78 Cr₹6.38 Cr₹21 Cr₹1,523 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹27 Cr₹1.78 Cr₹7.12 Cr₹21 Cr₹1,523 Cr
Provision for Tax ₹8.01 Cr₹-0.78 Cr₹4.52 Cr₹5.34 Cr₹204 Cr
     Current Income Tax ₹5.54 Cr₹0.20 Cr₹5.97 Cr₹5.13 Cr₹336 Cr
     Deferred Tax ₹2.47 Cr₹-0.98 Cr₹-1.47 Cr₹0.14 Cr₹-185 Cr
     Other taxes --₹0.02 Cr₹0.07 Cr₹53 Cr
Profit After Tax ₹19 Cr₹2.56 Cr₹2.61 Cr₹16 Cr₹1,318 Cr
Extra items -----
Minority Interest ₹-0.91 Cr₹-0.35 Cr₹2.61 Cr₹-1.40 Cr₹-165 Cr
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹18 Cr₹2.22 Cr₹5.22 Cr₹15 Cr₹1,153 Cr
Adjustments to PAT --₹0.07 Cr₹0.77 Cr-
Profit Balance B/F ₹33 Cr₹31 Cr₹113 Cr₹98 Cr₹8,816 Cr
Appropriations ₹51 Cr₹33 Cr₹119 Cr₹113 Cr₹9,970 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹0.68 Cr₹0.05 Cr--₹181 Cr
Equity Dividend % ₹50.00----
Earnings Per Share ₹59.83₹7.22₹17.01₹47.98₹37.61
Adjusted EPS ₹59.83₹7.22₹17.01₹47.98₹37.61

Compare Income Statement of peers of SEMAC CONSULTANTS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SEMAC CONSULTANTS ₹106.5 Cr -6.1% -16.7% -84.4% Stock Analytics
BHARAT ELECTRONICS ₹189,725.0 Cr -3.9% -13.7% 53.1% Stock Analytics
BHARAT HEAVY ELECTRICALS ₹67,064.5 Cr -7% -19.4% 10.9% Stock Analytics
THERMAX ₹43,353.8 Cr -9.1% -20.6% 22% Stock Analytics
TRIVENI TURBINE ₹21,423.3 Cr -5.8% -12.9% 76.3% Stock Analytics
KIRLOSKAR OIL ENGINES ₹13,039.0 Cr -6.3% -19% 47% Stock Analytics


SEMAC CONSULTANTS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SEMAC CONSULTANTS

-6.1%

-16.7%

-84.4%

SENSEX

-2.1%

-6.4%

7%


You may also like the below Video Courses