SEMAC CONSULTANTS
|
SEMAC CONSULTANTS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
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