SEPC
|
SEPC Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹561 Cr | ₹379 Cr | ₹329 Cr | ₹583 Cr | ₹1,208 Cr |
Sales | - | - | - | - | - |
Job Work/ Contract Receipts | ₹561 Cr | ₹379 Cr | ₹329 Cr | ₹580 Cr | ₹1,193 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | ₹0.02 Cr | ₹2.86 Cr | ₹15 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹561 Cr | ₹379 Cr | ₹329 Cr | ₹583 Cr | ₹1,208 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | - | - | ₹2.48 Cr | ₹0.77 Cr | ₹35 Cr |
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 | ₹1.50 Cr | ₹5.21 Cr | ₹1.19 Cr | ₹2.39 Cr | ₹1.74 Cr |
Electricity & Power | ₹1.50 Cr | ₹5.21 Cr | ₹1.19 Cr | ₹2.39 Cr | ₹1.74 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹32 Cr | ₹33 Cr | ₹37 Cr | ₹38 Cr | ₹57 Cr |
Salaries, Wages & Bonus | ₹29 Cr | ₹30 Cr | ₹32 Cr | ₹31 Cr | ₹45 Cr |
Contributions to EPF & Pension Funds | ₹1.83 Cr | ₹1.98 Cr | ₹1.96 Cr | ₹2.29 Cr | ₹7.77 Cr |
Workmen and Staff Welfare Expenses | ₹0.53 Cr | ₹0.46 Cr | ₹1.75 Cr | ₹3.55 Cr | ₹3.84 Cr |
Other Employees Cost | ₹0.80 Cr | ₹0.76 Cr | ₹1.33 Cr | ₹0.93 Cr | ₹0.76 Cr |
Other Manufacturing Expenses | ₹467 Cr | ₹320 Cr | ₹291 Cr | ₹558 Cr | ₹1,001 Cr |
Sub-contracted / Out sourced services | ₹24 Cr | ₹14 Cr | ₹2.11 Cr | ₹64 Cr | ₹12 Cr |
Processing Charges | ₹442 Cr | ₹305 Cr | ₹288 Cr | ₹493 Cr | ₹987 Cr |
Repairs and Maintenance | ₹0.55 Cr | ₹0.65 Cr | ₹0.91 Cr | ₹0.82 Cr | ₹0.99 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | - | - | - | - | - |
General and Administration Expenses | ₹19 Cr | ₹14 Cr | ₹13 Cr | ₹15 Cr | ₹42 Cr |
Rent , Rates & Taxes | ₹4.37 Cr | ₹3.03 Cr | ₹1.64 Cr | ₹1.34 Cr | ₹3.36 Cr |
Insurance | ₹1.63 Cr | ₹1.26 Cr | ₹1.93 Cr | ₹2.63 Cr | ₹2.40 Cr |
Printing and stationery | ₹0.27 Cr | ₹0.16 Cr | ₹0.21 Cr | ₹0.22 Cr | ₹0.45 Cr |
Professional and legal fees | ₹8.33 Cr | ₹5.82 Cr | ₹4.97 Cr | ₹6.93 Cr | ₹26 Cr |
Traveling and conveyance | ₹3.74 Cr | ₹3.35 Cr | ₹3.43 Cr | ₹2.73 Cr | ₹7.47 Cr |
Other Administration | ₹0.87 Cr | ₹0.82 Cr | ₹0.72 Cr | ₹0.90 Cr | ₹1.48 Cr |
Selling and Distribution Expenses | ₹0.10 Cr | ₹0.47 Cr | ₹0.22 Cr | ₹0.33 Cr | ₹0.77 Cr |
Advertisement & Sales Promotion | ₹0.10 Cr | ₹0.47 Cr | ₹0.22 Cr | ₹0.33 Cr | ₹0.77 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹7.04 Cr | ₹65 Cr | ₹22 Cr | ₹27 Cr | ₹52 Cr |
Bad debts /advances written off | ₹0.01 Cr | ₹0.02 Cr | ₹1.03 Cr | - | - |
Provision for doubtful debts | ₹2.99 Cr | ₹57 Cr | ₹18 Cr | ₹20 Cr | ₹5.57 Cr |
Losson disposal of fixed assets(net) | - | ₹3.36 Cr | ₹0.99 Cr | ₹0.02 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹1.72 Cr |
Other Miscellaneous Expenses | ₹4.04 Cr | ₹4.67 Cr | ₹1.66 Cr | ₹6.61 Cr | ₹45 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹527 Cr | ₹438 Cr | ₹367 Cr | ₹641 Cr | ₹1,189 Cr |
Operating Profit (Excl OI) | ₹34 Cr | ₹-59 Cr | ₹-37 Cr | ₹-58 Cr | ₹19 Cr |
Other Income | ₹46 Cr | ₹20 Cr | ₹11 Cr | ₹23 Cr | ₹91 Cr |
Interest Received | ₹2.02 Cr | ₹3.13 Cr | ₹5.97 Cr | ₹16 Cr | ₹37 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.05 Cr | - | - | - | ₹0.06 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹15 Cr | ₹9.12 Cr | ₹0.39 Cr | ₹4.76 Cr | ₹7.20 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹29 Cr | ₹7.79 Cr | ₹4.78 Cr | ₹2.21 Cr | ₹46 Cr |
Operating Profit | ₹80 Cr | ₹-39 Cr | ₹-26 Cr | ₹-35 Cr | ₹110 Cr |
Interest | ₹52 Cr | ₹67 Cr | ₹125 Cr | ₹126 Cr | ₹115 Cr |
InterestonDebenture / Bonds | ₹0.36 Cr | ₹0.54 Cr | - | - | - |
Interest on Term Loan | ₹1.93 Cr | ₹7.15 Cr | ₹17 Cr | ₹17 Cr | ₹20 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹7.36 Cr | ₹7.00 Cr | ₹9.66 Cr | ₹20 Cr | ₹15 Cr |
Other Interest | ₹42 Cr | ₹53 Cr | ₹99 Cr | ₹89 Cr | ₹81 Cr |
PBDT | ₹28 Cr | ₹-107 Cr | ₹-151 Cr | ₹-161 Cr | ₹-5.53 Cr |
Depreciation | ₹5.32 Cr | ₹6.15 Cr | ₹5.83 Cr | ₹5.56 Cr | ₹5.67 Cr |
Profit Before Taxation & Exceptional Items | ₹23 Cr | ₹-113 Cr | ₹-157 Cr | ₹-167 Cr | ₹-11 Cr |
Exceptional Income / Expenses | - | ₹138 Cr | ₹-64 Cr | ₹-11 Cr | ₹-66 Cr |
Profit Before Tax | ₹23 Cr | ₹25 Cr | ₹-221 Cr | ₹-178 Cr | ₹-77 Cr |
Provision for Tax | - | ₹30 Cr | ₹43 Cr | ₹1.22 Cr | - |
Current Income Tax | - | - | - | ₹1.22 Cr | - |
Deferred Tax | - | ₹30 Cr | ₹43 Cr | - | - |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹23 Cr | ₹-4.90 Cr | ₹-264 Cr | ₹-179 Cr | ₹-77 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹23 Cr | ₹-4.90 Cr | ₹-264 Cr | ₹-179 Cr | ₹-77 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-2,156 Cr | ₹-2,151 Cr | ₹-1,934 Cr | ₹-1,755 Cr | ₹-1,678 Cr |
Appropriations | ₹-2,133 Cr | ₹-2,156 Cr | ₹-2,198 Cr | ₹-1,934 Cr | ₹-1,755 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | ₹-47 Cr | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.16 | ₹-0.04 | ₹-2.71 | ₹-1.85 | ₹-0.80 |
Adjusted EPS | ₹0.16 | ₹-0.04 | ₹-2.58 | ₹-1.76 | ₹-0.76 |
Compare Income Statement of peers of SEPC
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SEPC | ₹2,844.9 Cr | -14.2% | -23.9% | -13.4% | Stock Analytics | |
LARSEN & TOUBRO | ₹476,311.0 Cr | -4.9% | -10.3% | -0.5% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹74,675.0 Cr | -14% | -24% | 112.3% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹73,585.5 Cr | -9.1% | -17.5% | -12.2% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹30,092.3 Cr | -14.6% | -14.3% | 15% | Stock Analytics | |
IRCON INTERNATIONAL | ₹17,098.6 Cr | -12.5% | -21.9% | 6.1% | Stock Analytics |
SEPC Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SEPC | -14.2% |
-23.9% |
-13.4% |
SENSEX | -2.1% |
-6.4% |
7% |
You may also like the below Video Courses