Home > Income Statement > SHARDA MOTOR INDUSTRIES

SHARDA MOTOR INDUSTRIES
Income Statement

COMMUNITY POLL
for SHARDA MOTOR INDUSTRIES
Please provide your vote to see the results

SHARDA MOTOR INDUSTRIES Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
INCOME :
Gross Sales ₹2,809 Cr₹2,700 Cr₹2,255 Cr₹1,737 Cr₹863 Cr
     Sales ₹2,777 Cr₹2,668 Cr₹2,231 Cr₹1,724 Cr₹857 Cr
     Job Work/ Contract Receipts ₹5.80 Cr₹4.39 Cr₹2.29 Cr₹5.19 Cr₹1.30 Cr
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹27 Cr₹27 Cr₹22 Cr₹7.33 Cr₹4.48 Cr
Less: Excise Duty -----
Net Sales ₹2,809 Cr₹2,700 Cr₹2,255 Cr₹1,737 Cr₹863 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-15 Cr₹-0.42 Cr₹-12 Cr₹-7.46 Cr₹3.29 Cr
Raw Material Consumed ₹2,158 Cr₹2,164 Cr₹1,819 Cr₹1,427 Cr₹583 Cr
     Opening Raw Materials ₹157 Cr₹89 Cr₹109 Cr₹86 Cr₹77 Cr
     Purchases Raw Materials ₹2,074 Cr₹2,167 Cr₹1,752 Cr₹1,416 Cr₹547 Cr
     Closing Raw Materials ₹134 Cr₹157 Cr₹89 Cr₹109 Cr₹86 Cr
     Other Direct Purchases / Brought in cost ₹61 Cr₹65 Cr₹47 Cr₹34 Cr₹45 Cr
     Other raw material cost -----
Power & Fuel Cost ₹13 Cr₹11 Cr₹8.61 Cr₹7.37 Cr₹6.77 Cr
     Electricity & Power ₹13 Cr₹11 Cr₹8.61 Cr₹7.37 Cr₹6.77 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹132 Cr₹98 Cr₹92 Cr₹82 Cr₹85 Cr
     Salaries, Wages & Bonus ₹117 Cr₹86 Cr₹81 Cr₹71 Cr₹75 Cr
     Contributions to EPF & Pension Funds ₹5.75 Cr₹4.38 Cr₹4.21 Cr₹3.95 Cr₹3.82 Cr
     Workmen and Staff Welfare Expenses ₹8.92 Cr₹7.07 Cr₹5.68 Cr₹4.90 Cr₹4.63 Cr
     Other Employees Cost ₹1.07 Cr₹1.36 Cr₹1.73 Cr₹1.48 Cr₹1.21 Cr
Other Manufacturing Expenses ₹109 Cr₹103 Cr₹82 Cr₹67 Cr₹60 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹77 Cr₹60 Cr₹44 Cr₹35 Cr₹25 Cr
     Repairs and Maintenance ₹11 Cr₹9.51 Cr₹7.67 Cr₹5.04 Cr₹4.25 Cr
     Packing Material Consumed ₹3.69 Cr₹4.00 Cr₹3.29 Cr₹3.26 Cr₹1.66 Cr
     Other Mfg Exp ₹17 Cr₹29 Cr₹27 Cr₹24 Cr₹29 Cr
General and Administration Expenses ₹22 Cr₹17 Cr₹14 Cr₹11 Cr₹15 Cr
     Rent , Rates & Taxes ₹1.64 Cr₹1.10 Cr₹1.60 Cr₹1.26 Cr₹2.36 Cr
     Insurance ₹2.06 Cr₹1.76 Cr₹1.59 Cr₹1.23 Cr₹0.66 Cr
     Printing and stationery -----
     Professional and legal fees ₹7.29 Cr₹5.81 Cr₹4.48 Cr₹3.26 Cr₹3.56 Cr
     Traveling and conveyance ₹9.98 Cr₹6.85 Cr₹5.76 Cr₹3.97 Cr₹7.81 Cr
     Other Administration ₹1.18 Cr₹1.12 Cr₹0.96 Cr₹0.93 Cr₹1.06 Cr
Selling and Distribution Expenses ₹18 Cr₹11 Cr₹12 Cr₹9.26 Cr₹5.32 Cr
     Advertisement & Sales Promotion -----
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹10 Cr₹8.15 Cr₹6.87 Cr₹4.97 Cr₹3.55 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹7.42 Cr₹2.80 Cr₹5.37 Cr₹4.29 Cr₹1.77 Cr
Miscellaneous Expenses ₹16 Cr₹14 Cr₹12 Cr₹12 Cr₹8.75 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts ₹3.24 Cr-₹0.87 Cr--
     Losson disposal of fixed assets(net) -----
     Losson foreign exchange fluctuations ₹1.10 Cr₹3.56 Cr--₹0.10 Cr
     Losson sale of non-trade current investments --₹0.34 Cr--
     Other Miscellaneous Expenses ₹12 Cr₹10 Cr₹11 Cr₹12 Cr₹8.64 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹2,453 Cr₹2,418 Cr₹2,028 Cr₹1,607 Cr₹767 Cr
Operating Profit (Excl OI) ₹357 Cr₹282 Cr₹228 Cr₹129 Cr₹96 Cr
Other Income ₹93 Cr₹42 Cr₹30 Cr₹21 Cr₹24 Cr
     Interest Received ₹31 Cr₹26 Cr₹13 Cr₹10 Cr₹5.45 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ₹27 Cr₹8.54 Cr₹9.12 Cr₹4.56 Cr₹8.87 Cr
     Profits on sale of Investments ----₹2.51 Cr
     Provision Written Back ₹12 Cr₹0.07 Cr---
     Foreign Exchange Gains --₹0.85 Cr₹0.89 Cr-
     Others ₹22 Cr₹7.40 Cr₹6.34 Cr₹5.99 Cr₹6.91 Cr
Operating Profit ₹449 Cr₹323 Cr₹257 Cr₹151 Cr₹120 Cr
Interest ₹2.21 Cr₹1.91 Cr₹1.48 Cr₹1.43 Cr₹0.93 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc -----
     Other Interest ₹2.21 Cr₹1.91 Cr₹1.48 Cr₹1.43 Cr₹0.93 Cr
PBDT ₹447 Cr₹322 Cr₹256 Cr₹149 Cr₹119 Cr
Depreciation ₹53 Cr₹46 Cr₹41 Cr₹44 Cr₹40 Cr
Profit Before Taxation & Exceptional Items ₹395 Cr₹275 Cr₹215 Cr₹105 Cr₹78 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹399 Cr₹278 Cr₹203 Cr₹105 Cr₹78 Cr
Provision for Tax ₹100 Cr₹70 Cr₹54 Cr₹27 Cr₹21 Cr
     Current Income Tax ₹99 Cr₹72 Cr₹57 Cr₹31 Cr₹25 Cr
     Deferred Tax ₹1.54 Cr₹-1.85 Cr₹-1.70 Cr₹-3.81 Cr₹-3.84 Cr
     Other taxes ₹-0.54 Cr₹-0.31 Cr₹-1.32 Cr--
Profit After Tax ₹300 Cr₹208 Cr₹149 Cr₹79 Cr₹58 Cr
Extra items -----
Minority Interest -----
Share of Associate ---₹-12 Cr₹-5.37 Cr
Other Consolidated Items ---₹-0.37 Cr₹-0.10 Cr
Consolidated Net Profit ₹300 Cr₹208 Cr₹149 Cr₹66 Cr₹52 Cr
Adjustments to PAT -----
Profit Balance B/F ₹542 Cr₹357 Cr₹215 Cr₹148 Cr₹258 Cr
Appropriations ₹841 Cr₹565 Cr₹364 Cr₹215 Cr₹311 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹52 Cr₹23 Cr₹7.17 Cr-₹162 Cr
Equity Dividend % ₹496.00₹864.00₹407.50₹132.00-
Earnings Per Share ₹100.77₹70.07₹50.19₹111.46₹87.94
Adjusted EPS ₹100.77₹70.07₹50.19₹22.29₹17.59

Compare Income Statement of peers of SHARDA MOTOR INDUSTRIES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SHARDA MOTOR INDUSTRIES ₹6,243.5 Cr 2.1% -11.9% 125.4% Stock Analytics
SAMVARDHANA MOTHERSON INTERNATIONAL ₹142,696.0 Cr -4.6% 4% 119.3% Stock Analytics
BOSCH ₹107,621.0 Cr -5.2% 5.1% 86.2% Stock Analytics
UNO MINDA ₹55,062.3 Cr -2.8% -9.2% 66.6% Stock Analytics
SONA BLW PRECISION FORGINGS ₹40,257.3 Cr -2.6% -13.1% 18.2% Stock Analytics
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA ₹27,485.7 Cr -5.4% -11.6% -7% Stock Analytics


SHARDA MOTOR INDUSTRIES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SHARDA MOTOR INDUSTRIES

2.1%

-11.9%

125.4%

SENSEX

-0.7%

-2.4%

22%


You may also like the below Video Courses