SHIVAM AUTOTECH
|
SHIVAM AUTOTECH Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹470 Cr | ₹470 Cr | ₹469 Cr | ₹487 Cr | ₹588 Cr |
Sales | ₹447 Cr | ₹440 Cr | ₹443 Cr | ₹466 Cr | ₹570 Cr |
Job Work/ Contract Receipts | ₹0.01 Cr | ₹0.00 Cr | ₹0.19 Cr | - | ₹0.73 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹22 Cr | ₹30 Cr | ₹26 Cr | ₹21 Cr | ₹17 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹470 Cr | ₹470 Cr | ₹469 Cr | ₹487 Cr | ₹588 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-2.28 Cr | ₹3.38 Cr | ₹2.91 Cr | ₹-10 Cr | ₹11 Cr |
Raw Material Consumed | ₹184 Cr | ₹179 Cr | ₹169 Cr | ₹168 Cr | ₹241 Cr |
Opening Raw Materials | ₹11 Cr | ₹9.83 Cr | ₹12 Cr | ₹15 Cr | ₹16 Cr |
Purchases Raw Materials | ₹185 Cr | ₹180 Cr | ₹166 Cr | ₹166 Cr | ₹239 Cr |
Closing Raw Materials | ₹12 Cr | ₹11 Cr | ₹9.83 Cr | ₹12 Cr | ₹15 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹39 Cr | ₹38 Cr | ₹38 Cr | ₹36 Cr | ₹39 Cr |
Electricity & Power | ₹39 Cr | ₹38 Cr | ₹38 Cr | ₹36 Cr | ₹39 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹57 Cr | ₹56 Cr | ₹55 Cr | ₹61 Cr | ₹61 Cr |
Salaries, Wages & Bonus | ₹51 Cr | ₹49 Cr | ₹48 Cr | ₹55 Cr | ₹53 Cr |
Contributions to EPF & Pension Funds | ₹3.06 Cr | ₹3.13 Cr | ₹3.21 Cr | ₹3.11 Cr | ₹3.21 Cr |
Workmen and Staff Welfare Expenses | ₹3.46 Cr | ₹3.94 Cr | ₹3.72 Cr | ₹3.40 Cr | ₹4.58 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹122 Cr | ₹121 Cr | ₹109 Cr | ₹134 Cr | ₹153 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹68 Cr | ₹70 Cr | ₹70 Cr | ₹77 Cr | ₹84 Cr |
Repairs and Maintenance | ₹7.85 Cr | ₹7.71 Cr | ₹6.83 Cr | ₹9.03 Cr | ₹9.75 Cr |
Packing Material Consumed | ₹2.25 Cr | ₹2.45 Cr | ₹2.70 Cr | ₹1.88 Cr | ₹1.87 Cr |
Other Mfg Exp | ₹43 Cr | ₹41 Cr | ₹30 Cr | ₹46 Cr | ₹58 Cr |
General and Administration Expenses | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹16 Cr |
Rent , Rates & Taxes | ₹0.67 Cr | ₹0.63 Cr | ₹0.83 Cr | ₹1.11 Cr | ₹1.20 Cr |
Insurance | ₹3.07 Cr | ₹3.34 Cr | ₹3.62 Cr | ₹3.22 Cr | ₹3.22 Cr |
Printing and stationery | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr |
Professional and legal fees | ₹3.66 Cr | ₹1.35 Cr | ₹1.74 Cr | ₹1.30 Cr | ₹2.11 Cr |
Traveling and conveyance | ₹3.84 Cr | ₹3.24 Cr | ₹2.78 Cr | ₹2.52 Cr | ₹5.76 Cr |
Other Administration | ₹2.93 Cr | ₹3.03 Cr | ₹3.00 Cr | ₹2.90 Cr | ₹3.76 Cr |
Selling and Distribution Expenses | ₹6.10 Cr | ₹7.42 Cr | ₹7.18 Cr | ₹5.79 Cr | ₹7.62 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹5.48 Cr | ₹6.87 Cr | ₹6.33 Cr | ₹5.41 Cr | ₹6.24 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.63 Cr | ₹0.55 Cr | ₹0.86 Cr | ₹0.38 Cr | ₹1.38 Cr |
Miscellaneous Expenses | ₹5.48 Cr | ₹3.60 Cr | ₹4.58 Cr | ₹3.91 Cr | ₹6.64 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹4.00 Cr | ₹1.95 Cr | ₹1.10 Cr | ₹1.46 Cr | ₹4.52 Cr |
Losson disposal of fixed assets(net) | - | ₹0.05 Cr | - | ₹0.33 Cr | - |
Losson foreign exchange fluctuations | ₹0.13 Cr | - | ₹0.29 Cr | - | ₹0.69 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.35 Cr | ₹1.60 Cr | ₹3.19 Cr | ₹2.13 Cr | ₹1.43 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹426 Cr | ₹421 Cr | ₹398 Cr | ₹410 Cr | ₹536 Cr |
Operating Profit (Excl OI) | ₹43 Cr | ₹49 Cr | ₹71 Cr | ₹78 Cr | ₹52 Cr |
Other Income | ₹3.94 Cr | ₹2.87 Cr | ₹4.18 Cr | ₹3.52 Cr | ₹1.04 Cr |
Interest Received | ₹0.60 Cr | ₹0.24 Cr | ₹0.28 Cr | ₹0.56 Cr | ₹0.39 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.14 Cr | - | ₹0.02 Cr | - | ₹0.06 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | ₹0.70 Cr | - | ₹1.79 Cr | - |
Others | ₹3.20 Cr | ₹1.93 Cr | ₹3.88 Cr | ₹1.18 Cr | ₹0.60 Cr |
Operating Profit | ₹47 Cr | ₹52 Cr | ₹75 Cr | ₹81 Cr | ₹53 Cr |
Interest | ₹58 Cr | ₹50 Cr | ₹51 Cr | ₹57 Cr | ₹53 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹41 Cr | ₹30 Cr | ₹32 Cr | ₹31 Cr | ₹28 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.13 Cr | ₹1.22 Cr | ₹0.67 Cr | ₹0.68 Cr | ₹1.16 Cr |
Other Interest | ₹14 Cr | ₹19 Cr | ₹18 Cr | ₹25 Cr | ₹24 Cr |
PBDT | ₹-10 Cr | ₹2.40 Cr | ₹25 Cr | ₹24 Cr | ₹-0.43 Cr |
Depreciation | ₹36 Cr | ₹35 Cr | ₹41 Cr | ₹49 Cr | ₹54 Cr |
Profit Before Taxation & Exceptional Items | ₹-46 Cr | ₹-33 Cr | ₹-16 Cr | ₹-25 Cr | ₹-54 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹-46 Cr | ₹-33 Cr | ₹-16 Cr | ₹-25 Cr | ₹-54 Cr |
Provision for Tax | ₹3.77 Cr | ₹1.88 Cr | - | ₹-2.00 Cr | ₹-17 Cr |
Current Income Tax | - | - | - | - | - |
Deferred Tax | - | - | - | ₹-3.55 Cr | ₹-17 Cr |
Other taxes | ₹3.77 Cr | ₹1.88 Cr | - | ₹1.55 Cr | - |
Profit After Tax | ₹-50 Cr | ₹-35 Cr | ₹-16 Cr | ₹-23 Cr | ₹-37 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-8.44 Cr | ₹26 Cr | ₹42 Cr | ₹65 Cr | ₹102 Cr |
Appropriations | ₹-59 Cr | ₹-8.44 Cr | ₹26 Cr | ₹42 Cr | ₹65 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-4.11 | ₹-2.84 | ₹-1.31 | ₹-2.25 | ₹-3.71 |
Adjusted EPS | ₹-4.11 | ₹-2.84 | ₹-1.31 | ₹-2.10 | ₹-3.46 |
Compare Income Statement of peers of SHIVAM AUTOTECH
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHIVAM AUTOTECH | ₹547.0 Cr | -7.9% | 15.2% | 19% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹109,625.0 Cr | -7.7% | -3.7% | 60.9% | Stock Analytics | |
BOSCH | ₹101,974.0 Cr | -5.3% | 1.4% | 61.7% | Stock Analytics | |
UNO MINDA | ₹60,393.4 Cr | 0.2% | -2.6% | 59.1% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹36,621.5 Cr | -6.7% | -13.8% | 8.4% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹22,084.0 Cr | 0.9% | -21.9% | -24.9% | Stock Analytics |
SHIVAM AUTOTECH Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHIVAM AUTOTECH | -7.9% |
15.2% |
19% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses