SONA BLW PRECISION FORGINGS
|
SONA BLW PRECISION FORGINGS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,676 Cr | ₹2,131 Cr | ₹1,566 Cr | ₹1,038 Cr | ₹699 Cr |
Sales | ₹2,568 Cr | ₹2,033 Cr | ₹1,492 Cr | ₹1,003 Cr | ₹659 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.03 Cr | ₹0.87 Cr | ₹1.64 Cr | ₹0.70 Cr | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹108 Cr | ₹96 Cr | ₹73 Cr | ₹34 Cr | ₹40 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,676 Cr | ₹2,131 Cr | ₹1,566 Cr | ₹1,038 Cr | ₹699 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹40 Cr | ₹-44 Cr | ₹-64 Cr | ₹3.18 Cr | ₹12 Cr |
Raw Material Consumed | ₹1,180 Cr | ₹989 Cr | ₹709 Cr | ₹442 Cr | ₹193 Cr |
Opening Raw Materials | ₹111 Cr | ₹98 Cr | ₹57 Cr | ₹9.41 Cr | ₹20 Cr |
Purchases Raw Materials | ₹1,178 Cr | ₹1,002 Cr | ₹751 Cr | ₹490 Cr | ₹183 Cr |
Closing Raw Materials | ₹110 Cr | ₹111 Cr | ₹98 Cr | ₹57 Cr | ₹9.41 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹65 Cr | ₹48 Cr | ₹39 Cr | ₹32 Cr | ₹39 Cr |
Electricity & Power | ₹65 Cr | ₹48 Cr | ₹39 Cr | ₹32 Cr | ₹39 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹180 Cr | ₹169 Cr | ₹147 Cr | ₹103 Cr | ₹49 Cr |
Salaries, Wages & Bonus | ₹146 Cr | ₹137 Cr | ₹122 Cr | ₹86 Cr | ₹38 Cr |
Contributions to EPF & Pension Funds | ₹9.75 Cr | ₹8.41 Cr | ₹7.99 Cr | ₹7.10 Cr | ₹4.23 Cr |
Workmen and Staff Welfare Expenses | ₹21 Cr | ₹17 Cr | ₹13 Cr | ₹9.26 Cr | ₹6.77 Cr |
Other Employees Cost | ₹3.02 Cr | ₹6.66 Cr | ₹4.54 Cr | - | - |
Other Manufacturing Expenses | ₹360 Cr | ₹294 Cr | ₹213 Cr | ₹139 Cr | ₹159 Cr |
Sub-contracted / Out sourced services | ₹85 Cr | ₹75 Cr | ₹59 Cr | ₹48 Cr | ₹65 Cr |
Processing Charges | ₹48 Cr | ₹39 Cr | ₹29 Cr | ₹17 Cr | ₹20 Cr |
Repairs and Maintenance | ₹56 Cr | ₹47 Cr | ₹39 Cr | ₹25 Cr | ₹18 Cr |
Packing Material Consumed | ₹36 Cr | ₹32 Cr | ₹20 Cr | ₹9.94 Cr | ₹8.18 Cr |
Other Mfg Exp | ₹135 Cr | ₹101 Cr | ₹66 Cr | ₹39 Cr | ₹48 Cr |
General and Administration Expenses | ₹67 Cr | ₹49 Cr | ₹37 Cr | ₹41 Cr | ₹31 Cr |
Rent , Rates & Taxes | ₹3.15 Cr | ₹4.37 Cr | ₹3.02 Cr | ₹3.21 Cr | ₹3.66 Cr |
Insurance | ₹5.90 Cr | ₹5.55 Cr | ₹3.51 Cr | ₹2.18 Cr | ₹0.97 Cr |
Printing and stationery | ₹3.62 Cr | - | - | - | - |
Professional and legal fees | ₹26 Cr | ₹17 Cr | ₹14 Cr | ₹21 Cr | ₹16 Cr |
Traveling and conveyance | ₹18 Cr | ₹12 Cr | ₹9.05 Cr | ₹9.68 Cr | ₹7.00 Cr |
Other Administration | ₹11 Cr | ₹9.28 Cr | ₹6.80 Cr | ₹4.95 Cr | ₹3.25 Cr |
Selling and Distribution Expenses | ₹62 Cr | ₹39 Cr | ₹30 Cr | ₹18 Cr | ₹12 Cr |
Advertisement & Sales Promotion | ₹3.42 Cr | ₹1.31 Cr | ₹0.91 Cr | ₹1.30 Cr | ₹0.62 Cr |
Sales Commissions & Incentives | - | - | - | ₹0.50 Cr | - |
Freight and Forwarding | ₹58 Cr | ₹38 Cr | ₹29 Cr | ₹17 Cr | ₹11 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹26 Cr | ₹26 Cr | ₹14 Cr | ₹17 Cr | ₹3.30 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹4.38 Cr | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹0.91 Cr | ₹0.29 Cr | ₹0.53 Cr | ₹0.37 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹13 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹21 Cr | ₹26 Cr | ₹13 Cr | ₹4.00 Cr | ₹2.93 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,980 Cr | ₹1,572 Cr | ₹1,125 Cr | ₹796 Cr | ₹499 Cr |
Operating Profit (Excl OI) | ₹696 Cr | ₹559 Cr | ₹441 Cr | ₹242 Cr | ₹200 Cr |
Other Income | ₹12 Cr | ₹20 Cr | ₹2.34 Cr | ₹5.78 Cr | ₹3.28 Cr |
Interest Received | ₹4.10 Cr | ₹20 Cr | ₹2.28 Cr | ₹1.99 Cr | ₹2.72 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹7.14 Cr | ₹0.00 Cr | - | ₹1.80 Cr | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.34 Cr | ₹0.45 Cr | ₹0.07 Cr | ₹1.99 Cr | ₹0.56 Cr |
Operating Profit | ₹707 Cr | ₹579 Cr | ₹443 Cr | ₹248 Cr | ₹203 Cr |
Interest | ₹17 Cr | ₹18 Cr | ₹33 Cr | ₹26 Cr | ₹18 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹7.16 Cr | ₹7.10 Cr | ₹21 Cr | ₹18 Cr | ₹13 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.79 Cr | ₹3.46 Cr | ₹1.66 Cr | ₹2.97 Cr | ₹2.61 Cr |
Other Interest | ₹7.98 Cr | ₹7.70 Cr | ₹9.55 Cr | ₹5.27 Cr | ₹1.74 Cr |
PBDT | ₹690 Cr | ₹561 Cr | ₹411 Cr | ₹222 Cr | ₹186 Cr |
Depreciation | ₹178 Cr | ₹142 Cr | ₹97 Cr | ₹67 Cr | ₹31 Cr |
Profit Before Taxation & Exceptional Items | ₹512 Cr | ₹419 Cr | ₹314 Cr | ₹155 Cr | ₹155 Cr |
Exceptional Income / Expenses | ₹-3.37 Cr | ₹13 Cr | ₹-14 Cr | ₹232 Cr | - |
Profit Before Tax | ₹509 Cr | ₹432 Cr | ₹300 Cr | ₹387 Cr | ₹155 Cr |
Provision for Tax | ₹114 Cr | ₹71 Cr | ₹85 Cr | ₹27 Cr | ₹55 Cr |
Current Income Tax | ₹118 Cr | ₹89 Cr | ₹50 Cr | ₹37 Cr | ₹47 Cr |
Deferred Tax | ₹-0.71 Cr | ₹-5.30 Cr | ₹35 Cr | ₹-9.83 Cr | ₹7.50 Cr |
Other taxes | ₹-3.34 Cr | ₹-13 Cr | - | - | - |
Profit After Tax | ₹395 Cr | ₹362 Cr | ₹215 Cr | ₹360 Cr | ₹100 Cr |
Extra items | - | - | - | - | ₹73 Cr |
Minority Interest | - | - | - | - | ₹-0.21 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹395 Cr | ₹362 Cr | ₹215 Cr | ₹360 Cr | ₹173 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹796 Cr | ₹480 Cr | ₹355 Cr | ₹115 Cr | ₹-57 Cr |
Appropriations | ₹1,191 Cr | ₹842 Cr | ₹570 Cr | ₹475 Cr | ₹116 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹20 Cr | - |
Other Appropriation | ₹45 Cr | ₹1.14 Cr | ₹-0.36 Cr | ₹-0.87 Cr | ₹1.38 Cr |
Equity Dividend % | ₹28.10 | ₹15.40 | ₹189.30 | ₹96.34 | ₹423.98 |
Earnings Per Share | ₹6.75 | ₹6.19 | ₹3.76 | ₹76.42 | ₹62.40 |
Adjusted EPS | ₹6.75 | ₹6.19 | ₹3.76 | ₹6.37 | ₹5.20 |
Compare Income Statement of peers of SONA BLW PRECISION FORGINGS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SONA BLW PRECISION FORGINGS | ₹28,666.6 Cr | -6.7% | -8.1% | -32.3% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹92,210.6 Cr | -0.1% | 6.6% | 11.7% | Stock Analytics | |
BOSCH | ₹82,185.8 Cr | 1.5% | 3.9% | -6.6% | Stock Analytics | |
UNO MINDA | ₹51,063.3 Cr | -5.4% | 7.1% | 28.1% | Stock Analytics | |
ENDURANCE TECHNOLOGIES | ₹27,098.0 Cr | -3.6% | 6.5% | 8.3% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹24,890.7 Cr | 9.5% | 20.1% | -11.7% | Stock Analytics |
SONA BLW PRECISION FORGINGS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SONA BLW PRECISION FORGINGS | -6.7% |
-8.1% |
-32.3% |
SENSEX | -2.5% |
1.9% |
4.9% |
You may also like the below Video Courses