SUNFLAG IRON AND STEEL COMPANY
|
SUNFLAG IRON AND STEEL COMPANY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,502 Cr | ₹3,560 Cr | ₹2,718 Cr | ₹1,922 Cr | ₹1,826 Cr |
Sales | ₹3,498 Cr | ₹3,559 Cr | ₹2,712 Cr | ₹1,922 Cr | ₹1,822 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | ₹0.04 Cr | ₹0.69 Cr | ₹2.38 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.03 Cr | ₹1.01 Cr | ₹5.64 Cr | ₹0.28 Cr | ₹1.44 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,415 Cr | ₹3,488 Cr | ₹2,698 Cr | ₹1,892 Cr | ₹1,758 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-76 Cr | ₹-30 Cr | ₹-272 Cr | ₹112 Cr | ₹12 Cr |
Raw Material Consumed | ₹2,291 Cr | ₹2,254 Cr | ₹1,914 Cr | ₹1,098 Cr | ₹1,067 Cr |
Opening Raw Materials | ₹276 Cr | ₹294 Cr | ₹265 Cr | ₹177 Cr | ₹150 Cr |
Purchases Raw Materials | ₹2,188 Cr | ₹2,235 Cr | ₹1,943 Cr | ₹1,185 Cr | ₹1,094 Cr |
Closing Raw Materials | ₹173 Cr | ₹276 Cr | ₹294 Cr | ₹265 Cr | ₹177 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹324 Cr | ₹327 Cr | ₹244 Cr | ₹133 Cr | ₹118 Cr |
Electricity & Power | ₹204 Cr | ₹219 Cr | ₹167 Cr | ₹102 Cr | ₹75 Cr |
Oil, Fuel & Natural gas | ₹119 Cr | ₹107 Cr | ₹77 Cr | ₹31 Cr | ₹43 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹121 Cr | ₹108 Cr | ₹98 Cr | ₹92 Cr | ₹97 Cr |
Salaries, Wages & Bonus | ₹104 Cr | ₹93 Cr | ₹84 Cr | ₹78 Cr | ₹80 Cr |
Contributions to EPF & Pension Funds | ₹10 Cr | ₹8.35 Cr | ₹9.38 Cr | ₹6.86 Cr | ₹9.47 Cr |
Workmen and Staff Welfare Expenses | ₹6.81 Cr | ₹6.63 Cr | ₹5.13 Cr | ₹6.78 Cr | ₹6.66 Cr |
Other Employees Cost | - | - | ₹-0.89 Cr | ₹0.68 Cr | ₹1.40 Cr |
Other Manufacturing Expenses | ₹226 Cr | ₹220 Cr | ₹185 Cr | ₹100 Cr | ₹195 Cr |
Sub-contracted / Out sourced services | ₹148 Cr | ₹132 Cr | ₹114 Cr | ₹66 Cr | ₹113 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹78 Cr | ₹88 Cr | ₹71 Cr | ₹34 Cr | ₹82 Cr |
General and Administration Expenses | ₹38 Cr | ₹39 Cr | ₹28 Cr | ₹25 Cr | ₹34 Cr |
Rent , Rates & Taxes | ₹2.13 Cr | ₹3.43 Cr | ₹2.27 Cr | ₹0.93 Cr | ₹2.65 Cr |
Insurance | ₹3.76 Cr | ₹5.57 Cr | ₹4.30 Cr | ₹5.56 Cr | ₹2.57 Cr |
Printing and stationery | ₹0.52 Cr | ₹0.37 Cr | ₹0.22 Cr | ₹0.20 Cr | ₹0.39 Cr |
Professional and legal fees | ₹16 Cr | ₹14 Cr | ₹9.61 Cr | ₹8.07 Cr | ₹12 Cr |
Traveling and conveyance | ₹4.97 Cr | ₹4.40 Cr | ₹2.16 Cr | ₹1.33 Cr | ₹4.63 Cr |
Other Administration | ₹10 Cr | ₹11 Cr | ₹9.55 Cr | ₹8.75 Cr | ₹11 Cr |
Selling and Distribution Expenses | ₹109 Cr | ₹110 Cr | ₹97 Cr | ₹69 Cr | ₹61 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹2.97 Cr | ₹3.28 Cr | ₹1.77 Cr | ₹2.76 Cr | ₹1.64 Cr |
Freight and Forwarding | ₹100 Cr | ₹104 Cr | ₹91 Cr | ₹65 Cr | ₹56 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹6.74 Cr | ₹3.45 Cr | ₹3.90 Cr | ₹0.86 Cr | ₹3.14 Cr |
Miscellaneous Expenses | ₹7.28 Cr | ₹16 Cr | ₹8.70 Cr | ₹8.55 Cr | ₹3.84 Cr |
Bad debts /advances written off | ₹0.07 Cr | ₹0.62 Cr | - | - | - |
Provision for doubtful debts | ₹1.51 Cr | ₹1.45 Cr | - | ₹4.09 Cr | ₹0.80 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.31 Cr | ₹9.85 Cr | ₹5.77 Cr | ₹1.36 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹5.39 Cr | ₹3.65 Cr | ₹2.93 Cr | ₹3.10 Cr | ₹3.04 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,040 Cr | ₹3,043 Cr | ₹2,301 Cr | ₹1,638 Cr | ₹1,587 Cr |
Operating Profit (Excl OI) | ₹375 Cr | ₹446 Cr | ₹397 Cr | ₹254 Cr | ₹171 Cr |
Other Income | ₹6.13 Cr | ₹7.07 Cr | ₹6.08 Cr | ₹11 Cr | ₹11 Cr |
Interest Received | ₹5.70 Cr | ₹4.44 Cr | ₹3.12 Cr | ₹5.97 Cr | ₹6.56 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.12 Cr | ₹0.48 Cr | ₹2.65 Cr | ₹1.59 Cr | ₹1.99 Cr |
Foreign Exchange Gains | - | - | - | - | ₹0.12 Cr |
Others | ₹0.31 Cr | ₹2.15 Cr | ₹0.31 Cr | ₹3.42 Cr | ₹2.55 Cr |
Operating Profit | ₹381 Cr | ₹453 Cr | ₹403 Cr | ₹265 Cr | ₹182 Cr |
Interest | ₹97 Cr | ₹81 Cr | ₹42 Cr | ₹29 Cr | ₹41 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹40 Cr | ₹30 Cr | ₹17 Cr | ₹14 Cr | ₹8.78 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹25 Cr | ₹22 Cr | ₹8.70 Cr | ₹8.16 Cr | ₹11 Cr |
Other Interest | ₹31 Cr | ₹29 Cr | ₹17 Cr | ₹7.03 Cr | ₹21 Cr |
PBDT | ₹284 Cr | ₹372 Cr | ₹361 Cr | ₹236 Cr | ₹141 Cr |
Depreciation | ₹103 Cr | ₹81 Cr | ₹76 Cr | ₹70 Cr | ₹46 Cr |
Profit Before Taxation & Exceptional Items | ₹181 Cr | ₹291 Cr | ₹284 Cr | ₹165 Cr | ₹94 Cr |
Exceptional Income / Expenses | - | ₹1,193 Cr | - | - | - |
Profit Before Tax | ₹181 Cr | ₹1,484 Cr | ₹284 Cr | ₹165 Cr | ₹94 Cr |
Provision for Tax | ₹40 Cr | ₹370 Cr | ₹68 Cr | ₹25 Cr | ₹1.77 Cr |
Current Income Tax | ₹48 Cr | ₹375 Cr | ₹74 Cr | ₹48 Cr | ₹23 Cr |
Deferred Tax | ₹-8.65 Cr | ₹-5.45 Cr | ₹-6.05 Cr | ₹-9.92 Cr | ₹-22 Cr |
Other taxes | - | ₹0.16 Cr | - | ₹-13 Cr | - |
Profit After Tax | ₹142 Cr | ₹1,114 Cr | ₹216 Cr | ₹140 Cr | ₹93 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.02 Cr | ₹-0.02 Cr | ₹-0.02 Cr | ₹-0.01 Cr | ₹-0.02 Cr |
Share of Associate | ₹1.89 Cr | ₹0.92 Cr | ₹0.58 Cr | ₹0.35 Cr | ₹-0.54 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹144 Cr | ₹1,115 Cr | ₹217 Cr | ₹141 Cr | ₹92 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,315 Cr | ₹1,186 Cr | ₹956 Cr | ₹796 Cr | ₹716 Cr |
Appropriations | ₹2,459 Cr | ₹2,301 Cr | ₹1,173 Cr | ₹937 Cr | ₹808 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-18 Cr | ₹-14 Cr | ₹-13 Cr | ₹-19 Cr | ₹11 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹7.96 | ₹61.88 | ₹12.04 | ₹7.80 | ₹5.11 |
Adjusted EPS | ₹7.96 | ₹61.88 | ₹12.04 | ₹7.80 | ₹5.11 |
Compare Income Statement of peers of SUNFLAG IRON AND STEEL COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SUNFLAG IRON AND STEEL COMPANY | ₹4,448.2 Cr | 7.4% | 17.7% | 26.9% | Stock Analytics | |
JSW STEEL | ₹258,374.0 Cr | 0% | 11% | 27% | Stock Analytics | |
TATA STEEL | ₹193,057.0 Cr | -0.7% | 12.7% | -1.8% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹49,029.3 Cr | 4.8% | 13.1% | -12.9% | Stock Analytics | |
JINDAL STAINLESS | ₹48,561.2 Cr | -0.8% | 0.7% | -17% | Stock Analytics | |
APL APOLLO TUBES | ₹43,336.9 Cr | 4.4% | 8.6% | 2.2% | Stock Analytics |
SUNFLAG IRON AND STEEL COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SUNFLAG IRON AND STEEL COMPANY | 7.4% |
17.7% |
26.9% |
SENSEX | -1.8% |
2.7% |
5% |
You may also like the below Video Courses