SURAJ ESTATE DEVELOPERS
|
SURAJ ESTATE DEVELOPERS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹412 Cr | ₹306 Cr | ₹273 Cr | ₹240 Cr | ₹87 Cr |
Revenue from property development | - | - | - | - | - |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹412 Cr | ₹306 Cr | ₹273 Cr | ₹240 Cr | ₹87 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹412 Cr | ₹306 Cr | ₹273 Cr | ₹240 Cr | ₹87 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-87 Cr | ₹-31 Cr | ₹-56 Cr | ₹-22 Cr | ₹-85 Cr |
Cost of Construction and Development | ₹48 Cr | ₹19 Cr | ₹17 Cr | ₹81 Cr | ₹13 Cr |
Opening Raw Materials | - | - | - | - | - |
Cost of Land & Construction Materials | - | - | - | - | - |
Closing Stock | - | - | - | - | - |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | ₹32 Cr | ₹11 Cr | ₹6.60 Cr | ₹75 Cr | ₹6.81 Cr |
Other Construction Expenses | ₹80 Cr | ₹30 Cr | ₹24 Cr | ₹155 Cr | ₹20 Cr |
Power & Fuel Cost | ₹0.03 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹0.07 Cr |
Electricity & Power | ₹0.03 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹0.07 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹14 Cr | ₹12 Cr | ₹9.74 Cr | ₹7.61 Cr | ₹6.42 Cr |
Salaries, Wages & Bonus | ₹14 Cr | ₹11 Cr | ₹9.14 Cr | ₹7.15 Cr | ₹6.09 Cr |
Contributions to EPF & Pension Funds | ₹0.09 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.06 Cr |
Workmen and Staff Welfare Expenses | ₹0.21 Cr | ₹0.19 Cr | ₹0.14 Cr | ₹0.20 Cr | ₹0.08 Cr |
Other Employees Cost | ₹0.29 Cr | ₹0.21 Cr | ₹0.38 Cr | ₹0.20 Cr | ₹0.20 Cr |
Operating Expenses | ₹121 Cr | ₹108 Cr | ₹98 Cr | ₹66 Cr | ₹62 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹88 Cr | ₹61 Cr | ₹67 Cr | ₹48 Cr | ₹37 Cr |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹33 Cr | ₹46 Cr | ₹31 Cr | ₹18 Cr | ₹25 Cr |
General and Administration Expenses | ₹66 Cr | ₹45 Cr | ₹69 Cr | ₹19 Cr | ₹23 Cr |
Rent , Rates & Taxes | ₹48 Cr | ₹30 Cr | ₹57 Cr | ₹13 Cr | ₹15 Cr |
Insurance | ₹0.60 Cr | ₹0.19 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.02 Cr |
Printing and stationery | ₹0.24 Cr | ₹0.10 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.16 Cr |
Professional and legal fees | ₹15 Cr | ₹13 Cr | ₹11 Cr | ₹5.25 Cr | ₹7.18 Cr |
Other Administration | ₹2.23 Cr | ₹1.53 Cr | ₹1.00 Cr | ₹0.89 Cr | ₹0.99 Cr |
Selling and Distribution Expenses | ₹9.46 Cr | ₹1.87 Cr | ₹1.76 Cr | ₹0.64 Cr | ₹0.38 Cr |
Advertisement & Sales Promotion | ₹9.46 Cr | ₹1.87 Cr | ₹1.76 Cr | ₹0.64 Cr | ₹0.38 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹6.96 Cr | ₹1.09 Cr | ₹0.49 Cr | ₹0.91 Cr | ₹0.25 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | ₹0.20 Cr | - |
Losson disposal of fixed assets(net) | ₹0.02 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹6.94 Cr | ₹1.07 Cr | ₹0.49 Cr | ₹0.71 Cr | ₹0.24 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹179 Cr | ₹155 Cr | ₹141 Cr | ₹153 Cr | ₹20 Cr |
Operating Profit (Excl OI) | ₹233 Cr | ₹151 Cr | ₹132 Cr | ₹87 Cr | ₹67 Cr |
Other Income | ₹3.49 Cr | ₹2.15 Cr | ₹1.19 Cr | ₹4.01 Cr | ₹2.02 Cr |
Interest Received | ₹2.48 Cr | ₹1.03 Cr | ₹0.37 Cr | ₹0.43 Cr | ₹0.30 Cr |
Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - | ₹0.00 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | ₹0.04 Cr |
Provision Written Back | - | - | ₹0.50 Cr | - | ₹0.21 Cr |
Foreign Exchange Gains | ₹0.00 Cr | - | - | - | - |
Others | ₹1.01 Cr | ₹1.11 Cr | ₹0.31 Cr | ₹3.58 Cr | ₹1.47 Cr |
Operating Profit | ₹236 Cr | ₹153 Cr | ₹133 Cr | ₹91 Cr | ₹69 Cr |
Interest | ₹139 Cr | ₹107 Cr | ₹93 Cr | ₹79 Cr | ₹64 Cr |
InterestonDebenture / Bonds | ₹55 Cr | ₹17 Cr | ₹18 Cr | ₹6.77 Cr | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.67 Cr | ₹2.47 Cr | ₹2.09 Cr | ₹1.06 Cr | ₹0.57 Cr |
Other Interest | ₹81 Cr | ₹88 Cr | ₹73 Cr | ₹71 Cr | ₹64 Cr |
PBDT | ₹98 Cr | ₹46 Cr | ₹40 Cr | ₹11 Cr | ₹4.11 Cr |
Depreciation | ₹3.66 Cr | ₹2.58 Cr | ₹3.68 Cr | ₹2.39 Cr | ₹1.78 Cr |
Profit Before Taxation & Exceptional Items | ₹94 Cr | ₹43 Cr | ₹36 Cr | ₹9.05 Cr | ₹2.33 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹94 Cr | ₹43 Cr | ₹36 Cr | ₹9.05 Cr | ₹2.33 Cr |
Provision for Tax | ₹26 Cr | ₹11 Cr | ₹9.65 Cr | ₹2.77 Cr | ₹0.81 Cr |
Current Income Tax | ₹28 Cr | ₹14 Cr | ₹10 Cr | ₹2.82 Cr | ₹0.75 Cr |
Deferred Tax | ₹-2.97 Cr | ₹-2.42 Cr | ₹-0.40 Cr | ₹-0.05 Cr | ₹0.06 Cr |
Other taxes | ₹1.26 Cr | - | - | - | - |
Profit After Tax | ₹67 Cr | ₹32 Cr | ₹27 Cr | ₹6.28 Cr | ₹1.52 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.01 Cr | ₹0.10 Cr | ₹-0.13 Cr | ₹-0.11 Cr | ₹-0.07 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹67 Cr | ₹32 Cr | ₹26 Cr | ₹6.16 Cr | ₹1.45 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹59 Cr | ₹24 Cr | ₹12 Cr | ₹2.11 Cr | ₹11 Cr |
Appropriations | ₹127 Cr | ₹56 Cr | ₹39 Cr | ₹8.27 Cr | ₹12 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹127 Cr | ₹56 Cr | ₹39 Cr | ₹8.27 Cr | ₹12 Cr |
Equity Dividend % | ₹20.00 | - | - | - | - |
Earnings Per Share | ₹15.75 | ₹10.13 | ₹8.31 | ₹9.70 | ₹2.28 |
Adjusted EPS | ₹15.75 | ₹10.13 | ₹8.31 | ₹1.94 | ₹0.46 |
Compare Income Statement of peers of SURAJ ESTATE DEVELOPERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SURAJ ESTATE DEVELOPERS | ₹1,476.8 Cr | 5.4% | -0.2% | -14.8% | Stock Analytics | |
DLF | ₹162,529.0 Cr | 9% | -1.7% | -31.5% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹123,764.0 Cr | 9.7% | 7.3% | -6.3% | Stock Analytics | |
GODREJ PROPERTIES | ₹60,244.5 Cr | 4.7% | -1.5% | -28% | Stock Analytics | |
OBEROI REALTY | ₹59,699.9 Cr | 9.8% | 2.8% | 1.6% | Stock Analytics | |
THE PHOENIX MILLS | ₹57,123.3 Cr | 0.1% | -6.3% | 1.4% | Stock Analytics |
SURAJ ESTATE DEVELOPERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SURAJ ESTATE DEVELOPERS | 5.4% |
-0.2% |
-14.8% |
SENSEX | 5.3% |
4% |
3.2% |
You may also like the below Video Courses