SUYOG TELEMATICS
|
SUYOG TELEMATICS Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹167 Cr | ₹144 Cr | ₹126 Cr | ₹132 Cr | ₹122 Cr |
Sales | - | - | - | - | - |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹165 Cr | ₹140 Cr | ₹123 Cr | ₹99 Cr | ₹95 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.98 Cr | ₹3.23 Cr | ₹3.47 Cr | ₹33 Cr | ₹27 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹167 Cr | ₹144 Cr | ₹126 Cr | ₹132 Cr | ₹122 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | - | - | - | - | - |
Raw Material Consumed | ₹17 Cr | ₹20 Cr | ₹18 Cr | ₹40 Cr | ₹55 Cr |
Opening Raw Materials | ₹5.32 Cr | ₹5.18 Cr | ₹2.77 Cr | ₹2.02 Cr | ₹2.67 Cr |
Purchases Raw Materials | ₹19 Cr | ₹20 Cr | ₹21 Cr | ₹41 Cr | ₹54 Cr |
Closing Raw Materials | ₹7.32 Cr | ₹5.32 Cr | ₹5.18 Cr | ₹2.77 Cr | ₹2.02 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.17 Cr | ₹0.13 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.09 Cr |
Electricity & Power | ₹0.17 Cr | ₹0.13 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.09 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹15 Cr | ₹12 Cr | ₹10 Cr | ₹19 Cr | ₹5.34 Cr |
Salaries, Wages & Bonus | ₹13 Cr | ₹11 Cr | ₹9.41 Cr | ₹6.25 Cr | ₹5.07 Cr |
Contributions to EPF & Pension Funds | - | ₹0.12 Cr | ₹0.24 Cr | ₹12 Cr | ₹0.21 Cr |
Workmen and Staff Welfare Expenses | ₹0.97 Cr | ₹0.78 Cr | ₹0.62 Cr | ₹0.10 Cr | ₹0.03 Cr |
Other Employees Cost | ₹0.27 Cr | ₹0.24 Cr | ₹0.22 Cr | ₹0.17 Cr | ₹0.04 Cr |
Other Manufacturing Expenses | ₹0.70 Cr | ₹0.74 Cr | ₹0.25 Cr | ₹0.17 Cr | ₹0.11 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.70 Cr | ₹0.74 Cr | ₹0.25 Cr | ₹0.17 Cr | ₹0.11 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | - | - | - | - | - |
General and Administration Expenses | ₹11 Cr | ₹9.83 Cr | ₹6.31 Cr | ₹6.38 Cr | ₹5.76 Cr |
Rent , Rates & Taxes | ₹3.02 Cr | ₹2.18 Cr | ₹0.83 Cr | ₹1.15 Cr | ₹0.88 Cr |
Insurance | ₹1.50 Cr | ₹1.81 Cr | ₹1.62 Cr | ₹0.44 Cr | ₹0.65 Cr |
Printing and stationery | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.15 Cr | ₹0.02 Cr |
Professional and legal fees | ₹2.06 Cr | ₹1.48 Cr | ₹1.40 Cr | ₹1.44 Cr | ₹1.04 Cr |
Traveling and conveyance | ₹1.79 Cr | ₹1.98 Cr | ₹1.63 Cr | ₹1.41 Cr | ₹1.52 Cr |
Other Administration | ₹2.45 Cr | ₹2.36 Cr | ₹0.82 Cr | ₹1.78 Cr | ₹1.65 Cr |
Selling and Distribution Expenses | ₹0.03 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.03 Cr |
Advertisement & Sales Promotion | ₹0.03 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.03 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹5.48 Cr | ₹8.05 Cr | ₹4.23 Cr | ₹0.48 Cr | ₹0.43 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹5.48 Cr | ₹8.05 Cr | ₹4.23 Cr | ₹0.48 Cr | ₹0.43 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹49 Cr | ₹51 Cr | ₹40 Cr | ₹66 Cr | ₹67 Cr |
Operating Profit (Excl OI) | ₹117 Cr | ₹93 Cr | ₹87 Cr | ₹66 Cr | ₹56 Cr |
Other Income | ₹7.66 Cr | ₹8.64 Cr | ₹5.51 Cr | ₹2.73 Cr | ₹1.08 Cr |
Interest Received | ₹4.15 Cr | ₹1.96 Cr | ₹1.89 Cr | ₹2.58 Cr | ₹1.05 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹3.52 Cr | ₹6.68 Cr | ₹3.62 Cr | ₹0.16 Cr | ₹0.03 Cr |
Operating Profit | ₹125 Cr | ₹101 Cr | ₹92 Cr | ₹68 Cr | ₹57 Cr |
Interest | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹10 Cr | ₹6.05 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹9.84 Cr | ₹5.62 Cr | ₹1.89 Cr | ₹5.12 Cr | ₹5.67 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.50 Cr | ₹0.26 Cr | ₹0.80 Cr | ₹0.87 Cr | ₹0.59 Cr |
Other Interest | ₹9.16 Cr | ₹10 Cr | ₹11 Cr | ₹4.40 Cr | ₹-0.20 Cr |
PBDT | ₹106 Cr | ₹85 Cr | ₹78 Cr | ₹58 Cr | ₹51 Cr |
Depreciation | ₹34 Cr | ₹26 Cr | ₹22 Cr | ₹16 Cr | ₹7.22 Cr |
Profit Before Taxation & Exceptional Items | ₹71 Cr | ₹59 Cr | ₹57 Cr | ₹42 Cr | ₹43 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹71 Cr | ₹59 Cr | ₹57 Cr | ₹42 Cr | ₹43 Cr |
Provision for Tax | ₹8.09 Cr | ₹13 Cr | ₹15 Cr | ₹18 Cr | ₹10 Cr |
Current Income Tax | ₹15 Cr | ₹4.68 Cr | ₹9.18 Cr | ₹9.48 Cr | ₹6.92 Cr |
Deferred Tax | ₹-6.59 Cr | ₹8.01 Cr | ₹6.17 Cr | ₹8.36 Cr | ₹3.48 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹63 Cr | ₹46 Cr | ₹41 Cr | ₹24 Cr | ₹33 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹201 Cr | ₹155 Cr | ₹114 Cr | ₹110 Cr | ₹80 Cr |
Appropriations | ₹264 Cr | ₹202 Cr | ₹155 Cr | ₹134 Cr | ₹113 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.53 Cr | ₹1.05 Cr | - | ₹20 Cr | ₹3.06 Cr |
Equity Dividend % | ₹12.50 | ₹5.00 | ₹10.00 | - | ₹5.00 |
Earnings Per Share | ₹59.38 | ₹44.17 | ₹39.48 | ₹24.03 | ₹32.53 |
Adjusted EPS | ₹59.38 | ₹44.17 | ₹39.48 | ₹24.03 | ₹32.53 |
Compare Income Statement of peers of SUYOG TELEMATICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SUYOG TELEMATICS | ₹2,032.5 Cr | 3.4% | 3.2% | 114.8% | Stock Analytics | |
HFCL | ₹18,235.4 Cr | -2.2% | -0.3% | 80.2% | Stock Analytics | |
GTL INFRASTRUCTURE | ₹2,869.2 Cr | 6.2% | 2.3% | 105.5% | Stock Analytics | |
VINDHYA TELELINKS | ₹2,634.4 Cr | 11.1% | 6.4% | -3.1% | Stock Analytics |
SUYOG TELEMATICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SUYOG TELEMATICS | 3.4% |
3.2% |
114.8% |
SENSEX | 0.7% |
2.5% |
17% |
You may also like the below Video Courses