SWAN ENERGY
|
SWAN ENERGY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹5,017 Cr | ₹1,438 Cr | ₹487 Cr | ₹320 Cr | ₹341 Cr |
Sales | ₹4,031 Cr | ₹1,203 Cr | ₹376 Cr | ₹215 Cr | ₹272 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹845 Cr | ₹233 Cr | ₹80 Cr | ₹69 Cr | ₹45 Cr |
Revenue from property development | ₹141 Cr | ₹2.49 Cr | ₹31 Cr | ₹36 Cr | ₹24 Cr |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹5,017 Cr | ₹1,438 Cr | ₹487 Cr | ₹320 Cr | ₹341 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹37 Cr | ₹-37 Cr | ₹-21 Cr | ₹-30 Cr | ₹24 Cr |
Raw Material Consumed | ₹3,900 Cr | ₹1,062 Cr | ₹310 Cr | ₹189 Cr | ₹170 Cr |
Opening Raw Materials | ₹35 Cr | ₹28 Cr | ₹22 Cr | ₹34 Cr | ₹35 Cr |
Purchases Raw Materials | ₹142 Cr | ₹171 Cr | ₹102 Cr | ₹173 Cr | ₹166 Cr |
Closing Raw Materials | ₹40 Cr | ₹35 Cr | ₹28 Cr | ₹22 Cr | ₹34 Cr |
Other Direct Purchases / Brought in cost | ₹3,763 Cr | ₹899 Cr | ₹213 Cr | ₹4.17 Cr | ₹2.66 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.99 Cr | ₹5.68 Cr | ₹5.65 Cr | ₹4.68 Cr | ₹6.82 Cr |
Electricity & Power | ₹5.99 Cr | ₹5.68 Cr | ₹5.65 Cr | ₹4.68 Cr | ₹6.82 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹38 Cr | ₹32 Cr | ₹25 Cr | ₹18 Cr | ₹12 Cr |
Salaries, Wages & Bonus | ₹37 Cr | ₹31 Cr | ₹25 Cr | ₹18 Cr | ₹12 Cr |
Contributions to EPF & Pension Funds | ₹0.27 Cr | ₹0.19 Cr | ₹0.26 Cr | ₹0.10 Cr | ₹0.12 Cr |
Workmen and Staff Welfare Expenses | ₹0.08 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.06 Cr |
Other Employees Cost | ₹0.29 Cr | ₹0.27 Cr | ₹0.24 Cr | ₹0.26 Cr | ₹0.08 Cr |
Other Manufacturing Expenses | ₹85 Cr | ₹110 Cr | ₹71 Cr | ₹52 Cr | ₹64 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹5.81 Cr | ₹6.21 Cr | ₹5.84 Cr | ₹4.47 Cr | ₹5.52 Cr |
Repairs and Maintenance | ₹5.38 Cr | ₹21 Cr | ₹7.65 Cr | ₹4.33 Cr | ₹1.76 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹74 Cr | ₹83 Cr | ₹57 Cr | ₹43 Cr | ₹56 Cr |
General and Administration Expenses | ₹35 Cr | ₹20 Cr | ₹16 Cr | ₹12 Cr | ₹5.71 Cr |
Rent , Rates & Taxes | ₹6.00 Cr | ₹2.45 Cr | ₹2.42 Cr | ₹4.94 Cr | ₹2.83 Cr |
Insurance | ₹9.38 Cr | ₹5.51 Cr | ₹4.59 Cr | ₹2.59 Cr | ₹0.40 Cr |
Printing and stationery | ₹0.36 Cr | ₹0.20 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.14 Cr |
Professional and legal fees | ₹17 Cr | ₹11 Cr | ₹8.42 Cr | ₹3.90 Cr | ₹1.53 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹1.62 Cr | ₹1.27 Cr | ₹0.76 Cr | ₹0.81 Cr | ₹0.80 Cr |
Selling and Distribution Expenses | ₹29 Cr | ₹6.50 Cr | ₹3.68 Cr | ₹2.03 Cr | ₹3.02 Cr |
Advertisement & Sales Promotion | ₹2.27 Cr | ₹0.53 Cr | ₹1.10 Cr | ₹0.42 Cr | ₹1.26 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹18 Cr | ₹3.24 Cr | ₹1.14 Cr | ₹0.78 Cr | ₹1.21 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹8.38 Cr | ₹2.73 Cr | ₹1.44 Cr | ₹0.84 Cr | ₹0.56 Cr |
Miscellaneous Expenses | ₹21 Cr | ₹7.72 Cr | ₹8.84 Cr | ₹4.86 Cr | ₹3.32 Cr |
Bad debts /advances written off | ₹0.10 Cr | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.68 Cr | ₹0.01 Cr | ₹0.18 Cr | ₹0.36 Cr | - |
Losson foreign exchange fluctuations | ₹0.87 Cr | - | - | ₹0.60 Cr | ₹0.00 Cr |
Losson sale of non-trade current investments | ₹-0.92 Cr | ₹0.11 Cr | - | - | - |
Other Miscellaneous Expenses | ₹20 Cr | ₹7.61 Cr | ₹8.66 Cr | ₹3.90 Cr | ₹3.32 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,149 Cr | ₹1,207 Cr | ₹419 Cr | ₹253 Cr | ₹289 Cr |
Operating Profit (Excl OI) | ₹868 Cr | ₹231 Cr | ₹68 Cr | ₹68 Cr | ₹52 Cr |
Other Income | ₹83 Cr | ₹11 Cr | ₹6.89 Cr | ₹3.94 Cr | ₹8.54 Cr |
Interest Received | ₹22 Cr | ₹7.65 Cr | ₹6.23 Cr | ₹3.50 Cr | ₹4.14 Cr |
Dividend Received | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr | - | ₹0.05 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹3.13 Cr | ₹1.19 Cr | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.77 Cr | ₹0.55 Cr | ₹0.29 Cr | ₹0.11 Cr | - |
Others | ₹57 Cr | ₹1.33 Cr | ₹0.32 Cr | ₹0.34 Cr | ₹4.35 Cr |
Operating Profit | ₹951 Cr | ₹242 Cr | ₹75 Cr | ₹72 Cr | ₹61 Cr |
Interest | ₹226 Cr | ₹223 Cr | ₹189 Cr | ₹108 Cr | ₹50 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹4.68 Cr | ₹5.13 Cr | ₹4.16 Cr | ₹1.19 Cr | ₹0.42 Cr |
Other Interest | ₹222 Cr | ₹218 Cr | ₹185 Cr | ₹107 Cr | ₹50 Cr |
PBDT | ₹724 Cr | ₹19 Cr | ₹-114 Cr | ₹-36 Cr | ₹10 Cr |
Depreciation | ₹115 Cr | ₹81 Cr | ₹70 Cr | ₹42 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹609 Cr | ₹-62 Cr | ₹-184 Cr | ₹-78 Cr | ₹-4.25 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹609 Cr | ₹-62 Cr | ₹-184 Cr | ₹-78 Cr | ₹-4.25 Cr |
Provision for Tax | ₹23 Cr | ₹-1.19 Cr | ₹-26 Cr | ₹-9.43 Cr | ₹0.58 Cr |
Current Income Tax | ₹3.70 Cr | ₹5.19 Cr | ₹4.41 Cr | ₹1.42 Cr | ₹2.13 Cr |
Deferred Tax | ₹20 Cr | ₹-7.19 Cr | ₹-31 Cr | ₹-11 Cr | ₹-1.55 Cr |
Other taxes | ₹-0.63 Cr | ₹0.81 Cr | - | ₹-0.01 Cr | - |
Profit After Tax | ₹586 Cr | ₹-61 Cr | ₹-158 Cr | ₹-69 Cr | ₹-4.83 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-285 Cr | ₹28 Cr | ₹70 Cr | ₹30 Cr | ₹-1.01 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | ₹-5.43 Cr | - | - | - |
Consolidated Net Profit | ₹301 Cr | ₹-39 Cr | ₹-88 Cr | ₹-38 Cr | ₹-5.85 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-22 Cr | ₹20 Cr | ₹109 Cr | ₹150 Cr | ₹159 Cr |
Appropriations | ₹279 Cr | ₹-19 Cr | ₹22 Cr | ₹112 Cr | ₹153 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2.67 Cr | ₹2.99 Cr | ₹2.22 Cr | ₹2.30 Cr | ₹3.00 Cr |
Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Earnings Per Share | ₹9.61 | ₹-1.47 | ₹-3.32 | ₹-1.57 | ₹-0.24 |
Adjusted EPS | ₹9.61 | ₹-1.47 | ₹-3.32 | ₹-1.57 | ₹-0.24 |
Compare Income Statement of peers of SWAN ENERGY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SWAN ENERGY | ₹16,773.8 Cr | 7.8% | -4.8% | 27.5% | Stock Analytics | |
PAGE INDUSTRIES | ₹52,505.7 Cr | 6.6% | 3.2% | 25.7% | Stock Analytics | |
VEDANT FASHIONS | ₹33,253.5 Cr | 0.7% | 3.9% | 5.8% | Stock Analytics | |
KPR MILL | ₹31,682.7 Cr | 2.1% | -0.9% | 19.4% | Stock Analytics | |
WELSPUN LIVING | ₹14,799.7 Cr | -3.7% | -5.7% | 5% | Stock Analytics | |
ALOK INDUSTRIES | ₹10,481.6 Cr | -6.6% | -14.3% | 14.1% | Stock Analytics |
SWAN ENERGY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SWAN ENERGY | 7.8% |
-4.8% |
27.5% |
SENSEX | -1% |
-3.3% |
21.1% |
You may also like the below Video Courses