SWARAJ ENGINES
|
SWARAJ ENGINES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,419 Cr | ₹1,422 Cr | ₹1,138 Cr | ₹987 Cr | ₹773 Cr |
Sales | ₹1,413 Cr | ₹1,414 Cr | ₹1,133 Cr | ₹983 Cr | ₹771 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹6.50 Cr | ₹7.37 Cr | ₹5.29 Cr | ₹3.17 Cr | ₹2.75 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,419 Cr | ₹1,422 Cr | ₹1,138 Cr | ₹987 Cr | ₹773 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹2.27 Cr | ₹-3.88 Cr | ₹-1.30 Cr | ₹-8.69 Cr | ₹9.31 Cr |
Raw Material Consumed | ₹1,119 Cr | ₹1,138 Cr | ₹892 Cr | ₹774 Cr | ₹583 Cr |
Opening Raw Materials | ₹38 Cr | ₹34 Cr | ₹36 Cr | ₹23 Cr | ₹24 Cr |
Purchases Raw Materials | ₹1,120 Cr | ₹1,142 Cr | ₹890 Cr | ₹787 Cr | ₹583 Cr |
Closing Raw Materials | ₹39 Cr | ₹38 Cr | ₹34 Cr | ₹36 Cr | ₹23 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹6.82 Cr | ₹6.57 Cr | ₹5.43 Cr | ₹5.46 Cr | ₹4.52 Cr |
Electricity & Power | ₹6.82 Cr | ₹6.57 Cr | ₹5.43 Cr | ₹5.46 Cr | ₹4.52 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹43 Cr | ₹44 Cr | ₹44 Cr | ₹43 Cr | ₹42 Cr |
Salaries, Wages & Bonus | ₹35 Cr | ₹36 Cr | ₹36 Cr | ₹35 Cr | ₹34 Cr |
Contributions to EPF & Pension Funds | ₹2.12 Cr | ₹2.20 Cr | ₹2.41 Cr | ₹2.44 Cr | ₹2.50 Cr |
Workmen and Staff Welfare Expenses | ₹5.39 Cr | ₹5.46 Cr | ₹4.82 Cr | ₹4.69 Cr | ₹4.86 Cr |
Other Employees Cost | ₹0.19 Cr | ₹0.16 Cr | ₹0.24 Cr | ₹0.66 Cr | ₹0.45 Cr |
Other Manufacturing Expenses | ₹27 Cr | ₹25 Cr | ₹22 Cr | ₹20 Cr | ₹20 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹8.26 Cr | ₹6.46 Cr | ₹5.41 Cr | ₹4.20 Cr | ₹6.23 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹19 Cr | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹14 Cr |
General and Administration Expenses | ₹22 Cr | ₹16 Cr | ₹13 Cr | ₹9.54 Cr | ₹7.91 Cr |
Rent , Rates & Taxes | ₹0.10 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.16 Cr |
Insurance | ₹0.55 Cr | ₹0.60 Cr | ₹0.53 Cr | ₹0.48 Cr | ₹0.24 Cr |
Printing and stationery | ₹0.11 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.05 Cr |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | ₹0.49 Cr | ₹0.59 Cr | ₹0.22 Cr | ₹0.11 Cr | ₹1.11 Cr |
Other Administration | ₹21 Cr | ₹15 Cr | ₹12 Cr | ₹8.74 Cr | ₹6.35 Cr |
Selling and Distribution Expenses | ₹1.08 Cr | ₹1.04 Cr | ₹1.05 Cr | ₹1.05 Cr | ₹0.87 Cr |
Advertisement & Sales Promotion | ₹1.08 Cr | ₹1.04 Cr | ₹1.05 Cr | ₹1.05 Cr | ₹0.87 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹11 Cr | ₹9.61 Cr | ₹7.19 Cr | ₹6.41 Cr | ₹5.46 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.99 Cr | ₹0.85 Cr | - | ₹0.02 Cr | ₹0.01 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹9.81 Cr | ₹8.76 Cr | ₹7.19 Cr | ₹6.39 Cr | ₹5.45 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,232 Cr | ₹1,236 Cr | ₹983 Cr | ₹851 Cr | ₹673 Cr |
Operating Profit (Excl OI) | ₹187 Cr | ₹186 Cr | ₹155 Cr | ₹136 Cr | ₹100 Cr |
Other Income | ₹15 Cr | ₹13 Cr | ₹9.66 Cr | ₹8.62 Cr | ₹13 Cr |
Interest Received | ₹13 Cr | ₹11 Cr | ₹7.88 Cr | ₹7.66 Cr | ₹6.67 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.19 Cr | - | - |
Profits on sale of Investments | ₹2.04 Cr | ₹1.45 Cr | ₹1.32 Cr | ₹0.71 Cr | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.20 Cr | ₹0.30 Cr | ₹0.27 Cr | ₹0.25 Cr | ₹6.16 Cr |
Operating Profit | ₹203 Cr | ₹198 Cr | ₹165 Cr | ₹144 Cr | ₹113 Cr |
Interest | ₹0.25 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.00 Cr | ₹0.01 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - | ₹0.00 Cr |
Other Interest | ₹0.25 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.00 Cr | ₹0.01 Cr |
PBDT | ₹202 Cr | ₹198 Cr | ₹165 Cr | ₹144 Cr | ₹113 Cr |
Depreciation | ₹17 Cr | ₹19 Cr | ₹18 Cr | ₹20 Cr | ₹20 Cr |
Profit Before Taxation & Exceptional Items | ₹185 Cr | ₹180 Cr | ₹147 Cr | ₹124 Cr | ₹93 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹185 Cr | ₹180 Cr | ₹147 Cr | ₹124 Cr | ₹93 Cr |
Provision for Tax | ₹47 Cr | ₹46 Cr | ₹37 Cr | ₹32 Cr | ₹22 Cr |
Current Income Tax | ₹48 Cr | ₹47 Cr | ₹38 Cr | ₹36 Cr | ₹25 Cr |
Deferred Tax | ₹-1.35 Cr | ₹-1.37 Cr | ₹-0.50 Cr | ₹-4.01 Cr | ₹-2.64 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹138 Cr | ₹134 Cr | ₹109 Cr | ₹93 Cr | ₹71 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹240 Cr | ₹203 Cr | ₹178 Cr | ₹134 Cr | ₹136 Cr |
Appropriations | ₹378 Cr | ₹337 Cr | ₹287 Cr | ₹226 Cr | ₹207 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹112 Cr | ₹97 Cr | ₹84 Cr | ₹49 Cr | ₹73 Cr |
Equity Dividend % | ₹950.00 | ₹920.00 | ₹800.00 | ₹690.00 | ₹400.00 |
Earnings Per Share | ₹113.50 | ₹110.01 | ₹90.15 | ₹76.24 | ₹58.56 |
Adjusted EPS | ₹113.50 | ₹110.01 | ₹90.15 | ₹76.24 | ₹58.56 |
Compare Income Statement of peers of SWARAJ ENGINES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SWARAJ ENGINES | ₹3,987.5 Cr | 7.2% | 4.7% | 53.7% | Stock Analytics | |
CUMMINS INDIA | ₹77,586.9 Cr | 2.2% | -13% | 27.3% | Stock Analytics | |
GREAVES COTTON | ₹6,168.9 Cr | 4.8% | -4.7% | 62.5% | Stock Analytics |
SWARAJ ENGINES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SWARAJ ENGINES | 7.2% |
4.7% |
53.7% |
SENSEX | 2.8% |
-3.1% |
9% |
You may also like the below Video Courses