SWELECT ENERGY SYSTEMS
|
SWELECT ENERGY SYSTEMS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹622 Cr | ₹243 Cr | ₹246 Cr | ₹354 Cr | ₹253 Cr |
Sales | ₹506 Cr | ₹137 Cr | ₹116 Cr | ₹115 Cr | ₹125 Cr |
Job Work/ Contract Receipts | ₹3.54 Cr | ₹3.13 Cr | ₹3.21 Cr | ₹1.87 Cr | ₹0.15 Cr |
Processing Charges / Service Income | ₹0.25 Cr | - | ₹38 Cr | ₹39 Cr | ₹19 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹112 Cr | ₹103 Cr | ₹88 Cr | ₹198 Cr | ₹108 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹622 Cr | ₹243 Cr | ₹246 Cr | ₹354 Cr | ₹253 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹83 Cr | ₹-60 Cr | ₹80 Cr | ₹-76 Cr | ₹10 Cr |
Raw Material Consumed | ₹297 Cr | ₹141 Cr | ₹42 Cr | ₹246 Cr | ₹105 Cr |
Opening Raw Materials | ₹117 Cr | ₹84 Cr | ₹29 Cr | ₹27 Cr | ₹21 Cr |
Purchases Raw Materials | ₹305 Cr | ₹170 Cr | ₹90 Cr | ₹131 Cr | ₹97 Cr |
Closing Raw Materials | ₹142 Cr | ₹117 Cr | ₹84 Cr | ₹29 Cr | ₹27 Cr |
Other Direct Purchases / Brought in cost | ₹17 Cr | ₹3.57 Cr | ₹6.21 Cr | ₹117 Cr | ₹14 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹4.30 Cr | ₹1.90 Cr | ₹0.33 Cr | ₹8.38 Cr | ₹7.76 Cr |
Electricity & Power | ₹4.30 Cr | ₹1.90 Cr | ₹0.33 Cr | ₹8.38 Cr | ₹7.76 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹22 Cr | ₹18 Cr | ₹14 Cr | ₹24 Cr | ₹24 Cr |
Salaries, Wages & Bonus | ₹18 Cr | ₹15 Cr | ₹12 Cr | ₹23 Cr | ₹20 Cr |
Contributions to EPF & Pension Funds | ₹1.03 Cr | ₹0.92 Cr | ₹0.70 Cr | ₹1.42 Cr | ₹1.21 Cr |
Workmen and Staff Welfare Expenses | ₹2.73 Cr | ₹1.15 Cr | ₹0.61 Cr | ₹1.61 Cr | ₹1.95 Cr |
Other Employees Cost | ₹0.48 Cr | ₹0.33 Cr | ₹0.39 Cr | ₹-1.72 Cr | ₹0.64 Cr |
Other Manufacturing Expenses | ₹74 Cr | ₹31 Cr | ₹26 Cr | ₹39 Cr | ₹33 Cr |
Sub-contracted / Out sourced services | ₹56 Cr | ₹15 Cr | ₹16 Cr | ₹38 Cr | ₹25 Cr |
Processing Charges | ₹7.79 Cr | ₹10 Cr | ₹7.32 Cr | ₹4.57 Cr | ₹2.60 Cr |
Repairs and Maintenance | ₹9.03 Cr | ₹5.87 Cr | ₹2.93 Cr | ₹6.91 Cr | ₹5.34 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.84 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹-11 Cr | ₹0.09 Cr |
General and Administration Expenses | ₹24 Cr | ₹16 Cr | ₹12 Cr | ₹13 Cr | ₹11 Cr |
Rent , Rates & Taxes | ₹2.43 Cr | ₹1.79 Cr | ₹1.30 Cr | ₹1.76 Cr | ₹1.24 Cr |
Insurance | ₹1.13 Cr | ₹0.82 Cr | ₹1.28 Cr | ₹1.02 Cr | ₹0.78 Cr |
Printing and stationery | ₹0.27 Cr | ₹0.24 Cr | ₹0.19 Cr | ₹0.23 Cr | ₹0.18 Cr |
Professional and legal fees | ₹9.55 Cr | ₹5.15 Cr | ₹3.32 Cr | ₹3.58 Cr | ₹3.37 Cr |
Traveling and conveyance | ₹3.01 Cr | ₹2.73 Cr | ₹2.07 Cr | ₹2.05 Cr | ₹1.44 Cr |
Other Administration | ₹7.81 Cr | ₹5.65 Cr | ₹4.17 Cr | ₹4.63 Cr | ₹4.02 Cr |
Selling and Distribution Expenses | ₹8.87 Cr | ₹3.56 Cr | ₹2.30 Cr | ₹3.51 Cr | ₹2.71 Cr |
Advertisement & Sales Promotion | ₹4.68 Cr | ₹1.83 Cr | ₹0.85 Cr | ₹0.62 Cr | ₹0.57 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹4.19 Cr | ₹1.73 Cr | ₹1.45 Cr | ₹2.90 Cr | ₹2.14 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹12 Cr | ₹7.06 Cr | ₹7.45 Cr | ₹15 Cr | ₹8.05 Cr |
Bad debts /advances written off | - | - | - | - | ₹0.70 Cr |
Provision for doubtful debts | ₹1.50 Cr | ₹1.00 Cr | - | ₹4.44 Cr | ₹2.44 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.18 Cr |
Losson foreign exchange fluctuations | ₹2.73 Cr | ₹2.26 Cr | ₹4.64 Cr | ₹6.25 Cr | ₹1.55 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹7.89 Cr | ₹3.79 Cr | ₹2.81 Cr | ₹4.36 Cr | ₹3.18 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹525 Cr | ₹159 Cr | ₹184 Cr | ₹273 Cr | ₹202 Cr |
Operating Profit (Excl OI) | ₹97 Cr | ₹84 Cr | ₹62 Cr | ₹81 Cr | ₹50 Cr |
Other Income | ₹47 Cr | ₹37 Cr | ₹24 Cr | ₹21 Cr | ₹30 Cr |
Interest Received | ₹15 Cr | ₹13 Cr | ₹10 Cr | ₹7.74 Cr | ₹9.01 Cr |
Dividend Received | ₹0.34 Cr | - | ₹0.05 Cr | - | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹0.01 Cr | - | ₹0.01 Cr | ₹0.02 Cr | - |
Profits on sale of Investments | ₹27 Cr | ₹4.28 Cr | ₹5.47 Cr | ₹3.42 Cr | ₹14 Cr |
Provision Written Back | ₹3.59 Cr | ₹4.00 Cr | ₹1.31 Cr | ₹0.20 Cr | ₹0.49 Cr |
Foreign Exchange Gains | - | - | - | - | ₹3.06 Cr |
Others | ₹1.33 Cr | ₹15 Cr | ₹6.86 Cr | ₹9.37 Cr | ₹3.36 Cr |
Operating Profit | ₹144 Cr | ₹121 Cr | ₹86 Cr | ₹102 Cr | ₹80 Cr |
Interest | ₹57 Cr | ₹51 Cr | ₹30 Cr | ₹23 Cr | ₹18 Cr |
InterestonDebenture / Bonds | ₹2.57 Cr | - | - | - | - |
Interest on Term Loan | ₹50 Cr | ₹49 Cr | ₹28 Cr | ₹23 Cr | ₹17 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹4.32 Cr | ₹2.15 Cr | ₹1.25 Cr | ₹1.65 Cr | ₹1.25 Cr |
Other Interest | ₹0.32 Cr | ₹0.25 Cr | ₹0.12 Cr | ₹-2.11 Cr | - |
PBDT | ₹87 Cr | ₹70 Cr | ₹56 Cr | ₹79 Cr | ₹63 Cr |
Depreciation | ₹43 Cr | ₹42 Cr | ₹26 Cr | ₹28 Cr | ₹28 Cr |
Profit Before Taxation & Exceptional Items | ₹44 Cr | ₹28 Cr | ₹30 Cr | ₹51 Cr | ₹34 Cr |
Exceptional Income / Expenses | - | ₹32 Cr | - | - | ₹-6.91 Cr |
Profit Before Tax | ₹44 Cr | ₹60 Cr | ₹30 Cr | ₹51 Cr | ₹28 Cr |
Provision for Tax | ₹30 Cr | ₹6.72 Cr | ₹1.38 Cr | ₹3.09 Cr | ₹1.47 Cr |
Current Income Tax | ₹1.72 Cr | ₹2.19 Cr | ₹1.34 Cr | ₹2.39 Cr | ₹1.99 Cr |
Deferred Tax | ₹28 Cr | ₹4.53 Cr | ₹0.04 Cr | ₹0.70 Cr | ₹0.15 Cr |
Other taxes | - | - | - | - | ₹-0.67 Cr |
Profit After Tax | ₹14 Cr | ₹54 Cr | ₹29 Cr | ₹48 Cr | ₹26 Cr |
Extra items | - | ₹9.54 Cr | ₹-22 Cr | ₹-16 Cr | - |
Minority Interest | ₹-1.38 Cr | ₹-1.09 Cr | ₹-0.88 Cr | ₹-0.02 Cr | ₹0.05 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹13 Cr | ₹62 Cr | ₹5.55 Cr | ₹32 Cr | ₹26 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹547 Cr | ₹487 Cr | ₹488 Cr | ₹459 Cr | ₹434 Cr |
Appropriations | ₹560 Cr | ₹549 Cr | ₹493 Cr | ₹492 Cr | ₹460 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹6.06 Cr | ₹1.82 Cr | ₹4.31 Cr | ₹4.19 Cr | ₹1.04 Cr |
Equity Dividend % | ₹30.00 | ₹40.00 | ₹12.00 | ₹30.00 | ₹30.00 |
Earnings Per Share | ₹8.31 | ₹40.88 | ₹3.66 | ₹21.38 | ₹17.21 |
Adjusted EPS | ₹8.31 | ₹40.88 | ₹3.66 | ₹21.38 | ₹17.21 |
Compare Income Statement of peers of SWELECT ENERGY SYSTEMS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SWELECT ENERGY SYSTEMS | ₹1,285.7 Cr | 13.3% | 27.6% | -27.9% | Stock Analytics | |
KAYNES TECHNOLOGY INDIA | ₹47,786.7 Cr | 0.3% | 17.5% | 53.8% | Stock Analytics | |
PREMIER ENERGIES | ₹47,607.4 Cr | 5.2% | 5.2% | -3.9% | Stock Analytics | |
SYRMA SGS TECHNOLOGY | ₹15,460.7 Cr | -6.5% | 15.6% | 96.9% | Stock Analytics | |
AVALON TECHNOLOGIES | ₹6,400.5 Cr | 2.2% | 9.9% | 84.9% | Stock Analytics | |
WEBSOL ENERGY SYSTEM | ₹5,428.6 Cr | -1.4% | -8.4% | 22.8% | Stock Analytics |
SWELECT ENERGY SYSTEMS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SWELECT ENERGY SYSTEMS | 13.3% |
27.6% |
-27.9% |
SENSEX | 1.2% |
1.9% |
-0.2% |
You may also like the below Video Courses