SYNERGY GREEN INDUSTRIES
|
SYNERGY GREEN INDUSTRIES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹326 Cr | ₹290 Cr | ₹284 Cr | ₹199 Cr | ₹208 Cr |
Sales | ₹325 Cr | ₹288 Cr | ₹282 Cr | ₹195 Cr | ₹206 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.03 Cr | ₹0.19 Cr | ₹0.15 Cr | ₹0.03 Cr | ₹0.07 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.60 Cr | ₹1.66 Cr | ₹1.19 Cr | ₹4.06 Cr | ₹1.59 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹326 Cr | ₹290 Cr | ₹284 Cr | ₹199 Cr | ₹208 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹3.65 Cr | ₹-6.80 Cr | ₹-4.65 Cr | ₹-5.43 Cr | ₹5.40 Cr |
Raw Material Consumed | ₹132 Cr | ₹132 Cr | ₹128 Cr | ₹77 Cr | ₹73 Cr |
Opening Raw Materials | ₹8.82 Cr | ₹14 Cr | ₹11 Cr | ₹9.66 Cr | ₹6.84 Cr |
Purchases Raw Materials | ₹130 Cr | ₹127 Cr | ₹131 Cr | ₹78 Cr | ₹76 Cr |
Closing Raw Materials | ₹6.77 Cr | ₹8.82 Cr | ₹14 Cr | ₹11 Cr | ₹9.66 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹26 Cr | ₹24 Cr | ₹25 Cr | ₹20 Cr | ₹19 Cr |
Electricity & Power | ₹26 Cr | ₹24 Cr | ₹25 Cr | ₹20 Cr | ₹19 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹28 Cr | ₹24 Cr | ₹23 Cr | ₹21 Cr | ₹19 Cr |
Salaries, Wages & Bonus | ₹26 Cr | ₹23 Cr | ₹22 Cr | ₹19 Cr | ₹18 Cr |
Contributions to EPF & Pension Funds | ₹0.58 Cr | ₹0.55 Cr | ₹0.51 Cr | ₹0.49 Cr | ₹0.47 Cr |
Workmen and Staff Welfare Expenses | ₹0.80 Cr | ₹0.70 Cr | ₹0.66 Cr | ₹0.43 Cr | ₹0.59 Cr |
Other Employees Cost | ₹0.29 Cr | ₹0.25 Cr | ₹0.18 Cr | ₹0.15 Cr | ₹0.18 Cr |
Other Manufacturing Expenses | ₹79 Cr | ₹73 Cr | ₹73 Cr | ₹51 Cr | ₹56 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹34 Cr | ₹27 Cr | ₹35 Cr | ₹24 Cr | ₹26 Cr |
Repairs and Maintenance | ₹1.05 Cr | ₹0.77 Cr | ₹0.87 Cr | ₹0.99 Cr | ₹1.28 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹44 Cr | ₹45 Cr | ₹37 Cr | ₹25 Cr | ₹29 Cr |
General and Administration Expenses | ₹3.52 Cr | ₹2.92 Cr | ₹2.49 Cr | ₹2.52 Cr | ₹3.39 Cr |
Rent , Rates & Taxes | ₹1.27 Cr | ₹1.25 Cr | ₹1.07 Cr | ₹0.98 Cr | ₹1.22 Cr |
Insurance | ₹0.23 Cr | ₹0.26 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.13 Cr |
Printing and stationery | ₹0.07 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr |
Professional and legal fees | ₹0.46 Cr | ₹0.34 Cr | ₹0.33 Cr | ₹0.53 Cr | ₹0.52 Cr |
Traveling and conveyance | ₹0.87 Cr | ₹0.55 Cr | ₹0.32 Cr | ₹0.26 Cr | ₹0.73 Cr |
Other Administration | ₹0.62 Cr | ₹0.49 Cr | ₹0.54 Cr | ₹0.53 Cr | ₹0.78 Cr |
Selling and Distribution Expenses | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹8.64 Cr | ₹8.07 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹8.29 Cr | ₹8.03 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | ₹0.02 Cr | ₹0.35 Cr | ₹0.04 Cr |
Miscellaneous Expenses | ₹2.15 Cr | ₹1.13 Cr | ₹1.33 Cr | ₹0.49 Cr | ₹0.33 Cr |
Bad debts /advances written off | ₹1.69 Cr | - | - | - | - |
Provision for doubtful debts | ₹0.02 Cr | ₹0.18 Cr | - | ₹0.09 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.45 Cr | ₹0.95 Cr | ₹1.33 Cr | ₹0.40 Cr | ₹0.33 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹287 Cr | ₹264 Cr | ₹260 Cr | ₹175 Cr | ₹185 Cr |
Operating Profit (Excl OI) | ₹39 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr | ₹22 Cr |
Other Income | ₹1.82 Cr | ₹0.71 Cr | ₹1.14 Cr | ₹0.86 Cr | ₹0.66 Cr |
Interest Received | ₹0.37 Cr | ₹0.27 Cr | ₹0.27 Cr | - | ₹0.18 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.08 Cr | ₹0.10 Cr | ₹0.31 Cr | ₹0.04 Cr | ₹0.10 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.88 Cr | - | - | - | - |
Foreign Exchange Gains | ₹0.41 Cr | ₹0.34 Cr | ₹0.56 Cr | ₹0.73 Cr | ₹0.38 Cr |
Others | ₹0.08 Cr | - | - | ₹0.09 Cr | - |
Operating Profit | ₹41 Cr | ₹27 Cr | ₹25 Cr | ₹25 Cr | ₹23 Cr |
Interest | ₹13 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹9.52 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹11 Cr | ₹11 Cr | ₹9.32 Cr | ₹8.68 Cr | ₹8.61 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.78 Cr | ₹1.70 Cr | ₹1.11 Cr | ₹1.69 Cr | ₹0.92 Cr |
Other Interest | ₹1.07 Cr | ₹1.07 Cr | ₹1.07 Cr | ₹1.07 Cr | - |
PBDT | ₹28 Cr | ₹13 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
Depreciation | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹8.51 Cr | ₹7.37 Cr |
Profit Before Taxation & Exceptional Items | ₹16 Cr | ₹0.69 Cr | ₹3.07 Cr | ₹5.25 Cr | ₹6.24 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹16 Cr | ₹0.69 Cr | ₹3.07 Cr | ₹5.25 Cr | ₹6.24 Cr |
Provision for Tax | ₹4.09 Cr | ₹-0.18 Cr | ₹1.64 Cr | ₹2.07 Cr | ₹2.91 Cr |
Current Income Tax | ₹3.60 Cr | - | - | - | - |
Deferred Tax | ₹0.50 Cr | ₹-0.18 Cr | ₹1.64 Cr | ₹3.12 Cr | ₹2.90 Cr |
Other taxes | - | - | - | ₹-1.04 Cr | ₹0.01 Cr |
Profit After Tax | ₹12 Cr | ₹0.87 Cr | ₹1.43 Cr | ₹3.18 Cr | ₹3.33 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-1.58 Cr | ₹-2.52 Cr | ₹-3.67 Cr | ₹-6.73 Cr | ₹-9.30 Cr |
Appropriations | ₹9.99 Cr | ₹-1.66 Cr | ₹-2.24 Cr | ₹-3.55 Cr | ₹-5.97 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.02 Cr | ₹-0.08 Cr | ₹0.28 Cr | ₹0.12 Cr | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹8.18 | ₹0.61 | ₹1.01 | ₹2.25 | ₹2.36 |
Adjusted EPS | ₹7.98 | ₹0.60 | ₹0.99 | ₹2.19 | ₹2.30 |
Compare Income Statement of peers of SYNERGY GREEN INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SYNERGY GREEN INDUSTRIES | ₹612.4 Cr | -4.8% | -14.5% | 13% | Stock Analytics | |
AIA ENGINEERING | ₹33,743.7 Cr | 0.9% | 6.4% | -5% | Stock Analytics | |
PTC INDUSTRIES | ₹21,603.1 Cr | -3.2% | 6.8% | 114.4% | Stock Analytics | |
KIRLOSKAR FERROUS INDUSTRIES | ₹9,278.3 Cr | -6.8% | -10.4% | -0.3% | Stock Analytics | |
ELECTROSTEEL CASTINGS | ₹7,269.9 Cr | -4.4% | -13.1% | -24% | Stock Analytics | |
ALICON CASTALLOY | ₹1,478.1 Cr | -2.2% | -8.1% | -6.9% | Stock Analytics |
SYNERGY GREEN INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SYNERGY GREEN INDUSTRIES | -4.8% |
-14.5% |
13% |
SENSEX | 0.1% |
-3.6% |
7.9% |
You may also like the below Video Courses