SYRMA SGS TECHNOLOGY
|
SYRMA SGS TECHNOLOGY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,048 Cr | ₹1,020 Cr | ₹438 Cr | ₹397 Cr | ₹397 Cr |
Sales | ₹1,988 Cr | ₹1,000 Cr | ₹428 Cr | ₹366 Cr | ₹366 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹22 Cr | ₹13 Cr | ₹1.82 Cr | ₹1.94 Cr | ₹1.94 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹39 Cr | ₹6.44 Cr | ₹8.96 Cr | ₹29 Cr | ₹29 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,048 Cr | ₹1,020 Cr | ₹438 Cr | ₹397 Cr | ₹397 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-35 Cr | ₹-19 Cr | ₹1.89 Cr | ₹2.76 Cr | ₹2.76 Cr |
Raw Material Consumed | ₹1,576 Cr | ₹738 Cr | ₹280 Cr | ₹225 Cr | ₹225 Cr |
Opening Raw Materials | ₹205 Cr | ₹53 Cr | ₹43 Cr | ₹36 Cr | ₹36 Cr |
Purchases Raw Materials | ₹1,813 Cr | ₹888 Cr | ₹287 Cr | ₹229 Cr | ₹229 Cr |
Closing Raw Materials | ₹458 Cr | ₹205 Cr | ₹53 Cr | ₹43 Cr | ₹43 Cr |
Other Direct Purchases / Brought in cost | ₹16 Cr | ₹2.08 Cr | ₹3.81 Cr | ₹2.69 Cr | ₹2.69 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹13 Cr | ₹7.17 Cr | ₹3.99 Cr | ₹5.15 Cr | ₹5.15 Cr |
Electricity & Power | ₹13 Cr | ₹7.17 Cr | ₹3.99 Cr | ₹5.15 Cr | ₹5.15 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹94 Cr | ₹55 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr |
Salaries, Wages & Bonus | ₹76 Cr | ₹42 Cr | ₹22 Cr | ₹20 Cr | ₹20 Cr |
Contributions to EPF & Pension Funds | ₹4.67 Cr | ₹3.10 Cr | ₹1.89 Cr | ₹1.59 Cr | ₹1.59 Cr |
Workmen and Staff Welfare Expenses | ₹5.10 Cr | ₹4.42 Cr | ₹1.52 Cr | ₹1.33 Cr | ₹1.33 Cr |
Other Employees Cost | ₹8.63 Cr | ₹5.11 Cr | ₹1.10 Cr | ₹0.69 Cr | ₹0.69 Cr |
Other Manufacturing Expenses | ₹138 Cr | ₹91 Cr | ₹52 Cr | ₹49 Cr | ₹49 Cr |
Sub-contracted / Out sourced services | - | - | ₹6.98 Cr | ₹6.98 Cr | ₹6.98 Cr |
Processing Charges | ₹110 Cr | ₹63 Cr | ₹30 Cr | ₹31 Cr | ₹31 Cr |
Repairs and Maintenance | ₹15 Cr | ₹7.27 Cr | ₹4.01 Cr | ₹3.09 Cr | ₹3.09 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹12 Cr | ₹21 Cr | ₹12 Cr | ₹8.21 Cr | ₹8.21 Cr |
General and Administration Expenses | ₹50 Cr | ₹35 Cr | ₹16 Cr | ₹12 Cr | ₹12 Cr |
Rent , Rates & Taxes | ₹3.57 Cr | ₹4.30 Cr | ₹0.98 Cr | ₹0.70 Cr | ₹0.70 Cr |
Insurance | ₹3.55 Cr | ₹2.49 Cr | ₹1.12 Cr | ₹0.93 Cr | ₹0.93 Cr |
Printing and stationery | ₹1.21 Cr | ₹0.68 Cr | ₹0.26 Cr | ₹0.38 Cr | ₹0.38 Cr |
Professional and legal fees | ₹12 Cr | ₹12 Cr | ₹8.00 Cr | ₹4.11 Cr | ₹4.11 Cr |
Traveling and conveyance | ₹13 Cr | ₹5.16 Cr | ₹0.83 Cr | ₹2.05 Cr | ₹2.05 Cr |
Other Administration | ₹16 Cr | ₹9.60 Cr | ₹4.93 Cr | ₹4.24 Cr | ₹4.24 Cr |
Selling and Distribution Expenses | ₹14 Cr | ₹14 Cr | ₹9.12 Cr | ₹9.35 Cr | ₹9.35 Cr |
Advertisement & Sales Promotion | ₹7.94 Cr | ₹8.44 Cr | ₹7.74 Cr | ₹8.38 Cr | ₹8.38 Cr |
Sales Commissions & Incentives | - | ₹0.68 Cr | - | - | - |
Freight and Forwarding | ₹6.55 Cr | ₹4.88 Cr | ₹1.37 Cr | ₹0.97 Cr | ₹0.97 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹11 Cr | ₹4.53 Cr | ₹1.80 Cr | ₹1.40 Cr | ₹1.40 Cr |
Bad debts /advances written off | ₹1.53 Cr | ₹0.84 Cr | - | - | - |
Provision for doubtful debts | ₹1.78 Cr | ₹0.83 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹0.07 Cr | ₹0.03 Cr | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | ₹0.87 Cr | - | - |
Other Miscellaneous Expenses | ₹7.14 Cr | ₹2.82 Cr | ₹0.92 Cr | ₹1.40 Cr | ₹1.40 Cr |
Less: Expenses Capitalised | ₹3.70 Cr | ₹1.76 Cr | ₹1.35 Cr | ₹0.58 Cr | ₹0.58 Cr |
Total Expenditure | ₹1,857 Cr | ₹923 Cr | ₹390 Cr | ₹328 Cr | ₹328 Cr |
Operating Profit (Excl OI) | ₹191 Cr | ₹97 Cr | ₹48 Cr | ₹69 Cr | ₹69 Cr |
Other Income | ₹44 Cr | ₹12 Cr | ₹6.18 Cr | ₹7.81 Cr | ₹7.81 Cr |
Interest Received | ₹32 Cr | ₹1.59 Cr | ₹0.92 Cr | ₹0.40 Cr | ₹0.40 Cr |
Dividend Received | ₹0.13 Cr | ₹0.08 Cr | - | - | - |
Profit on sale of Fixed Assets | ₹0.02 Cr | - | - | ₹0.13 Cr | ₹0.13 Cr |
Profits on sale of Investments | - | ₹0.22 Cr | - | - | - |
Provision Written Back | ₹0.99 Cr | ₹1.12 Cr | ₹0.19 Cr | ₹0.76 Cr | ₹0.76 Cr |
Foreign Exchange Gains | ₹7.20 Cr | ₹7.32 Cr | ₹4.89 Cr | ₹5.71 Cr | ₹5.71 Cr |
Others | ₹3.72 Cr | ₹2.06 Cr | ₹0.17 Cr | ₹0.82 Cr | ₹0.82 Cr |
Operating Profit | ₹236 Cr | ₹109 Cr | ₹54 Cr | ₹77 Cr | ₹77 Cr |
Interest | ₹26 Cr | ₹8.59 Cr | ₹6.00 Cr | ₹9.63 Cr | ₹9.63 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹18 Cr | ₹4.04 Cr | ₹2.51 Cr | ₹4.72 Cr | ₹4.72 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹5.26 Cr | ₹3.39 Cr | ₹2.63 Cr | ₹3.31 Cr | ₹3.31 Cr |
Other Interest | ₹2.29 Cr | ₹1.15 Cr | ₹0.86 Cr | ₹1.60 Cr | ₹1.60 Cr |
PBDT | ₹210 Cr | ₹100 Cr | ₹48 Cr | ₹68 Cr | ₹68 Cr |
Depreciation | ₹31 Cr | ₹19 Cr | ₹12 Cr | ₹9.70 Cr | ₹9.70 Cr |
Profit Before Taxation & Exceptional Items | ₹179 Cr | ₹81 Cr | ₹36 Cr | ₹58 Cr | ₹58 Cr |
Exceptional Income / Expenses | - | - | - | ₹-5.60 Cr | ₹-5.60 Cr |
Profit Before Tax | ₹179 Cr | ₹81 Cr | ₹36 Cr | ₹52 Cr | ₹52 Cr |
Provision for Tax | ₹56 Cr | ₹27 Cr | ₹7.72 Cr | ₹8.35 Cr | ₹8.35 Cr |
Current Income Tax | ₹49 Cr | ₹27 Cr | ₹9.63 Cr | ₹9.65 Cr | ₹9.65 Cr |
Deferred Tax | ₹6.81 Cr | ₹-0.22 Cr | ₹-2.29 Cr | ₹-1.46 Cr | ₹-1.46 Cr |
Other taxes | ₹0.11 Cr | - | ₹0.38 Cr | ₹0.16 Cr | ₹0.16 Cr |
Profit After Tax | ₹123 Cr | ₹54 Cr | ₹29 Cr | ₹44 Cr | ₹44 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-3.76 Cr | ₹-1.14 Cr | - | - | - |
Share of Associate | ₹-0.03 Cr | ₹2.53 Cr | ₹3.40 Cr | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹119 Cr | ₹56 Cr | ₹32 Cr | ₹44 Cr | ₹44 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹146 Cr | ₹88 Cr | ₹65 Cr | ₹35 Cr | ₹35 Cr |
Appropriations | ₹266 Cr | ₹144 Cr | ₹97 Cr | ₹79 Cr | ₹79 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-19 Cr | ₹-2.25 Cr | ₹8.10 Cr | ₹15 Cr | ₹15 Cr |
Equity Dividend % | ₹15.00 | - | - | - | - |
Earnings Per Share | ₹6.75 | ₹4.04 | ₹428.03 | ₹625.07 | ₹625.07 |
Adjusted EPS | ₹6.75 | ₹4.04 | ₹4.24 | ₹6.19 | ₹6.19 |
Compare Income Statement of peers of SYRMA SGS TECHNOLOGY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SYRMA SGS TECHNOLOGY | ₹10,332.0 Cr | 5.2% | 48.4% | -0% | Stock Analytics | |
KAYNES TECHNOLOGY INDIA | ₹37,366.3 Cr | 1.7% | 11.3% | 140.4% | Stock Analytics | |
AVALON TECHNOLOGIES | ₹6,211.0 Cr | 4% | 53.8% | 90.3% | Stock Analytics | |
DCX SYSTEMS | ₹3,739.2 Cr | 4.1% | 12.7% | -10.2% | Stock Analytics | |
APOLLO MICRO SYSTEMS | ₹2,948.4 Cr | 3.4% | -6.7% | -28.6% | Stock Analytics | |
IKIO LIGHTING | ₹2,049.5 Cr | 4.9% | -0.3% | -25.6% | Stock Analytics |
SYRMA SGS TECHNOLOGY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SYRMA SGS TECHNOLOGY | 5.2% |
48.4% |
-0% |
SENSEX | 2.5% |
-0.5% |
19.7% |
You may also like the below Video Courses