TBO TEK
|
TBO TEK Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹1,393 Cr | ₹1,065 Cr | ₹483 Cr | ₹142 Cr | ₹571 Cr |
Sales | - | - | ₹437 Cr | ₹125 Cr | ₹512 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1,281 Cr | ₹983 Cr | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹112 Cr | ₹82 Cr | ₹46 Cr | ₹17 Cr | ₹58 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹1,393 Cr | ₹1,065 Cr | ₹483 Cr | ₹142 Cr | ₹571 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | - | - | - | - | - |
Raw Material Consumed | - | - | - | - | - |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.31 Cr | ₹1.15 Cr | ₹0.61 Cr | ₹0.49 Cr | ₹0.68 Cr |
Electricity & Power | ₹1.31 Cr | ₹1.15 Cr | ₹0.61 Cr | ₹0.49 Cr | ₹0.68 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹277 Cr | ₹228 Cr | ₹133 Cr | ₹60 Cr | ₹101 Cr |
Salaries, Wages & Bonus | ₹269 Cr | ₹208 Cr | ₹127 Cr | ₹58 Cr | ₹94 Cr |
Contributions to EPF & Pension Funds | ₹9.34 Cr | ₹7.52 Cr | ₹4.00 Cr | ₹2.24 Cr | ₹3.75 Cr |
Workmen and Staff Welfare Expenses | ₹13 Cr | ₹4.27 Cr | ₹1.29 Cr | ₹1.36 Cr | ₹3.01 Cr |
Other Employees Cost | ₹-14 Cr | ₹8.45 Cr | ₹0.93 Cr | ₹-2.06 Cr | ₹-0.57 Cr |
Operating Expenses | ₹471 Cr | ₹332 Cr | ₹197 Cr | ₹36 Cr | ₹250 Cr |
Sub-contracted / Out sourced services | - | - | ₹38 Cr | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹471 Cr | ₹332 Cr | ₹159 Cr | ₹36 Cr | ₹250 Cr |
General and Administration Expenses | ₹326 Cr | ₹257 Cr | ₹100 Cr | ₹55 Cr | ₹102 Cr |
Rent , Rates & Taxes | ₹10 Cr | ₹9.92 Cr | ₹3.93 Cr | ₹2.32 Cr | ₹3.83 Cr |
Insurance | ₹8.55 Cr | ₹6.72 Cr | ₹3.26 Cr | ₹2.31 Cr | ₹5.22 Cr |
Printing and stationery | - | - | ₹1.94 Cr | - | - |
Professional and legal fees | ₹36 Cr | ₹24 Cr | ₹14 Cr | ₹10 Cr | ₹7.74 Cr |
Traveling and conveyance | ₹21 Cr | ₹18 Cr | ₹5.69 Cr | ₹1.06 Cr | ₹9.96 Cr |
Other Administration | ₹249 Cr | ₹198 Cr | ₹71 Cr | ₹39 Cr | ₹75 Cr |
Selling and Distribution Expenses | ₹30 Cr | ₹29 Cr | ₹5.30 Cr | ₹1.41 Cr | ₹13 Cr |
Advertisement & Sales Promotion | ₹30 Cr | ₹29 Cr | ₹5.30 Cr | ₹1.41 Cr | ₹13 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹17 Cr | ₹18 Cr | ₹13 Cr | ₹12 Cr | ₹20 Cr |
Bad debts /advances written off | ₹0.01 Cr | - | - | ₹0.49 Cr | ₹1.89 Cr |
Provision for doubtful debts | ₹0.70 Cr | - | ₹0.80 Cr | ₹0.26 Cr | ₹0.64 Cr |
Losson disposal of fixed assets(net) | ₹0.00 Cr | - | ₹3.94 Cr | - | - |
Losson foreign exchange fluctuations | ₹5.62 Cr | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹11 Cr | ₹18 Cr | ₹8.11 Cr | ₹11 Cr | ₹17 Cr |
Less: Expenses Capitalised | - | - | ₹0.09 Cr | ₹0.61 Cr | ₹1.15 Cr |
Total Expenditure | ₹1,122 Cr | ₹866 Cr | ₹448 Cr | ₹163 Cr | ₹484 Cr |
Operating Profit (Excl OI) | ₹271 Cr | ₹198 Cr | ₹35 Cr | ₹-21 Cr | ₹87 Cr |
Other Income | ₹28 Cr | ₹21 Cr | ₹29 Cr | ₹35 Cr | ₹18 Cr |
Interest Received | ₹12 Cr | ₹6.80 Cr | ₹6.53 Cr | ₹8.66 Cr | ₹3.94 Cr |
Dividend Received | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr |
Profit on sale of Fixed Assets | - | ₹0.03 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.00 Cr |
Profits on sale of Investments | ₹3.56 Cr | - | - | - | ₹0.76 Cr |
Provision Written Back | ₹12 Cr | ₹5.30 Cr | ₹12 Cr | ₹23 Cr | ₹7.70 Cr |
Foreign Exchange Gains | - | ₹4.76 Cr | ₹9.60 Cr | ₹2.46 Cr | ₹3.93 Cr |
Others | ₹0.94 Cr | ₹4.28 Cr | ₹0.82 Cr | ₹0.98 Cr | ₹1.22 Cr |
Operating Profit | ₹299 Cr | ₹219 Cr | ₹64 Cr | ₹13 Cr | ₹105 Cr |
Interest | ₹19 Cr | ₹14 Cr | ₹6.64 Cr | ₹2.47 Cr | ₹4.79 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.16 Cr | ₹0.13 Cr | - | ₹0.88 Cr | ₹1.52 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹8.44 Cr | ₹7.07 Cr | ₹3.10 Cr | ₹1.27 Cr | ₹2.32 Cr |
Other Interest | ₹9.49 Cr | ₹7.04 Cr | ₹3.54 Cr | ₹0.32 Cr | ₹0.96 Cr |
PBDT | ₹280 Cr | ₹205 Cr | ₹57 Cr | ₹11 Cr | ₹100 Cr |
Depreciation | ₹46 Cr | ₹34 Cr | ₹16 Cr | ₹11 Cr | ₹12 Cr |
Profit Before Taxation & Exceptional Items | ₹234 Cr | ₹171 Cr | ₹41 Cr | ₹-0.26 Cr | ₹88 Cr |
Exceptional Income / Expenses | ₹-7.20 Cr | ₹2.89 Cr | ₹7.85 Cr | ₹-29 Cr | - |
Profit Before Tax | ₹227 Cr | ₹174 Cr | ₹46 Cr | ₹-30 Cr | ₹88 Cr |
Provision for Tax | ₹26 Cr | ₹26 Cr | ₹12 Cr | ₹4.61 Cr | ₹15 Cr |
Current Income Tax | ₹26 Cr | ₹30 Cr | ₹15 Cr | ₹5.58 Cr | ₹13 Cr |
Deferred Tax | ₹0.01 Cr | ₹-4.84 Cr | ₹-3.04 Cr | ₹-1.62 Cr | ₹2.01 Cr |
Other taxes | - | ₹0.26 Cr | ₹0.06 Cr | ₹0.65 Cr | - |
Profit After Tax | ₹201 Cr | ₹148 Cr | ₹34 Cr | ₹-34 Cr | ₹73 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹1.57 Cr | ₹-4.24 Cr | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹202 Cr | ₹144 Cr | ₹34 Cr | ₹-34 Cr | ₹73 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹270 Cr | ₹171 Cr | ₹138 Cr | ₹172 Cr | ₹95 Cr |
Appropriations | ₹472 Cr | ₹316 Cr | ₹172 Cr | ₹138 Cr | ₹168 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹5.06 Cr | ₹46 Cr | ₹0.41 Cr | ₹-0.36 Cr | ₹-3.70 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹19.39 | ₹13.84 | ₹3.23 | ₹-180.18 | ₹384.84 |
Adjusted EPS | ₹19.39 | ₹13.84 | ₹3.23 | ₹-3.28 | ₹7.00 |
Compare Income Statement of peers of TBO TEK
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TBO TEK | ₹16,235.2 Cr | -3.8% | -5.9% | NA | Stock Analytics | |
INDIAN RAILWAY CATERING AND TOURISM CORPORATION | ₹58,452.0 Cr | 0.7% | -7.2% | -20.6% | Stock Analytics | |
THOMAS COOK (INDIA) | ₹6,230.2 Cr | 5.8% | -12.6% | -19.2% | Stock Analytics | |
LE TRAVENUES TECHNOLOGY | ₹5,477.2 Cr | -3.7% | 2% | NA | Stock Analytics | |
EASY TRIP PLANNERS | ₹4,334.4 Cr | 3.4% | -15.8% | -48.8% | Stock Analytics | |
YATRA ONLINE | ₹1,216.7 Cr | -3.4% | -25.3% | -55.5% | Stock Analytics |
TBO TEK Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TBO TEK | -3.8% |
-5.9% |
|
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses