TD POWER SYSTEMS
|
TD POWER SYSTEMS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,156 Cr | ₹1,017 Cr | ₹905 Cr | ₹715 Cr | ₹596 Cr |
Sales | ₹896 Cr | ₹768 Cr | ₹675 Cr | ₹468 Cr | ₹440 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹36 Cr | ₹24 Cr | ₹16 Cr | ₹8.00 Cr | ₹7.77 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹224 Cr | ₹224 Cr | ₹214 Cr | ₹238 Cr | ₹149 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,001 Cr | ₹872 Cr | ₹797 Cr | ₹594 Cr | ₹515 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-18 Cr | ₹20 Cr | ₹9.45 Cr | ₹-42 Cr | ₹-30 Cr |
Raw Material Consumed | ₹666 Cr | ₹568 Cr | ₹557 Cr | ₹435 Cr | ₹386 Cr |
Opening Raw Materials | ₹92 Cr | ₹86 Cr | ₹54 Cr | ₹52 Cr | ₹51 Cr |
Purchases Raw Materials | ₹696 Cr | ₹567 Cr | ₹581 Cr | ₹425 Cr | ₹369 Cr |
Closing Raw Materials | ₹128 Cr | ₹92 Cr | ₹86 Cr | ₹54 Cr | ₹52 Cr |
Other Direct Purchases / Brought in cost | ₹5.61 Cr | ₹7.53 Cr | ₹8.44 Cr | ₹12 Cr | ₹18 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹11 Cr | ₹8.49 Cr | ₹8.29 Cr | ₹7.12 Cr | ₹7.19 Cr |
Electricity & Power | ₹11 Cr | ₹8.49 Cr | ₹8.29 Cr | ₹7.12 Cr | ₹7.19 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹100 Cr | ₹84 Cr | ₹76 Cr | ₹75 Cr | ₹71 Cr |
Salaries, Wages & Bonus | ₹74 Cr | ₹64 Cr | ₹57 Cr | ₹57 Cr | ₹53 Cr |
Contributions to EPF & Pension Funds | ₹7.64 Cr | ₹6.06 Cr | ₹4.42 Cr | ₹3.78 Cr | ₹4.32 Cr |
Workmen and Staff Welfare Expenses | ₹17 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
Other Employees Cost | ₹0.36 Cr | ₹0.33 Cr | ₹1.34 Cr | ₹3.04 Cr | ₹2.81 Cr |
Other Manufacturing Expenses | ₹22 Cr | ₹12 Cr | ₹10 Cr | ₹8.10 Cr | ₹9.73 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹8.31 Cr | ₹6.53 Cr | ₹3.81 Cr | ₹3.33 Cr | ₹3.27 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹14 Cr | ₹5.39 Cr | ₹6.23 Cr | ₹4.78 Cr | ₹6.47 Cr |
General and Administration Expenses | ₹38 Cr | ₹33 Cr | ₹24 Cr | ₹22 Cr | ₹22 Cr |
Rent , Rates & Taxes | ₹1.87 Cr | ₹1.84 Cr | ₹1.46 Cr | ₹2.70 Cr | ₹1.68 Cr |
Insurance | ₹1.47 Cr | ₹1.36 Cr | ₹1.21 Cr | ₹0.98 Cr | ₹0.68 Cr |
Printing and stationery | ₹0.63 Cr | ₹0.56 Cr | ₹0.52 Cr | ₹0.39 Cr | ₹0.43 Cr |
Professional and legal fees | ₹7.60 Cr | ₹6.32 Cr | ₹4.37 Cr | ₹3.55 Cr | ₹4.01 Cr |
Traveling and conveyance | ₹14 Cr | ₹12 Cr | ₹8.27 Cr | ₹7.17 Cr | ₹11 Cr |
Other Administration | ₹12 Cr | ₹11 Cr | ₹8.43 Cr | ₹7.16 Cr | ₹4.49 Cr |
Selling and Distribution Expenses | ₹9.67 Cr | ₹12 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr |
Advertisement & Sales Promotion | ₹0.86 Cr | ₹1.52 Cr | ₹1.30 Cr | ₹0.26 Cr | ₹0.21 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹8.81 Cr | ₹10 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1.74 Cr | ₹1.61 Cr | ₹0.71 Cr | ₹3.95 Cr | ₹0.23 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | ₹1.15 Cr | - |
Losson disposal of fixed assets(net) | ₹0.03 Cr | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | ₹1.70 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.71 Cr | ₹1.61 Cr | ₹0.71 Cr | ₹1.09 Cr | ₹0.23 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹830 Cr | ₹739 Cr | ₹701 Cr | ₹523 Cr | ₹477 Cr |
Operating Profit (Excl OI) | ₹171 Cr | ₹134 Cr | ₹97 Cr | ₹71 Cr | ₹38 Cr |
Other Income | ₹16 Cr | ₹20 Cr | ₹17 Cr | ₹9.32 Cr | ₹13 Cr |
Interest Received | ₹12 Cr | ₹8.74 Cr | ₹8.18 Cr | ₹8.10 Cr | ₹7.60 Cr |
Dividend Received | - | - | - | - | ₹0.00 Cr |
Profit on sale of Fixed Assets | - | ₹0.06 Cr | - | ₹0.11 Cr | ₹0.39 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | ₹0.55 Cr |
Foreign Exchange Gains | ₹3.43 Cr | ₹9.78 Cr | ₹7.56 Cr | ₹0.05 Cr | ₹4.06 Cr |
Others | ₹1.26 Cr | ₹1.17 Cr | ₹0.98 Cr | ₹1.07 Cr | ₹0.59 Cr |
Operating Profit | ₹187 Cr | ₹153 Cr | ₹114 Cr | ₹80 Cr | ₹51 Cr |
Interest | ₹3.93 Cr | ₹4.49 Cr | ₹7.08 Cr | ₹9.34 Cr | ₹9.84 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.62 Cr | ₹3.43 Cr | ₹5.02 Cr | ₹4.88 Cr | ₹4.39 Cr |
Other Interest | ₹0.31 Cr | ₹1.06 Cr | ₹2.06 Cr | ₹4.47 Cr | ₹5.45 Cr |
PBDT | ₹183 Cr | ₹149 Cr | ₹107 Cr | ₹71 Cr | ₹41 Cr |
Depreciation | ₹21 Cr | ₹21 Cr | ₹22 Cr | ₹21 Cr | ₹22 Cr |
Profit Before Taxation & Exceptional Items | ₹162 Cr | ₹128 Cr | ₹84 Cr | ₹49 Cr | ₹19 Cr |
Exceptional Income / Expenses | - | ₹1.34 Cr | ₹7.58 Cr | ₹7.18 Cr | ₹14 Cr |
Profit Before Tax | ₹162 Cr | ₹130 Cr | ₹92 Cr | ₹56 Cr | ₹33 Cr |
Provision for Tax | ₹44 Cr | ₹33 Cr | ₹22 Cr | ₹11 Cr | ₹2.83 Cr |
Current Income Tax | ₹47 Cr | ₹38 Cr | ₹20 Cr | ₹12 Cr | ₹8.24 Cr |
Deferred Tax | ₹-2.74 Cr | ₹-4.82 Cr | ₹1.65 Cr | ₹-0.23 Cr | ₹-5.14 Cr |
Other taxes | - | - | - | - | ₹-0.27 Cr |
Profit After Tax | ₹118 Cr | ₹97 Cr | ₹70 Cr | ₹45 Cr | ₹30 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹118 Cr | ₹97 Cr | ₹70 Cr | ₹45 Cr | ₹30 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹366 Cr | ₹288 Cr | ₹225 Cr | ₹182 Cr | ₹166 Cr |
Appropriations | ₹484 Cr | ₹384 Cr | ₹296 Cr | ₹227 Cr | ₹196 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹21 Cr | ₹11 Cr | ₹8.43 Cr | ₹1.36 Cr | ₹8.35 Cr |
Equity Dividend % | ₹55.00 | ₹50.00 | ₹35.00 | ₹25.00 | ₹22.50 |
Earnings Per Share | ₹7.58 | ₹6.20 | ₹22.67 | ₹14.61 | ₹9.68 |
Adjusted EPS | ₹7.58 | ₹6.20 | ₹4.53 | ₹2.92 | ₹1.94 |
Compare Income Statement of peers of TD POWER SYSTEMS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TD POWER SYSTEMS | ₹7,090.7 Cr | -4.1% | 0.3% | 57.8% | Stock Analytics | |
SIEMENS | ₹244,550.0 Cr | -13.9% | 3.4% | 84.4% | Stock Analytics | |
ABB INDIA | ₹146,721.0 Cr | -12.3% | 2.3% | 50.4% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹111,409.0 Cr | -5.3% | 2.5% | 67.5% | Stock Analytics | |
HAVELLS INDIA | ₹103,906.0 Cr | -6.3% | 1.5% | 26% | Stock Analytics | |
SUZLON ENERGY | ₹87,577.7 Cr | -3.3% | -2% | 77.2% | Stock Analytics |
TD POWER SYSTEMS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TD POWER SYSTEMS | -4.1% |
0.3% |
57.8% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses