THEJO ENGINEERING
|
THEJO ENGINEERING Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹559 Cr | ₹474 Cr | ₹424 Cr | ₹327 Cr | ₹304 Cr |
Sales | ₹273 Cr | ₹207 Cr | ₹184 Cr | ₹129 Cr | ₹144 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹286 Cr | ₹267 Cr | ₹239 Cr | ₹197 Cr | ₹159 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.51 Cr | ₹0.48 Cr | ₹0.93 Cr | ₹0.66 Cr | ₹1.22 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹559 Cr | ₹474 Cr | ₹424 Cr | ₹327 Cr | ₹304 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-2.08 Cr | ₹-5.11 Cr | ₹-16 Cr | ₹-0.73 Cr | ₹3.68 Cr |
Raw Material Consumed | ₹120 Cr | ₹113 Cr | ₹112 Cr | ₹66 Cr | ₹61 Cr |
Opening Raw Materials | ₹14 Cr | ₹13 Cr | ₹15 Cr | ₹11 Cr | ₹9.91 Cr |
Purchases Raw Materials | ₹120 Cr | ₹112 Cr | ₹109 Cr | ₹69 Cr | ₹61 Cr |
Closing Raw Materials | ₹16 Cr | ₹14 Cr | ₹13 Cr | ₹15 Cr | ₹11 Cr |
Other Direct Purchases / Brought in cost | ₹1.14 Cr | ₹1.87 Cr | ₹0.99 Cr | ₹1.08 Cr | ₹0.93 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹7.03 Cr | ₹5.81 Cr | ₹4.63 Cr | ₹3.45 Cr | ₹3.62 Cr |
Electricity & Power | ₹7.03 Cr | ₹5.81 Cr | ₹4.63 Cr | ₹3.45 Cr | ₹3.62 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹172 Cr | ₹160 Cr | ₹152 Cr | ₹127 Cr | ₹105 Cr |
Salaries, Wages & Bonus | ₹133 Cr | ₹123 Cr | ₹120 Cr | ₹101 Cr | ₹81 Cr |
Contributions to EPF & Pension Funds | ₹17 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr |
Workmen and Staff Welfare Expenses | ₹17 Cr | ₹17 Cr | ₹14 Cr | ₹10 Cr | ₹9.68 Cr |
Other Employees Cost | ₹4.10 Cr | ₹5.22 Cr | ₹3.81 Cr | ₹4.34 Cr | ₹3.38 Cr |
Other Manufacturing Expenses | ₹123 Cr | ₹105 Cr | ₹75 Cr | ₹59 Cr | ₹56 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹95 Cr | ₹78 Cr | ₹55 Cr | ₹45 Cr | ₹42 Cr |
Repairs and Maintenance | ₹14 Cr | ₹13 Cr | ₹6.02 Cr | ₹5.81 Cr | ₹5.47 Cr |
Packing Material Consumed | ₹4.23 Cr | ₹3.77 Cr | ₹3.30 Cr | ₹2.34 Cr | ₹2.15 Cr |
Other Mfg Exp | ₹10 Cr | ₹10 Cr | ₹9.94 Cr | ₹5.80 Cr | ₹6.77 Cr |
General and Administration Expenses | ₹35 Cr | ₹31 Cr | ₹23 Cr | ₹19 Cr | ₹21 Cr |
Rent , Rates & Taxes | ₹5.98 Cr | ₹6.74 Cr | ₹4.17 Cr | ₹3.49 Cr | ₹4.94 Cr |
Insurance | ₹2.39 Cr | ₹1.59 Cr | ₹1.45 Cr | ₹1.08 Cr | ₹0.81 Cr |
Printing and stationery | ₹0.89 Cr | ₹0.80 Cr | ₹0.64 Cr | ₹0.49 Cr | ₹0.46 Cr |
Professional and legal fees | ₹5.30 Cr | ₹3.73 Cr | ₹2.96 Cr | ₹2.65 Cr | ₹2.95 Cr |
Traveling and conveyance | ₹11 Cr | ₹9.85 Cr | ₹8.06 Cr | ₹6.51 Cr | ₹7.54 Cr |
Other Administration | ₹8.95 Cr | ₹8.23 Cr | ₹5.27 Cr | ₹4.38 Cr | ₹4.66 Cr |
Selling and Distribution Expenses | ₹4.36 Cr | ₹4.73 Cr | ₹4.99 Cr | ₹3.45 Cr | ₹2.83 Cr |
Advertisement & Sales Promotion | ₹0.64 Cr | ₹0.72 Cr | ₹0.70 Cr | ₹0.23 Cr | ₹0.36 Cr |
Sales Commissions & Incentives | ₹0.55 Cr | ₹0.20 Cr | ₹0.15 Cr | ₹0.18 Cr | ₹0.23 Cr |
Freight and Forwarding | ₹1.29 Cr | ₹2.55 Cr | ₹3.10 Cr | ₹2.03 Cr | ₹1.46 Cr |
Handling and Clearing Charges | ₹0.34 Cr | ₹0.35 Cr | ₹0.33 Cr | ₹0.22 Cr | - |
Other Selling Expenses | ₹1.54 Cr | ₹0.92 Cr | ₹0.70 Cr | ₹0.79 Cr | ₹0.78 Cr |
Miscellaneous Expenses | ₹1.25 Cr | ₹1.31 Cr | ₹0.90 Cr | ₹0.52 Cr | ₹1.79 Cr |
Bad debts /advances written off | ₹0.02 Cr | ₹0.29 Cr | - | ₹0.12 Cr | ₹0.92 Cr |
Provision for doubtful debts | ₹0.16 Cr | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹0.33 Cr | ₹0.25 Cr | - | ₹0.50 Cr |
Losson foreign exchange fluctuations | ₹0.10 Cr | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.97 Cr | ₹0.69 Cr | ₹0.66 Cr | ₹0.40 Cr | ₹0.37 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹459 Cr | ₹415 Cr | ₹356 Cr | ₹277 Cr | ₹255 Cr |
Operating Profit (Excl OI) | ₹100 Cr | ₹59 Cr | ₹68 Cr | ₹50 Cr | ₹49 Cr |
Other Income | ₹3.22 Cr | ₹3.39 Cr | ₹1.47 Cr | ₹3.15 Cr | ₹0.59 Cr |
Interest Received | ₹0.82 Cr | ₹0.63 Cr | ₹0.51 Cr | ₹0.51 Cr | ₹0.44 Cr |
Dividend Received | - | ₹1.02 Cr | - | - | - |
Profit on sale of Fixed Assets | ₹0.97 Cr | - | - | ₹0.03 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.26 Cr | ₹0.23 Cr | ₹0.44 Cr | - |
Foreign Exchange Gains | - | - | ₹0.24 Cr | ₹0.38 Cr | ₹0.07 Cr |
Others | ₹1.43 Cr | ₹1.49 Cr | ₹0.49 Cr | ₹1.79 Cr | ₹0.08 Cr |
Operating Profit | ₹104 Cr | ₹63 Cr | ₹70 Cr | ₹53 Cr | ₹49 Cr |
Interest | ₹6.43 Cr | ₹4.61 Cr | ₹3.15 Cr | ₹3.69 Cr | ₹4.59 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.79 Cr | ₹1.75 Cr | ₹1.57 Cr | ₹1.49 Cr | ₹1.50 Cr |
Other Interest | ₹4.64 Cr | ₹2.86 Cr | ₹1.58 Cr | ₹2.20 Cr | ₹3.09 Cr |
PBDT | ₹97 Cr | ₹58 Cr | ₹67 Cr | ₹49 Cr | ₹45 Cr |
Depreciation | ₹20 Cr | ₹12 Cr | ₹11 Cr | ₹8.76 Cr | ₹6.33 Cr |
Profit Before Taxation & Exceptional Items | ₹77 Cr | ₹46 Cr | ₹56 Cr | ₹41 Cr | ₹38 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹77 Cr | ₹46 Cr | ₹56 Cr | ₹41 Cr | ₹38 Cr |
Provision for Tax | ₹17 Cr | ₹11 Cr | ₹14 Cr | ₹11 Cr | ₹8.06 Cr |
Current Income Tax | ₹19 Cr | ₹11 Cr | ₹12 Cr | ₹10 Cr | ₹8.44 Cr |
Deferred Tax | ₹-1.42 Cr | ₹-0.46 Cr | ₹1.49 Cr | ₹0.71 Cr | ₹-0.38 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹59 Cr | ₹35 Cr | ₹43 Cr | ₹29 Cr | ₹30 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-3.74 Cr | ₹-2.39 Cr | ₹-4.88 Cr | ₹-2.99 Cr | ₹-5.23 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹56 Cr | ₹32 Cr | ₹38 Cr | ₹26 Cr | ₹25 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹158 Cr | ₹128 Cr | ₹93 Cr | ₹69 Cr | ₹48 Cr |
Appropriations | ₹214 Cr | ₹160 Cr | ₹131 Cr | ₹95 Cr | ₹74 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2.14 Cr | ₹2.14 Cr | ₹2.13 Cr | ₹1.73 Cr | ₹2.08 Cr |
Equity Dividend % | ₹30.00 | ₹20.00 | ₹20.00 | ₹60.00 | ₹50.00 |
Earnings Per Share | ₹51.69 | ₹30.29 | ₹35.31 | ₹75.23 | ₹72.64 |
Adjusted EPS | ₹51.69 | ₹30.29 | ₹35.31 | ₹25.08 | ₹24.21 |
Compare Income Statement of peers of THEJO ENGINEERING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THEJO ENGINEERING | ₹2,233.8 Cr | 3.8% | -2.4% | -8.5% | Stock Analytics | |
RITES | ₹14,050.5 Cr | 0.8% | -5.1% | 14.8% | Stock Analytics | |
ENGINEERS INDIA | ₹10,285.4 Cr | 0.3% | 2.6% | 25.4% | Stock Analytics | |
KENNAMETAL INDIA | ₹6,965.7 Cr | 1.2% | 0.9% | 32.5% | Stock Analytics | |
MTAR TECHNOLOGIES | ₹5,450.1 Cr | 11.5% | 11.8% | -21.1% | Stock Analytics | |
INOX GREEN ENERGY SERVICES | ₹5,294.2 Cr | -4.8% | -13.6% | 106.3% | Stock Analytics |
THEJO ENGINEERING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THEJO ENGINEERING | 3.8% |
-2.4% |
-8.5% |
SENSEX | 3.3% |
-0.1% |
21.8% |
You may also like the below Video Courses