THERMAX
|
THERMAX Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹8,090 Cr | ₹6,128 Cr | ₹4,791 Cr | ₹5,748 Cr | ₹5,974 Cr |
Sales | ₹7,072 Cr | ₹5,384 Cr | ₹4,061 Cr | ₹4,907 Cr | ₹5,114 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹968 Cr | ₹686 Cr | ₹651 Cr | ₹751 Cr | ₹776 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹50 Cr | ₹58 Cr | ₹79 Cr | ₹91 Cr | ₹85 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹8,090 Cr | ₹6,128 Cr | ₹4,791 Cr | ₹5,748 Cr | ₹5,974 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹29 Cr | ₹-143 Cr | ₹-12 Cr | ₹-15 Cr | ₹-18 Cr |
Raw Material Consumed | ₹4,595 Cr | ₹3,628 Cr | ₹2,551 Cr | ₹3,100 Cr | ₹3,355 Cr |
Opening Raw Materials | ₹396 Cr | ₹219 Cr | ₹276 Cr | ₹346 Cr | ₹224 Cr |
Purchases Raw Materials | ₹4,499 Cr | ₹3,683 Cr | ₹2,410 Cr | ₹2,927 Cr | ₹3,368 Cr |
Closing Raw Materials | ₹453 Cr | ₹396 Cr | ₹219 Cr | ₹276 Cr | ₹346 Cr |
Other Direct Purchases / Brought in cost | ₹153 Cr | ₹122 Cr | ₹83 Cr | ₹104 Cr | ₹115 Cr |
Other raw material cost | - | - | - | ₹-0.16 Cr | ₹-5.86 Cr |
Power & Fuel Cost | ₹62 Cr | ₹52 Cr | ₹39 Cr | ₹44 Cr | ₹51 Cr |
Electricity & Power | ₹62 Cr | ₹52 Cr | ₹39 Cr | ₹44 Cr | ₹51 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹955 Cr | ₹813 Cr | ₹759 Cr | ₹799 Cr | ₹767 Cr |
Salaries, Wages & Bonus | ₹852 Cr | ₹727 Cr | ₹683 Cr | ₹715 Cr | ₹688 Cr |
Contributions to EPF & Pension Funds | ₹58 Cr | ₹41 Cr | ₹39 Cr | ₹41 Cr | ₹38 Cr |
Workmen and Staff Welfare Expenses | ₹47 Cr | ₹35 Cr | ₹26 Cr | ₹35 Cr | ₹36 Cr |
Other Employees Cost | ₹-1.95 Cr | ₹9.27 Cr | ₹9.82 Cr | ₹8.53 Cr | ₹5.59 Cr |
Other Manufacturing Expenses | ₹1,198 Cr | ₹849 Cr | ₹684 Cr | ₹799 Cr | ₹823 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹68 Cr | ₹25 Cr | ₹21 Cr | ₹26 Cr | ₹29 Cr |
Repairs and Maintenance | ₹92 Cr | ₹68 Cr | ₹57 Cr | ₹72 Cr | ₹66 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹1,038 Cr | ₹756 Cr | ₹607 Cr | ₹701 Cr | ₹728 Cr |
General and Administration Expenses | ₹278 Cr | ₹216 Cr | ₹158 Cr | ₹237 Cr | ₹221 Cr |
Rent , Rates & Taxes | ₹43 Cr | ₹39 Cr | ₹28 Cr | ₹54 Cr | ₹47 Cr |
Insurance | ₹16 Cr | ₹12 Cr | ₹13 Cr | ₹10 Cr | ₹11 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹124 Cr | ₹102 Cr | ₹76 Cr | ₹82 Cr | ₹68 Cr |
Traveling and conveyance | ₹93 Cr | ₹60 Cr | ₹38 Cr | ₹88 Cr | ₹93 Cr |
Other Administration | ₹2.34 Cr | ₹2.87 Cr | ₹2.34 Cr | ₹2.21 Cr | ₹2.03 Cr |
Selling and Distribution Expenses | ₹274 Cr | ₹247 Cr | ₹186 Cr | ₹255 Cr | ₹189 Cr |
Advertisement & Sales Promotion | ₹23 Cr | ₹10 Cr | ₹11 Cr | ₹29 Cr | ₹16 Cr |
Sales Commissions & Incentives | ₹29 Cr | ₹25 Cr | ₹17 Cr | ₹19 Cr | ₹29 Cr |
Freight and Forwarding | ₹207 Cr | ₹176 Cr | ₹116 Cr | ₹162 Cr | ₹143 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹15 Cr | ₹35 Cr | ₹41 Cr | ₹45 Cr | ₹1.20 Cr |
Miscellaneous Expenses | ₹100 Cr | ₹62 Cr | ₹72 Cr | ₹127 Cr | ₹129 Cr |
Bad debts /advances written off | - | - | - | - | ₹12 Cr |
Provision for doubtful debts | ₹2.92 Cr | ₹5.01 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹3.79 Cr | - | ₹0.76 Cr | - | ₹0.55 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹17 Cr | ₹0.93 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹94 Cr | ₹57 Cr | ₹72 Cr | ₹110 Cr | ₹116 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹7,492 Cr | ₹5,724 Cr | ₹4,436 Cr | ₹5,348 Cr | ₹5,517 Cr |
Operating Profit (Excl OI) | ₹598 Cr | ₹404 Cr | ₹355 Cr | ₹401 Cr | ₹457 Cr |
Other Income | ₹160 Cr | ₹144 Cr | ₹108 Cr | ₹105 Cr | ₹150 Cr |
Interest Received | ₹71 Cr | ₹58 Cr | ₹76 Cr | ₹20 Cr | ₹17 Cr |
Dividend Received | - | ₹1.37 Cr | ₹1.87 Cr | ₹5.51 Cr | ₹4.59 Cr |
Profit on sale of Fixed Assets | - | ₹7.64 Cr | - | ₹5.49 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹17 Cr | ₹19 Cr | ₹8.32 Cr | ₹11 Cr | ₹29 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹72 Cr | ₹58 Cr | ₹22 Cr | ₹63 Cr | ₹100 Cr |
Operating Profit | ₹758 Cr | ₹548 Cr | ₹463 Cr | ₹506 Cr | ₹607 Cr |
Interest | ₹38 Cr | ₹25 Cr | ₹21 Cr | ₹15 Cr | ₹14 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹38 Cr | ₹25 Cr | ₹21 Cr | ₹15 Cr | ₹14 Cr |
PBDT | ₹720 Cr | ₹523 Cr | ₹442 Cr | ₹491 Cr | ₹593 Cr |
Depreciation | ₹117 Cr | ₹113 Cr | ₹115 Cr | ₹117 Cr | ₹92 Cr |
Profit Before Taxation & Exceptional Items | ₹603 Cr | ₹410 Cr | ₹328 Cr | ₹375 Cr | ₹501 Cr |
Exceptional Income / Expenses | - | - | ₹-53 Cr | - | ₹-90 Cr |
Profit Before Tax | ₹603 Cr | ₹410 Cr | ₹275 Cr | ₹375 Cr | ₹410 Cr |
Provision for Tax | ₹152 Cr | ₹98 Cr | ₹69 Cr | ₹162 Cr | ₹85 Cr |
Current Income Tax | ₹126 Cr | ₹73 Cr | ₹75 Cr | ₹96 Cr | ₹194 Cr |
Deferred Tax | ₹26 Cr | ₹25 Cr | ₹-6.24 Cr | ₹66 Cr | ₹-109 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹451 Cr | ₹312 Cr | ₹207 Cr | ₹212 Cr | ₹325 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.41 Cr | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹450 Cr | ₹312 Cr | ₹207 Cr | ₹212 Cr | ₹325 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,779 Cr | ₹2,542 Cr | ₹2,331 Cr | ₹2,331 Cr | ₹2,087 Cr |
Appropriations | ₹3,230 Cr | ₹2,855 Cr | ₹2,538 Cr | ₹2,544 Cr | ₹2,413 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹16 Cr | - |
Other Appropriation | ₹88 Cr | ₹75 Cr | ₹-4.22 Cr | ₹117 Cr | ₹82 Cr |
Equity Dividend % | ₹500.00 | ₹450.00 | ₹350.00 | ₹350.00 | ₹350.00 |
Earnings Per Share | ₹39.99 | ₹27.74 | ₹18.35 | ₹18.87 | ₹28.90 |
Adjusted EPS | ₹39.99 | ₹27.74 | ₹18.35 | ₹18.87 | ₹28.90 |
Compare Income Statement of peers of THERMAX
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THERMAX | ₹55,209.9 Cr | -9.3% | -10.9% | 68.1% | Stock Analytics | |
BHARAT ELECTRONICS | ₹203,724.0 Cr | -4% | -2.9% | 94.5% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹78,712.0 Cr | -1.8% | -10.9% | 62% | Stock Analytics | |
TRIVENI TURBINE | ₹21,963.7 Cr | 6.8% | -11.9% | 60.3% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹16,249.0 Cr | -1.7% | -5% | 105.4% | Stock Analytics | |
ELECON ENGINEERING COMPANY | ₹12,823.3 Cr | 2.5% | -8.8% | 22.9% | Stock Analytics |
THERMAX Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THERMAX | -9.3% |
-10.9% |
68.1% |
SENSEX | -2.4% |
-4.2% |
19.5% |
You may also like the below Video Courses