TIRUPATI FORGE
|
TIRUPATI FORGE Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹92 Cr | ₹88 Cr | ₹31 Cr | ₹28 Cr | ₹4,183,916 Cr |
Sales | ₹82 Cr | ₹78 Cr | ₹26 Cr | ₹24 Cr | ₹3,941,251 Cr |
Job Work/ Contract Receipts | ₹1.60 Cr | ₹1.49 Cr | ₹0.56 Cr | ₹0.46 Cr | ₹144,507 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹8.70 Cr | ₹9.25 Cr | ₹4.00 Cr | ₹3.06 Cr | ₹98,159 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹92 Cr | ₹88 Cr | ₹31 Cr | ₹28 Cr | ₹4,183,916 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹2.48 Cr | ₹-5.06 Cr | ₹-3.25 Cr | ₹-0.46 Cr | ₹-54,775 Cr |
Raw Material Consumed | ₹49 Cr | ₹55 Cr | ₹20 Cr | ₹16 Cr | ₹2,559,536 Cr |
Opening Raw Materials | ₹2.42 Cr | ₹2.93 Cr | ₹1.31 Cr | ₹0.92 Cr | ₹31,092 Cr |
Purchases Raw Materials | ₹51 Cr | ₹51 Cr | ₹22 Cr | ₹16 Cr | ₹2,275,649 Cr |
Closing Raw Materials | ₹5.67 Cr | ₹2.42 Cr | ₹2.93 Cr | ₹1.31 Cr | ₹91,932 Cr |
Other Direct Purchases / Brought in cost | ₹1.52 Cr | ₹3.64 Cr | ₹0.17 Cr | ₹0.13 Cr | ₹344,727 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹4.57 Cr | ₹4.90 Cr | ₹3.15 Cr | ₹2.92 Cr | ₹298,594 Cr |
Electricity & Power | ₹4.57 Cr | ₹4.90 Cr | ₹3.15 Cr | ₹2.92 Cr | ₹298,594 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹4.32 Cr | ₹3.77 Cr | ₹2.15 Cr | ₹2.08 Cr | ₹147,329 Cr |
Salaries, Wages & Bonus | ₹4.08 Cr | ₹3.61 Cr | ₹2.03 Cr | ₹1.90 Cr | ₹138,190 Cr |
Contributions to EPF & Pension Funds | ₹0.07 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹3,311 Cr |
Workmen and Staff Welfare Expenses | ₹0.12 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.09 Cr | ₹5,366 Cr |
Other Employees Cost | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹462 Cr |
Other Manufacturing Expenses | ₹9.82 Cr | ₹8.91 Cr | ₹3.49 Cr | ₹3.01 Cr | ₹351,203 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹6.35 Cr | ₹5.64 Cr | ₹1.85 Cr | ₹1.46 Cr | ₹176,804 Cr |
Repairs and Maintenance | ₹0.77 Cr | ₹0.64 Cr | ₹0.41 Cr | ₹0.45 Cr | ₹42,741 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹2.70 Cr | ₹2.63 Cr | ₹1.23 Cr | ₹1.11 Cr | ₹131,658 Cr |
General and Administration Expenses | ₹1.42 Cr | ₹1.20 Cr | ₹0.96 Cr | ₹1.23 Cr | ₹103,458 Cr |
Rent , Rates & Taxes | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹274 Cr |
Insurance | ₹0.17 Cr | ₹0.13 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹3,104 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.37 Cr | ₹0.25 Cr | ₹0.33 Cr | ₹0.46 Cr | ₹14,126 Cr |
Traveling and conveyance | ₹0.17 Cr | ₹0.08 Cr | ₹0.02 Cr | ₹0.12 Cr | ₹6,592 Cr |
Other Administration | ₹0.70 Cr | ₹0.73 Cr | ₹0.54 Cr | ₹0.63 Cr | ₹79,362 Cr |
Selling and Distribution Expenses | ₹5.09 Cr | ₹7.73 Cr | ₹1.40 Cr | ₹0.48 Cr | ₹73,204 Cr |
Advertisement & Sales Promotion | ₹0.05 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹1,556 Cr |
Sales Commissions & Incentives | ₹0.28 Cr | - | - | - | - |
Freight and Forwarding | ₹4.76 Cr | ₹7.68 Cr | ₹1.38 Cr | ₹0.45 Cr | ₹71,648 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.61 Cr | ₹0.73 Cr | ₹0.09 Cr | ₹0.04 Cr | - |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | ₹0.05 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.61 Cr | ₹0.73 Cr | ₹0.05 Cr | ₹0.04 Cr | - |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹77 Cr | ₹78 Cr | ₹28 Cr | ₹25 Cr | ₹3,478,549 Cr |
Operating Profit (Excl OI) | ₹15 Cr | ₹11 Cr | ₹2.68 Cr | ₹2.36 Cr | ₹705,368 Cr |
Other Income | ₹1.81 Cr | ₹1.07 Cr | ₹0.20 Cr | ₹0.36 Cr | ₹25,491 Cr |
Interest Received | ₹-0.03 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.13 Cr | ₹2,488 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.31 Cr | ₹0.06 Cr | ₹0.03 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹1.52 Cr | ₹0.97 Cr | ₹0.12 Cr | - | - |
Others | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.22 Cr | ₹23,004 Cr |
Operating Profit | ₹16 Cr | ₹12 Cr | ₹2.88 Cr | ₹2.71 Cr | ₹730,859 Cr |
Interest | ₹1.07 Cr | ₹0.88 Cr | ₹0.37 Cr | ₹0.52 Cr | ₹43,134 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.22 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.23 Cr | ₹10,171 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.21 Cr | ₹0.27 Cr | ₹0.14 Cr | ₹0.10 Cr | ₹19,360 Cr |
Other Interest | ₹0.64 Cr | ₹0.51 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹13,603 Cr |
PBDT | ₹15 Cr | ₹11 Cr | ₹2.51 Cr | ₹2.19 Cr | ₹687,725 Cr |
Depreciation | ₹2.71 Cr | ₹2.43 Cr | ₹1.96 Cr | ₹1.82 Cr | ₹102,399 Cr |
Profit Before Taxation & Exceptional Items | ₹13 Cr | ₹8.35 Cr | ₹0.54 Cr | ₹0.37 Cr | ₹585,326 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹13 Cr | ₹8.35 Cr | ₹0.54 Cr | ₹0.37 Cr | ₹585,326 Cr |
Provision for Tax | ₹3.20 Cr | ₹2.13 Cr | ₹0.15 Cr | ₹0.10 Cr | ₹166,387 Cr |
Current Income Tax | ₹3.35 Cr | ₹2.28 Cr | ₹0.14 Cr | ₹0.08 Cr | ₹147,000 Cr |
Deferred Tax | ₹-0.14 Cr | ₹-0.16 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹17,787 Cr |
Other taxes | ₹0.00 Cr | ₹0.01 Cr | - | ₹0.00 Cr | ₹1,600 Cr |
Profit After Tax | ₹9.43 Cr | ₹6.22 Cr | ₹0.39 Cr | ₹0.28 Cr | ₹418,939 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹7.21 Cr | ₹6.54 Cr | ₹6.15 Cr | ₹5.88 Cr | ₹165,436 Cr |
Appropriations | ₹17 Cr | ₹13 Cr | ₹6.54 Cr | ₹6.15 Cr | ₹584,375 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | ₹5.45 Cr | - | - | - |
Equity Dividend % | - | ₹1.00 | - | - | - |
Earnings Per Share | ₹0.96 | ₹0.64 | ₹0.35 | ₹0.27 | ₹7.21 |
Adjusted EPS | ₹0.96 | ₹0.64 | ₹0.04 | ₹0.03 | ₹0.51 |
Compare Income Statement of peers of TIRUPATI FORGE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TIRUPATI FORGE | ₹487.2 Cr | -4% | 5.4% | 279.1% | Stock Analytics | |
BHARAT FORGE | ₹62,002.4 Cr | 1% | -3.8% | 19.2% | Stock Analytics | |
CIE AUTOMOTIVE INDIA | ₹18,211.3 Cr | 3.2% | -1% | 0.3% | Stock Analytics | |
RAMKRISHNA FORGINGS | ₹17,490.5 Cr | -0.7% | 9.3% | 28.4% | Stock Analytics | |
MM FORGINGS | ₹2,421.6 Cr | 8.9% | 2.6% | 16.4% | Stock Analytics | |
LGB FORGE | ₹244.9 Cr | 2% | -5% | 2.2% | Stock Analytics |
TIRUPATI FORGE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TIRUPATI FORGE | -4% |
5.4% |
279.1% |
SENSEX | 0.9% |
-0.3% |
20.9% |
You may also like the below Video Courses