TRIVENI TURBINE
|
TRIVENI TURBINE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,654 Cr | ₹1,248 Cr | ₹852 Cr | ₹703 Cr | ₹818 Cr |
Sales | ₹1,320 Cr | ₹970 Cr | ₹739 Cr | ₹618 Cr | ₹723 Cr |
Job Work/ Contract Receipts | - | - | ₹9.83 Cr | ₹0.33 Cr | ₹0.12 Cr |
Processing Charges / Service Income | ₹323 Cr | ₹267 Cr | ₹92 Cr | ₹77 Cr | ₹82 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹7.26 Cr | ₹13 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,654 Cr | ₹1,248 Cr | ₹852 Cr | ₹703 Cr | ₹818 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-39 Cr | ₹-28 Cr | ₹37 Cr | ₹-2.01 Cr | ₹18 Cr |
Raw Material Consumed | ₹858 Cr | ₹675 Cr | ₹433 Cr | ₹358 Cr | ₹423 Cr |
Opening Raw Materials | ₹86 Cr | ₹75 Cr | ₹65 Cr | ₹78 Cr | ₹104 Cr |
Purchases Raw Materials | ₹831 Cr | ₹686 Cr | ₹443 Cr | ₹345 Cr | ₹398 Cr |
Closing Raw Materials | ₹59 Cr | ₹86 Cr | ₹75 Cr | ₹65 Cr | ₹78 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.13 Cr | ₹4.86 Cr | ₹3.95 Cr | ₹3.35 Cr | ₹3.41 Cr |
Electricity & Power | ₹5.13 Cr | ₹4.86 Cr | ₹3.95 Cr | ₹3.35 Cr | ₹3.41 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹161 Cr | ₹129 Cr | ₹103 Cr | ₹87 Cr | ₹102 Cr |
Salaries, Wages & Bonus | ₹147 Cr | ₹117 Cr | ₹94 Cr | ₹79 Cr | ₹92 Cr |
Contributions to EPF & Pension Funds | ₹8.37 Cr | ₹6.91 Cr | ₹5.29 Cr | ₹5.12 Cr | ₹5.95 Cr |
Workmen and Staff Welfare Expenses | ₹5.01 Cr | ₹4.42 Cr | ₹3.61 Cr | ₹3.18 Cr | ₹3.73 Cr |
Other Employees Cost | ₹0.73 Cr | - | - | - | - |
Other Manufacturing Expenses | ₹190 Cr | ₹117 Cr | ₹25 Cr | ₹18 Cr | ₹21 Cr |
Sub-contracted / Out sourced services | ₹147 Cr | ₹89 Cr | ₹2.47 Cr | ₹3.62 Cr | ₹4.17 Cr |
Processing Charges | ₹17 Cr | ₹5.96 Cr | ₹3.16 Cr | ₹1.02 Cr | ₹1.12 Cr |
Repairs and Maintenance | ₹9.97 Cr | ₹8.20 Cr | ₹6.62 Cr | ₹4.92 Cr | ₹4.97 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹16 Cr | ₹14 Cr | ₹13 Cr | ₹8.53 Cr | ₹10 Cr |
General and Administration Expenses | ₹68 Cr | ₹50 Cr | ₹34 Cr | ₹30 Cr | ₹37 Cr |
Rent , Rates & Taxes | ₹4.96 Cr | ₹2.54 Cr | ₹2.83 Cr | ₹1.74 Cr | ₹1.50 Cr |
Insurance | ₹1.43 Cr | ₹1.42 Cr | ₹1.01 Cr | ₹0.89 Cr | ₹0.84 Cr |
Printing and stationery | ₹8.00 Cr | ₹5.76 Cr | - | - | - |
Professional and legal fees | ₹16 Cr | ₹9.06 Cr | ₹11 Cr | ₹12 Cr | ₹11 Cr |
Traveling and conveyance | ₹30 Cr | ₹25 Cr | ₹15 Cr | ₹10 Cr | ₹19 Cr |
Other Administration | ₹7.71 Cr | ₹5.96 Cr | ₹4.19 Cr | ₹4.28 Cr | ₹4.54 Cr |
Selling and Distribution Expenses | ₹68 Cr | ₹48 Cr | ₹31 Cr | ₹34 Cr | ₹33 Cr |
Advertisement & Sales Promotion | ₹5.86 Cr | ₹4.01 Cr | - | - | - |
Sales Commissions & Incentives | ₹16 Cr | ₹13 Cr | ₹6.50 Cr | ₹9.02 Cr | ₹5.69 Cr |
Freight and Forwarding | ₹28 Cr | ₹22 Cr | ₹17 Cr | ₹20 Cr | ₹19 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹17 Cr | ₹9.45 Cr | ₹6.77 Cr | ₹4.77 Cr | ₹8.28 Cr |
Miscellaneous Expenses | ₹22 Cr | ₹17 Cr | ₹21 Cr | ₹25 Cr | ₹23 Cr |
Bad debts /advances written off | ₹1.90 Cr | ₹0.39 Cr | ₹0.04 Cr | ₹3.95 Cr | ₹2.22 Cr |
Provision for doubtful debts | ₹4.97 Cr | ₹3.30 Cr | ₹1.34 Cr | ₹3.40 Cr | ₹2.70 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.42 Cr | - | ₹0.03 Cr |
Losson foreign exchange fluctuations | ₹0.41 Cr | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹14 Cr | ₹13 Cr | ₹19 Cr | ₹18 Cr | ₹18 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,333 Cr | ₹1,012 Cr | ₹688 Cr | ₹553 Cr | ₹660 Cr |
Operating Profit (Excl OI) | ₹321 Cr | ₹235 Cr | ₹165 Cr | ₹149 Cr | ₹158 Cr |
Other Income | ₹63 Cr | ₹43 Cr | ₹29 Cr | ₹19 Cr | ₹15 Cr |
Interest Received | ₹30 Cr | ₹17 Cr | ₹8.59 Cr | ₹1.72 Cr | ₹0.20 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.23 Cr | ₹0.07 Cr | - | ₹0.06 Cr | - |
Profits on sale of Investments | - | - | ₹5.46 Cr | ₹8.85 Cr | ₹6.99 Cr |
Provision Written Back | - | ₹0.34 Cr | ₹2.46 Cr | ₹0.60 Cr | ₹0.76 Cr |
Foreign Exchange Gains | - | ₹0.47 Cr | ₹1.69 Cr | ₹2.69 Cr | ₹3.59 Cr |
Others | ₹33 Cr | ₹25 Cr | ₹11 Cr | ₹5.19 Cr | ₹3.04 Cr |
Operating Profit | ₹384 Cr | ₹278 Cr | ₹194 Cr | ₹168 Cr | ₹172 Cr |
Interest | ₹5.18 Cr | ₹2.53 Cr | ₹2.87 Cr | ₹2.82 Cr | ₹5.34 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹2.02 Cr | ₹0.44 Cr | ₹0.16 Cr | ₹0.67 Cr | ₹2.86 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.63 Cr | ₹1.68 Cr | ₹1.96 Cr | ₹1.81 Cr | ₹2.11 Cr |
Other Interest | ₹0.53 Cr | ₹0.41 Cr | ₹0.75 Cr | ₹0.34 Cr | ₹0.37 Cr |
PBDT | ₹378 Cr | ₹275 Cr | ₹191 Cr | ₹166 Cr | ₹167 Cr |
Depreciation | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Profit Before Taxation & Exceptional Items | ₹358 Cr | ₹256 Cr | ₹171 Cr | ₹145 Cr | ₹147 Cr |
Exceptional Income / Expenses | - | - | ₹198 Cr | ₹-19 Cr | - |
Profit Before Tax | ₹358 Cr | ₹256 Cr | ₹365 Cr | ₹132 Cr | ₹156 Cr |
Provision for Tax | ₹88 Cr | ₹63 Cr | ₹95 Cr | ₹30 Cr | ₹34 Cr |
Current Income Tax | ₹82 Cr | ₹60 Cr | ₹99 Cr | ₹33 Cr | ₹38 Cr |
Deferred Tax | ₹3.58 Cr | ₹2.81 Cr | ₹-4.19 Cr | ₹-3.33 Cr | ₹-3.72 Cr |
Other taxes | ₹2.33 Cr | ₹-0.16 Cr | ₹-0.13 Cr | ₹-0.05 Cr | ₹-0.27 Cr |
Profit After Tax | ₹269 Cr | ₹193 Cr | ₹270 Cr | ₹102 Cr | ₹122 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.35 Cr | ₹-0.33 Cr | ₹-0.01 Cr | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹269 Cr | ₹193 Cr | ₹270 Cr | ₹102 Cr | ₹122 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹704 Cr | ₹799 Cr | ₹600 Cr | ₹496 Cr | ₹393 Cr |
Appropriations | ₹974 Cr | ₹991 Cr | ₹870 Cr | ₹599 Cr | ₹515 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹1.99 Cr |
Other Appropriation | ₹32 Cr | ₹287 Cr | ₹58 Cr | ₹-1.11 Cr | ₹0.54 Cr |
Equity Dividend % | ₹360.00 | - | ₹255.00 | ₹120.00 | ₹50.00 |
Earnings Per Share | ₹8.47 | ₹6.06 | ₹8.36 | ₹3.17 | ₹3.77 |
Adjusted EPS | ₹8.47 | ₹6.06 | ₹8.36 | ₹3.17 | ₹3.77 |
Compare Income Statement of peers of TRIVENI TURBINE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TRIVENI TURBINE | ₹24,009.4 Cr | -7.8% | 8.3% | 91.7% | Stock Analytics | |
BHARAT ELECTRONICS | ₹212,641.0 Cr | -8% | 5.6% | 72.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹81,915.5 Cr | -5% | 3.2% | 29.3% | Stock Analytics | |
THERMAX | ₹55,395.2 Cr | -5.2% | 6.3% | 55.2% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹15,013.6 Cr | -7.1% | -2.2% | 64.4% | Stock Analytics | |
ELECON ENGINEERING COMPANY | ₹13,496.5 Cr | -6.8% | 6.4% | 35.4% | Stock Analytics |
TRIVENI TURBINE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TRIVENI TURBINE | -7.8% |
8.3% |
91.7% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses