UDAYSHIVAKUMAR INFRA
|
UDAYSHIVAKUMAR INFRA Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹289 Cr | ₹186 Cr | ₹224 Cr | ₹194 Cr | ₹194 Cr |
Sales | ₹41 Cr | ₹18 Cr | ₹24 Cr | ₹15 Cr | ₹15 Cr |
Job Work/ Contract Receipts | ₹248 Cr | ₹161 Cr | ₹190 Cr | ₹170 Cr | ₹170 Cr |
Processing Charges / Service Income | - | ₹6.27 Cr | ₹9.91 Cr | ₹8.95 Cr | ₹8.95 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹287 Cr | ₹186 Cr | ₹210 Cr | ₹194 Cr | ₹194 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-11 Cr | - | ₹1.11 Cr | ₹-3.88 Cr | ₹-3.88 Cr |
Raw Material Consumed | ₹59 Cr | ₹35 Cr | ₹36 Cr | ₹28 Cr | ₹28 Cr |
Opening Raw Materials | ₹2.79 Cr | ₹3.11 Cr | ₹2.37 Cr | ₹3.14 Cr | ₹3.14 Cr |
Purchases Raw Materials | ₹60 Cr | ₹35 Cr | ₹37 Cr | ₹27 Cr | ₹27 Cr |
Closing Raw Materials | ₹3.85 Cr | ₹2.79 Cr | ₹3.11 Cr | ₹2.37 Cr | ₹2.37 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹22 Cr | ₹15 Cr | ₹15 Cr | ₹10 Cr | ₹10 Cr |
Electricity & Power | ₹22 Cr | ₹15 Cr | ₹15 Cr | ₹9.92 Cr | ₹9.92 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | ₹0.06 Cr | ₹0.13 Cr | ₹0.13 Cr |
Employee Cost | ₹3.72 Cr | ₹3.73 Cr | ₹3.49 Cr | ₹3.07 Cr | ₹3.07 Cr |
Salaries, Wages & Bonus | ₹3.42 Cr | ₹3.39 Cr | ₹3.31 Cr | ₹2.90 Cr | ₹2.90 Cr |
Contributions to EPF & Pension Funds | ₹0.07 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
Workmen and Staff Welfare Expenses | ₹0.14 Cr | ₹0.19 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.06 Cr |
Other Employees Cost | ₹0.09 Cr | ₹0.11 Cr | ₹0.11 Cr | ₹0.07 Cr | ₹0.07 Cr |
Other Manufacturing Expenses | ₹176 Cr | ₹103 Cr | ₹130 Cr | ₹130 Cr | ₹130 Cr |
Sub-contracted / Out sourced services | ₹138 Cr | ₹76 Cr | ₹91 Cr | ₹99 Cr | ₹99 Cr |
Processing Charges | ₹11 Cr | ₹6.91 Cr | ₹15 Cr | ₹9.08 Cr | ₹9.08 Cr |
Repairs and Maintenance | ₹3.21 Cr | ₹2.71 Cr | ₹1.20 Cr | ₹0.74 Cr | ₹0.74 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹25 Cr | ₹17 Cr | ₹23 Cr | ₹22 Cr | ₹22 Cr |
General and Administration Expenses | ₹6.25 Cr | ₹3.43 Cr | ₹1.22 Cr | ₹1.44 Cr | ₹1.44 Cr |
Rent , Rates & Taxes | ₹1.04 Cr | ₹2.83 Cr | ₹0.86 Cr | ₹1.33 Cr | ₹1.33 Cr |
Insurance | - | - | - | - | - |
Printing and stationery | ₹0.05 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.05 Cr |
Professional and legal fees | ₹3.28 Cr | ₹0.42 Cr | ₹0.13 Cr | ₹0.02 Cr | ₹0.02 Cr |
Traveling and conveyance | ₹0.16 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.03 Cr |
Other Administration | ₹1.72 Cr | ₹0.11 Cr | ₹0.13 Cr | ₹0.01 Cr | ₹0.01 Cr |
Selling and Distribution Expenses | ₹0.07 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.14 Cr | ₹0.14 Cr |
Advertisement & Sales Promotion | ₹0.07 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.14 Cr | ₹0.14 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.34 Cr | ₹0.60 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.34 Cr | ₹0.60 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹256 Cr | ₹161 Cr | ₹187 Cr | ₹169 Cr | ₹169 Cr |
Operating Profit (Excl OI) | ₹31 Cr | ₹24 Cr | ₹23 Cr | ₹24 Cr | ₹24 Cr |
Other Income | ₹1.01 Cr | ₹0.76 Cr | ₹0.71 Cr | ₹0.80 Cr | ₹0.80 Cr |
Interest Received | ₹0.48 Cr | ₹0.69 Cr | ₹0.70 Cr | ₹0.30 Cr | ₹0.30 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.47 Cr | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.06 Cr | ₹0.07 Cr | ₹0.01 Cr | ₹0.50 Cr | ₹0.50 Cr |
Operating Profit | ₹32 Cr | ₹25 Cr | ₹24 Cr | ₹25 Cr | ₹25 Cr |
Interest | ₹4.40 Cr | ₹3.48 Cr | ₹5.18 Cr | ₹5.18 Cr | ₹5.18 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹3.25 Cr | ₹2.75 Cr | ₹4.52 Cr | ₹4.21 Cr | ₹4.21 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.04 Cr | ₹0.40 Cr | ₹0.40 Cr | ₹0.59 Cr | ₹0.59 Cr |
Other Interest | ₹0.11 Cr | ₹0.33 Cr | ₹0.26 Cr | ₹0.39 Cr | ₹0.39 Cr |
PBDT | ₹28 Cr | ₹22 Cr | ₹18 Cr | ₹20 Cr | ₹20 Cr |
Depreciation | ₹6.39 Cr | ₹5.40 Cr | ₹4.88 Cr | ₹5.70 Cr | ₹5.70 Cr |
Profit Before Taxation & Exceptional Items | ₹22 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
Exceptional Income / Expenses | - | - | ₹-1.26 Cr | - | - |
Profit Before Tax | ₹22 Cr | ₹16 Cr | ₹12 Cr | ₹14 Cr | ₹14 Cr |
Provision for Tax | ₹5.47 Cr | ₹3.94 Cr | ₹3.00 Cr | ₹3.70 Cr | ₹3.70 Cr |
Current Income Tax | ₹5.42 Cr | ₹4.11 Cr | ₹3.71 Cr | ₹3.50 Cr | ₹3.50 Cr |
Deferred Tax | ₹-0.12 Cr | ₹-0.17 Cr | ₹-0.71 Cr | ₹0.20 Cr | ₹0.20 Cr |
Other taxes | ₹0.17 Cr | - | - | - | - |
Profit After Tax | ₹16 Cr | ₹12 Cr | ₹9.32 Cr | ₹10 Cr | ₹10 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹26 Cr | ₹13 Cr | ₹10 Cr | - | - |
Appropriations | ₹42 Cr | ₹26 Cr | ₹20 Cr | ₹10 Cr | ₹10 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.12 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.12 Cr | ₹0.12 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹2.90 | ₹3.39 | ₹2.55 | ₹2.87 | ₹2.87 |
Adjusted EPS | ₹2.90 | ₹3.39 | ₹2.55 | ₹2.87 | ₹2.87 |
Compare Income Statement of peers of UDAYSHIVAKUMAR INFRA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
UDAYSHIVAKUMAR INFRA | ₹274.1 Cr | 6.9% | -3.8% | 17.8% | Stock Analytics | |
LARSEN & TOUBRO | ₹492,620.0 Cr | -1.6% | -2.3% | 3.4% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹85,298.2 Cr | -4.8% | -7.7% | 138.3% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹81,642.0 Cr | -2.5% | -6.4% | 6.9% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹33,595.0 Cr | 0.9% | 3.7% | 32.1% | Stock Analytics | |
IRCON INTERNATIONAL | ₹19,699.1 Cr | -1.5% | -1.3% | 22.3% | Stock Analytics |
UDAYSHIVAKUMAR INFRA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
UDAYSHIVAKUMAR INFRA | 6.9% |
-3.8% |
17.8% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses