WAAREE ENERGIES
|
WAAREE ENERGIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹11,398 Cr | ₹6,751 Cr | ₹2,854 Cr | ₹1,953 Cr | ₹1,996 Cr |
Sales | ₹10,840 Cr | ₹6,123 Cr | ₹2,725 Cr | ₹1,925 Cr | ₹1,972 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹502 Cr | ₹472 Cr | ₹104 Cr | ₹10 Cr | ₹2.56 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹55 Cr | ₹156 Cr | ₹25 Cr | ₹17 Cr | ₹21 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹11,398 Cr | ₹6,751 Cr | ₹2,854 Cr | ₹1,953 Cr | ₹1,996 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-562 Cr | ₹-1,007 Cr | ₹64 Cr | ₹-73 Cr | ₹-20 Cr |
Raw Material Consumed | ₹9,322 Cr | ₹6,158 Cr | ₹2,253 Cr | ₹1,674 Cr | ₹1,649 Cr |
Opening Raw Materials | ₹1,616 Cr | ₹463 Cr | ₹240 Cr | ₹189 Cr | ₹65 Cr |
Purchases Raw Materials | ₹7,670 Cr | ₹7,050 Cr | ₹2,016 Cr | ₹1,303 Cr | ₹1,556 Cr |
Closing Raw Materials | ₹930 Cr | ₹1,616 Cr | ₹463 Cr | ₹240 Cr | ₹189 Cr |
Other Direct Purchases / Brought in cost | ₹965 Cr | ₹261 Cr | ₹459 Cr | ₹423 Cr | ₹217 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹88 Cr | ₹51 Cr | ₹20 Cr | ₹10 Cr | ₹13 Cr |
Electricity & Power | ₹88 Cr | ₹51 Cr | ₹20 Cr | ₹10 Cr | ₹13 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹154 Cr | ₹118 Cr | ₹51 Cr | ₹43 Cr | ₹50 Cr |
Salaries, Wages & Bonus | ₹132 Cr | ₹74 Cr | ₹46 Cr | ₹38 Cr | ₹45 Cr |
Contributions to EPF & Pension Funds | ₹7.59 Cr | ₹3.12 Cr | ₹1.93 Cr | ₹1.58 Cr | ₹1.91 Cr |
Workmen and Staff Welfare Expenses | ₹3.95 Cr | ₹3.98 Cr | ₹3.33 Cr | ₹3.03 Cr | ₹2.10 Cr |
Other Employees Cost | ₹10 Cr | ₹37 Cr | - | - | - |
Other Manufacturing Expenses | ₹254 Cr | ₹162 Cr | ₹73 Cr | ₹62 Cr | ₹73 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹142 Cr | ₹103 Cr | ₹41 Cr | ₹28 Cr | ₹28 Cr |
Repairs and Maintenance | ₹0.96 Cr | ₹0.44 Cr | ₹0.75 Cr | ₹0.39 Cr | ₹1.62 Cr |
Packing Material Consumed | ₹88 Cr | ₹47 Cr | ₹20 Cr | ₹18 Cr | ₹20 Cr |
Other Mfg Exp | ₹23 Cr | ₹11 Cr | ₹10 Cr | ₹16 Cr | ₹24 Cr |
General and Administration Expenses | ₹94 Cr | ₹59 Cr | ₹30 Cr | ₹23 Cr | ₹24 Cr |
Rent , Rates & Taxes | ₹5.14 Cr | ₹2.12 Cr | ₹1.55 Cr | ₹0.78 Cr | ₹1.46 Cr |
Insurance | ₹12 Cr | ₹9.89 Cr | ₹6.85 Cr | ₹5.50 Cr | ₹2.50 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹37 Cr | ₹31 Cr | ₹11 Cr | ₹8.86 Cr | ₹9.19 Cr |
Traveling and conveyance | ₹13 Cr | ₹8.34 Cr | ₹3.02 Cr | ₹1.80 Cr | ₹5.03 Cr |
Other Administration | ₹27 Cr | ₹7.69 Cr | ₹7.23 Cr | ₹5.74 Cr | ₹5.47 Cr |
Selling and Distribution Expenses | ₹418 Cr | ₹348 Cr | ₹241 Cr | ₹107 Cr | ₹99 Cr |
Advertisement & Sales Promotion | ₹33 Cr | ₹21 Cr | ₹9.19 Cr | ₹6.49 Cr | ₹7.39 Cr |
Sales Commissions & Incentives | ₹6.41 Cr | ₹1.86 Cr | ₹3.43 Cr | ₹3.50 Cr | ₹3.69 Cr |
Freight and Forwarding | ₹324 Cr | ₹296 Cr | ₹214 Cr | ₹89 Cr | ₹80 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹54 Cr | ₹29 Cr | ₹14 Cr | ₹7.23 Cr | ₹8.58 Cr |
Miscellaneous Expenses | ₹56 Cr | ₹31 Cr | ₹12 Cr | ₹13 Cr | ₹15 Cr |
Bad debts /advances written off | - | - | - | - | ₹4.46 Cr |
Provision for doubtful debts | ₹16 Cr | ₹0.96 Cr | ₹3.01 Cr | ₹1.73 Cr | ₹0.85 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.52 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹40 Cr | ₹30 Cr | ₹9.37 Cr | ₹11 Cr | ₹9.44 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹9,823 Cr | ₹5,919 Cr | ₹2,743 Cr | ₹1,857 Cr | ₹1,904 Cr |
Operating Profit (Excl OI) | ₹1,574 Cr | ₹832 Cr | ₹111 Cr | ₹96 Cr | ₹92 Cr |
Other Income | ₹235 Cr | ₹112 Cr | ₹92 Cr | ₹30 Cr | ₹26 Cr |
Interest Received | ₹151 Cr | ₹51 Cr | ₹9.34 Cr | ₹18 Cr | ₹14 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | ₹0.24 Cr | - |
Profits on sale of Investments | ₹31 Cr | ₹6.62 Cr | ₹11 Cr | ₹1.07 Cr | ₹0.10 Cr |
Provision Written Back | - | ₹2.33 Cr | - | - | - |
Foreign Exchange Gains | ₹49 Cr | ₹48 Cr | ₹21 Cr | ₹5.33 Cr | ₹2.31 Cr |
Others | ₹4.80 Cr | ₹4.43 Cr | ₹51 Cr | ₹5.82 Cr | ₹9.08 Cr |
Operating Profit | ₹1,810 Cr | ₹944 Cr | ₹203 Cr | ₹126 Cr | ₹118 Cr |
Interest | ₹140 Cr | ₹82 Cr | ₹41 Cr | ₹31 Cr | ₹34 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹16 Cr | ₹13 Cr | ₹4.82 Cr | ₹5.62 Cr | ₹6.14 Cr |
Other Interest | ₹124 Cr | ₹69 Cr | ₹36 Cr | ₹25 Cr | ₹28 Cr |
PBDT | ₹1,670 Cr | ₹862 Cr | ₹162 Cr | ₹95 Cr | ₹84 Cr |
Depreciation | ₹277 Cr | ₹164 Cr | ₹43 Cr | ₹32 Cr | ₹27 Cr |
Profit Before Taxation & Exceptional Items | ₹1,393 Cr | ₹698 Cr | ₹118 Cr | ₹62 Cr | ₹57 Cr |
Exceptional Income / Expenses | ₹341 Cr | ₹-21 Cr | - | ₹4.06 Cr | - |
Profit Before Tax | ₹1,734 Cr | ₹677 Cr | ₹118 Cr | ₹67 Cr | ₹57 Cr |
Provision for Tax | ₹460 Cr | ₹177 Cr | ₹39 Cr | ₹21 Cr | ₹18 Cr |
Current Income Tax | ₹539 Cr | ₹168 Cr | ₹34 Cr | ₹20 Cr | ₹19 Cr |
Deferred Tax | ₹-80 Cr | ₹9.43 Cr | ₹4.78 Cr | ₹0.01 Cr | ₹-1.14 Cr |
Other taxes | ₹0.00 Cr | ₹-0.26 Cr | ₹0.05 Cr | ₹0.83 Cr | ₹0.01 Cr |
Profit After Tax | ₹1,274 Cr | ₹500 Cr | ₹80 Cr | ₹46 Cr | ₹39 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-37 Cr | ₹-18 Cr | ₹-4.01 Cr | ₹0.99 Cr | ₹2.69 Cr |
Share of Associate | - | - | - | - | ₹0.00 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,237 Cr | ₹483 Cr | ₹76 Cr | ₹47 Cr | ₹42 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹572 Cr | ₹225 Cr | ₹136 Cr | ₹96 Cr | ₹46 Cr |
Appropriations | ₹1,809 Cr | ₹708 Cr | ₹212 Cr | ₹142 Cr | ₹87 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.05 Cr | ₹136 Cr | ₹-13 Cr | ₹5.91 Cr | ₹-7.49 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹47.05 | ₹19.84 | ₹3.84 | ₹2.36 | ₹2.12 |
Adjusted EPS | ₹47.05 | ₹19.84 | ₹3.84 | ₹2.36 | ₹2.12 |
Compare Income Statement of peers of WAAREE ENERGIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
WAAREE ENERGIES | ₹64,914.0 Cr | 3.9% | 0.8% | NA | Stock Analytics | |
SIEMENS | ₹175,213.0 Cr | 1.3% | -16.4% | 13.2% | Stock Analytics | |
ABB INDIA | ₹112,040.0 Cr | 0.9% | -14.3% | 7.1% | Stock Analytics | |
HAVELLS INDIA | ₹95,317.1 Cr | -0.8% | -0.3% | 8.3% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹90,172.7 Cr | 1.5% | -5% | 40.1% | Stock Analytics | |
SUZLON ENERGY | ₹75,477.1 Cr | 7.6% | 5.2% | 22.7% | Stock Analytics |
WAAREE ENERGIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
WAAREE ENERGIES | 3.9% |
0.8% |
|
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses