XPRO INDIA
|
XPRO INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹465 Cr | ₹511 Cr | ₹472 Cr | ₹373 Cr | ₹355 Cr |
Sales | ₹461 Cr | ₹502 Cr | ₹458 Cr | ₹368 Cr | ₹351 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | ₹5.09 Cr | ₹8.68 Cr | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.51 Cr | ₹4.00 Cr | ₹4.55 Cr | ₹5.44 Cr | ₹3.36 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹465 Cr | ₹511 Cr | ₹472 Cr | ₹373 Cr | ₹355 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.68 Cr | ₹3.15 Cr | ₹-2.37 Cr | ₹3.06 Cr | ₹-6.40 Cr |
Raw Material Consumed | ₹317 Cr | ₹347 Cr | ₹328 Cr | ₹262 Cr | ₹262 Cr |
Opening Raw Materials | ₹31 Cr | ₹25 Cr | ₹24 Cr | ₹22 Cr | ₹23 Cr |
Purchases Raw Materials | ₹314 Cr | ₹352 Cr | ₹330 Cr | ₹264 Cr | ₹261 Cr |
Closing Raw Materials | ₹27 Cr | ₹31 Cr | ₹25 Cr | ₹24 Cr | ₹22 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹24 Cr | ₹30 Cr | ₹26 Cr | ₹20 Cr | ₹23 Cr |
Electricity & Power | ₹24 Cr | ₹30 Cr | ₹26 Cr | ₹20 Cr | ₹23 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹27 Cr | ₹24 Cr | ₹30 Cr | ₹28 Cr | ₹25 Cr |
Salaries, Wages & Bonus | ₹23 Cr | ₹20 Cr | ₹26 Cr | ₹24 Cr | ₹21 Cr |
Contributions to EPF & Pension Funds | ₹2.66 Cr | ₹2.18 Cr | ₹2.83 Cr | ₹2.78 Cr | ₹2.55 Cr |
Workmen and Staff Welfare Expenses | ₹1.42 Cr | ₹1.39 Cr | ₹1.36 Cr | ₹1.26 Cr | ₹1.28 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹19 Cr | ₹18 Cr | ₹13 Cr | ₹10 Cr | ₹11 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹7.46 Cr | ₹6.45 Cr | ₹0.35 Cr | ₹0.35 Cr | ₹0.47 Cr |
Repairs and Maintenance | ₹1.84 Cr | ₹2.56 Cr | ₹2.20 Cr | ₹1.47 Cr | ₹1.63 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹9.97 Cr | ₹9.46 Cr | ₹11 Cr | ₹8.61 Cr | ₹9.09 Cr |
General and Administration Expenses | ₹8.97 Cr | ₹7.52 Cr | ₹7.27 Cr | ₹4.84 Cr | ₹4.91 Cr |
Rent , Rates & Taxes | ₹0.70 Cr | ₹0.73 Cr | ₹1.15 Cr | ₹0.88 Cr | ₹0.46 Cr |
Insurance | ₹1.36 Cr | ₹1.55 Cr | ₹1.06 Cr | ₹0.78 Cr | ₹0.63 Cr |
Printing and stationery | ₹0.12 Cr | - | - | - | - |
Professional and legal fees | ₹1.81 Cr | ₹1.29 Cr | ₹2.06 Cr | ₹1.06 Cr | ₹0.82 Cr |
Traveling and conveyance | ₹2.61 Cr | ₹2.12 Cr | ₹1.51 Cr | ₹0.76 Cr | ₹1.73 Cr |
Other Administration | ₹2.37 Cr | ₹1.84 Cr | ₹1.49 Cr | ₹1.36 Cr | ₹1.28 Cr |
Selling and Distribution Expenses | ₹2.05 Cr | ₹2.70 Cr | ₹2.89 Cr | ₹2.99 Cr | ₹1.43 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹2.05 Cr | ₹2.70 Cr | ₹2.89 Cr | ₹2.99 Cr | ₹1.43 Cr |
Miscellaneous Expenses | ₹2.98 Cr | ₹4.06 Cr | ₹3.27 Cr | ₹2.14 Cr | ₹3.41 Cr |
Bad debts /advances written off | - | - | - | - | ₹0.78 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | ₹0.29 Cr | ₹0.00 Cr | ₹0.27 Cr |
Losson foreign exchange fluctuations | - | - | ₹0.23 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.98 Cr | ₹4.06 Cr | ₹2.75 Cr | ₹2.13 Cr | ₹2.36 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹399 Cr | ₹437 Cr | ₹408 Cr | ₹333 Cr | ₹325 Cr |
Operating Profit (Excl OI) | ₹66 Cr | ₹74 Cr | ₹64 Cr | ₹40 Cr | ₹30 Cr |
Other Income | ₹12 Cr | ₹3.86 Cr | ₹1.84 Cr | ₹2.11 Cr | ₹1.54 Cr |
Interest Received | ₹8.70 Cr | ₹1.56 Cr | ₹0.51 Cr | ₹0.47 Cr | ₹0.45 Cr |
Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Profit on sale of Fixed Assets | ₹0.01 Cr | ₹0.80 Cr | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹2.02 Cr | ₹0.00 Cr | ₹0.50 Cr | ₹0.87 Cr | ₹0.80 Cr |
Foreign Exchange Gains | ₹0.57 Cr | ₹0.49 Cr | - | ₹0.41 Cr | ₹0.00 Cr |
Others | ₹0.89 Cr | ₹1.00 Cr | ₹0.84 Cr | ₹0.36 Cr | ₹0.29 Cr |
Operating Profit | ₹78 Cr | ₹78 Cr | ₹66 Cr | ₹42 Cr | ₹31 Cr |
Interest | ₹5.01 Cr | ₹7.53 Cr | ₹13 Cr | ₹17 Cr | ₹19 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹3.79 Cr | ₹5.93 Cr | ₹9.39 Cr | ₹12 Cr | ₹12 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.94 Cr | ₹1.33 Cr | ₹0.94 Cr | ₹4.67 Cr | ₹5.15 Cr |
Other Interest | ₹0.28 Cr | ₹0.27 Cr | ₹2.67 Cr | ₹0.27 Cr | ₹1.03 Cr |
PBDT | ₹73 Cr | ₹71 Cr | ₹53 Cr | ₹26 Cr | ₹13 Cr |
Depreciation | ₹11 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Profit Before Taxation & Exceptional Items | ₹62 Cr | ₹59 Cr | ₹41 Cr | ₹13 Cr | ₹0.41 Cr |
Exceptional Income / Expenses | ₹-2.02 Cr | - | - | - | - |
Profit Before Tax | ₹60 Cr | ₹59 Cr | ₹41 Cr | ₹13 Cr | ₹0.41 Cr |
Provision for Tax | ₹16 Cr | ₹14 Cr | ₹-4.34 Cr | ₹5.13 Cr | ₹0.01 Cr |
Current Income Tax | ₹8.02 Cr | ₹0.08 Cr | - | - | ₹0.26 Cr |
Deferred Tax | ₹8.25 Cr | ₹14 Cr | ₹-4.55 Cr | ₹5.34 Cr | ₹-0.26 Cr |
Other taxes | ₹0.02 Cr | ₹-0.33 Cr | ₹0.20 Cr | ₹-0.21 Cr | ₹0.01 Cr |
Profit After Tax | ₹44 Cr | ₹45 Cr | ₹45 Cr | ₹8.35 Cr | ₹0.40 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹44 Cr | ₹45 Cr | ₹45 Cr | ₹8.35 Cr | ₹0.40 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹94 Cr | ₹51 Cr | ₹5.91 Cr | ₹-2.08 Cr | ₹-2.27 Cr |
Appropriations | ₹138 Cr | ₹96 Cr | ₹51 Cr | ₹6.28 Cr | ₹-1.87 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹4.14 Cr | ₹2.36 Cr | ₹0.15 Cr | ₹0.37 Cr | ₹0.20 Cr |
Equity Dividend % | ₹20.00 | ₹20.00 | ₹20.00 | - | - |
Earnings Per Share | ₹19.91 | ₹24.91 | ₹38.03 | ₹7.07 | ₹0.34 |
Adjusted EPS | ₹19.91 | ₹24.91 | ₹25.36 | ₹4.71 | ₹0.22 |
Compare Income Statement of peers of XPRO INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
XPRO INDIA | ₹2,974.9 Cr | -4.1% | -16.9% | 11.6% | Stock Analytics | |
SUPREME INDUSTRIES | ₹53,378.6 Cr | -1.8% | -17.7% | 3.9% | Stock Analytics | |
ASTRAL | ₹40,371.8 Cr | 2.1% | -16.6% | -16.6% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹12,909.0 Cr | 0.3% | -15.6% | -12.8% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹6,670.6 Cr | 3.4% | -3.5% | -9.7% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,402.5 Cr | 0.8% | -5.3% | -44.1% | Stock Analytics |
XPRO INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
XPRO INDIA | -4.1% |
-16.9% |
11.6% |
SENSEX | -1% |
-5% |
5.6% |
You may also like the below Video Courses