ADOR WELDING
|
ADOR WELDING Last 5 Year Income Statement History
[Standalone]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,119 Cr | ₹1,070 Cr | ₹777 Cr | ₹661 Cr | ₹447 Cr |
Sales | ₹1,087 Cr | ₹1,037 Cr | ₹771 Cr | ₹656 Cr | ₹445 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹28 Cr | ₹28 Cr | ₹0.59 Cr | ₹0.54 Cr | ₹0.46 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.81 Cr | ₹5.64 Cr | ₹5.61 Cr | ₹4.48 Cr | ₹1.94 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,117 Cr | ₹1,067 Cr | ₹777 Cr | ₹661 Cr | ₹447 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-9.31 Cr | ₹18 Cr | ₹-14 Cr | ₹-9.90 Cr | ₹-12 Cr |
Raw Material Consumed | ₹733 Cr | ₹668 Cr | ₹537 Cr | ₹480 Cr | ₹336 Cr |
Opening Raw Materials | ₹78 Cr | ₹55 Cr | ₹38 Cr | ₹20 Cr | ₹32 Cr |
Purchases Raw Materials | ₹635 Cr | ₹623 Cr | ₹520 Cr | ₹439 Cr | ₹315 Cr |
Closing Raw Materials | ₹52 Cr | ₹78 Cr | ₹48 Cr | ₹38 Cr | ₹20 Cr |
Other Direct Purchases / Brought in cost | ₹72 Cr | ₹68 Cr | ₹26 Cr | ₹59 Cr | ₹9.47 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr | ₹10 Cr |
Electricity & Power | ₹19 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr | ₹10 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹108 Cr | ₹98 Cr | ₹57 Cr | ₹49 Cr | ₹38 Cr |
Salaries, Wages & Bonus | ₹90 Cr | ₹81 Cr | ₹47 Cr | ₹41 Cr | ₹32 Cr |
Contributions to EPF & Pension Funds | ₹5.62 Cr | ₹5.72 Cr | ₹2.74 Cr | ₹2.78 Cr | ₹2.26 Cr |
Workmen and Staff Welfare Expenses | ₹9.38 Cr | ₹8.50 Cr | ₹5.78 Cr | ₹4.25 Cr | ₹2.54 Cr |
Other Employees Cost | ₹2.61 Cr | ₹1.93 Cr | ₹1.03 Cr | ₹0.77 Cr | ₹0.81 Cr |
Other Manufacturing Expenses | ₹55 Cr | ₹54 Cr | ₹28 Cr | ₹23 Cr | ₹17 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹30 Cr | ₹29 Cr | ₹8.60 Cr | ₹7.32 Cr | ₹5.17 Cr |
Repairs and Maintenance | ₹3.57 Cr | ₹3.95 Cr | ₹2.05 Cr | ₹1.75 Cr | ₹1.24 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹21 Cr | ₹21 Cr | ₹18 Cr | ₹14 Cr | ₹10 Cr |
General and Administration Expenses | ₹40 Cr | ₹37 Cr | ₹23 Cr | ₹19 Cr | ₹13 Cr |
Rent , Rates & Taxes | ₹6.35 Cr | ₹6.54 Cr | ₹4.15 Cr | ₹3.13 Cr | ₹0.63 Cr |
Insurance | ₹1.34 Cr | ₹1.39 Cr | ₹0.92 Cr | ₹0.42 Cr | ₹0.44 Cr |
Printing and stationery | ₹1.15 Cr | ₹1.52 Cr | ₹0.85 Cr | ₹0.60 Cr | ₹0.57 Cr |
Professional and legal fees | ₹9.91 Cr | ₹7.30 Cr | ₹4.98 Cr | ₹3.78 Cr | ₹3.30 Cr |
Traveling and conveyance | ₹13 Cr | ₹12 Cr | ₹6.12 Cr | ₹4.67 Cr | ₹2.83 Cr |
Other Administration | ₹8.50 Cr | ₹7.69 Cr | ₹6.07 Cr | ₹6.04 Cr | ₹5.20 Cr |
Selling and Distribution Expenses | ₹46 Cr | ₹40 Cr | ₹28 Cr | ₹17 Cr | ₹9.26 Cr |
Advertisement & Sales Promotion | ₹3.84 Cr | ₹6.26 Cr | ₹1.98 Cr | ₹0.31 Cr | ₹0.33 Cr |
Sales Commissions & Incentives | ₹3.86 Cr | ₹2.24 Cr | ₹0.49 Cr | ₹0.54 Cr | ₹0.46 Cr |
Freight and Forwarding | ₹35 Cr | ₹29 Cr | ₹24 Cr | ₹14 Cr | ₹6.87 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹2.50 Cr | ₹2.47 Cr | ₹1.83 Cr | ₹1.68 Cr | ₹1.60 Cr |
Miscellaneous Expenses | ₹21 Cr | ₹15 Cr | ₹13 Cr | ₹9.80 Cr | ₹15 Cr |
Bad debts /advances written off | ₹0.87 Cr | ₹0.87 Cr | ₹0.29 Cr | ₹0.24 Cr | ₹7.57 Cr |
Provision for doubtful debts | ₹5.00 Cr | ₹1.90 Cr | ₹4.92 Cr | ₹1.06 Cr | ₹0.72 Cr |
Losson disposal of fixed assets(net) | ₹0.01 Cr | - | - | ₹0.10 Cr | ₹1.32 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹15 Cr | ₹12 Cr | ₹7.29 Cr | ₹8.40 Cr | ₹5.57 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,011 Cr | ₹946 Cr | ₹688 Cr | ₹601 Cr | ₹426 Cr |
Operating Profit (Excl OI) | ₹105 Cr | ₹121 Cr | ₹89 Cr | ₹60 Cr | ₹22 Cr |
Other Income | ₹20 Cr | ₹21 Cr | ₹6.67 Cr | ₹5.48 Cr | ₹7.31 Cr |
Interest Received | ₹7.26 Cr | ₹4.79 Cr | ₹1.16 Cr | ₹0.86 Cr | ₹0.60 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.46 Cr | ₹0.11 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.17 Cr | ₹3.37 Cr | ₹0.61 Cr | ₹0.70 Cr | ₹0.95 Cr |
Foreign Exchange Gains | ₹4.34 Cr | ₹3.55 Cr | ₹0.93 Cr | ₹1.00 Cr | ₹1.96 Cr |
Others | ₹8.46 Cr | ₹8.51 Cr | ₹3.86 Cr | ₹2.92 Cr | ₹3.80 Cr |
Operating Profit | ₹126 Cr | ₹142 Cr | ₹95 Cr | ₹66 Cr | ₹29 Cr |
Interest | ₹6.17 Cr | ₹5.53 Cr | ₹3.80 Cr | ₹5.80 Cr | ₹8.16 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹2.15 Cr | ₹3.14 Cr | ₹1.66 Cr | ₹2.42 Cr | ₹4.87 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.65 Cr | ₹1.46 Cr | ₹1.44 Cr | ₹2.08 Cr | ₹1.75 Cr |
Other Interest | ₹2.37 Cr | ₹0.93 Cr | ₹0.70 Cr | ₹1.30 Cr | ₹1.54 Cr |
PBDT | ₹120 Cr | ₹136 Cr | ₹92 Cr | ₹60 Cr | ₹21 Cr |
Depreciation | ₹18 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
Profit Before Taxation & Exceptional Items | ₹102 Cr | ₹121 Cr | ₹80 Cr | ₹49 Cr | ₹9.69 Cr |
Exceptional Income / Expenses | ₹-43 Cr | - | ₹-0.80 Cr | ₹8.98 Cr | ₹-25 Cr |
Profit Before Tax | ₹59 Cr | ₹121 Cr | ₹79 Cr | ₹58 Cr | ₹-16 Cr |
Provision for Tax | ₹15 Cr | ₹31 Cr | ₹20 Cr | ₹13 Cr | ₹-3.69 Cr |
Current Income Tax | ₹27 Cr | ₹29 Cr | ₹22 Cr | ₹15 Cr | ₹1.36 Cr |
Deferred Tax | ₹-11 Cr | ₹1.33 Cr | ₹-1.73 Cr | ₹-1.68 Cr | ₹-5.27 Cr |
Other taxes | - | ₹0.56 Cr | ₹-0.19 Cr | ₹0.14 Cr | ₹0.22 Cr |
Profit After Tax | ₹43 Cr | ₹89 Cr | ₹59 Cr | ₹45 Cr | ₹-12 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹232 Cr | ₹213 Cr | ₹118 Cr | ₹75 Cr | ₹89 Cr |
Appropriations | ₹275 Cr | ₹302 Cr | ₹177 Cr | ₹120 Cr | ₹77 Cr |
General Reserves | ₹6.32 Cr | ₹7.93 Cr | ₹4.52 Cr | - | ₹2.83 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹26 Cr | ₹63 Cr | ₹18 Cr | ₹1.93 Cr | ₹-0.52 Cr |
Equity Dividend % | ₹200.00 | ₹185.00 | ₹175.00 | ₹125.00 | - |
Earnings Per Share | ₹24.98 | ₹65.70 | ₹43.60 | ₹33.10 | ₹-8.82 |
Adjusted EPS | ₹24.98 | ₹65.70 | ₹43.60 | ₹33.10 | ₹-8.82 |
Compare Income Statement of peers of ADOR WELDING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ADOR WELDING | ₹1,711.7 Cr | -1.5% | -10.8% | -32.5% | Stock Analytics | |
GRAPHITE INDIA | ₹10,297.3 Cr | -4.4% | -6.6% | -0.3% | Stock Analytics | |
HEG | ₹10,228.8 Cr | 0.9% | 4.9% | 19.7% | Stock Analytics | |
ESAB INDIA | ₹8,136.0 Cr | -1% | -0.3% | -17% | Stock Analytics | |
DIFFUSION ENGINEERS | ₹1,224.2 Cr | 1.1% | 7.9% | NA | Stock Analytics | |
DE NORA INDIA | ₹452.8 Cr | -8.3% | -8.5% | -49.1% | Stock Analytics |
ADOR WELDING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ADOR WELDING | -1.5% |
-10.8% |
-32.5% |
SENSEX | 0.2% |
-2.7% |
-0.9% |
You may also like the below Video Courses