ADOR WELDING
|
ADOR WELDING Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,143 Cr | ₹1,125 Cr | ₹1,076 Cr | ₹661 Cr | ₹448 Cr |
| Sales | ₹1,119 Cr | ₹1,093 Cr | ₹1,043 Cr | ₹656 Cr | ₹445 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹17 Cr | ₹28 Cr | ₹28 Cr | ₹0.54 Cr | ₹0.87 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹7.63 Cr | ₹4.81 Cr | ₹5.77 Cr | ₹4.48 Cr | ₹1.94 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,140 Cr | ₹1,123 Cr | ₹1,074 Cr | ₹661 Cr | ₹448 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-6.40 Cr | ₹-9.31 Cr | ₹18 Cr | ₹-9.90 Cr | ₹-12 Cr |
| Raw Material Consumed | ₹715 Cr | ₹735 Cr | ₹671 Cr | ₹480 Cr | ₹336 Cr |
| Opening Raw Materials | ₹52 Cr | ₹78 Cr | ₹56 Cr | ₹20 Cr | ₹32 Cr |
| Purchases Raw Materials | ₹633 Cr | ₹637 Cr | ₹625 Cr | ₹439 Cr | ₹315 Cr |
| Closing Raw Materials | ₹66 Cr | ₹52 Cr | ₹78 Cr | ₹38 Cr | ₹20 Cr |
| Other Direct Purchases / Brought in cost | ₹96 Cr | ₹72 Cr | ₹68 Cr | ₹59 Cr | ₹9.47 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹18 Cr | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹10 Cr |
| Electricity & Power | ₹18 Cr | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹10 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹118 Cr | ₹111 Cr | ₹100 Cr | ₹49 Cr | ₹38 Cr |
| Salaries, Wages & Bonus | ₹100 Cr | ₹93 Cr | ₹84 Cr | ₹41 Cr | ₹32 Cr |
| Contributions to EPF & Pension Funds | ₹6.03 Cr | ₹5.74 Cr | ₹5.84 Cr | ₹2.78 Cr | ₹2.26 Cr |
| Workmen and Staff Welfare Expenses | ₹8.32 Cr | ₹9.46 Cr | ₹8.66 Cr | ₹4.25 Cr | ₹2.54 Cr |
| Other Employees Cost | ₹3.65 Cr | ₹2.66 Cr | ₹1.97 Cr | ₹0.77 Cr | ₹0.81 Cr |
| Other Manufacturing Expenses | ₹57 Cr | ₹55 Cr | ₹54 Cr | ₹23 Cr | ₹17 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹38 Cr | ₹30 Cr | ₹31 Cr | ₹7.32 Cr | ₹5.17 Cr |
| Repairs and Maintenance | ₹2.32 Cr | ₹3.57 Cr | ₹3.95 Cr | ₹1.75 Cr | ₹1.24 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹17 Cr | ₹21 Cr | ₹19 Cr | ₹14 Cr | ₹10 Cr |
| General and Administration Expenses | ₹45 Cr | ₹42 Cr | ₹39 Cr | ₹19 Cr | ₹13 Cr |
| Rent , Rates & Taxes | ₹7.20 Cr | ₹6.35 Cr | ₹6.54 Cr | ₹3.13 Cr | ₹0.63 Cr |
| Insurance | ₹1.58 Cr | ₹1.36 Cr | ₹1.39 Cr | ₹0.42 Cr | ₹0.44 Cr |
| Printing and stationery | ₹5.71 Cr | ₹1.18 Cr | ₹1.58 Cr | ₹0.60 Cr | ₹0.57 Cr |
| Professional and legal fees | ₹10 Cr | ₹11 Cr | ₹8.93 Cr | ₹3.77 Cr | ₹3.31 Cr |
| Traveling and conveyance | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹4.67 Cr | ₹2.83 Cr |
| Other Administration | ₹9.26 Cr | ₹8.82 Cr | ₹8.00 Cr | ₹6.05 Cr | ₹5.24 Cr |
| Selling and Distribution Expenses | ₹48 Cr | ₹46 Cr | ₹41 Cr | ₹17 Cr | ₹9.26 Cr |
| Advertisement & Sales Promotion | ₹4.76 Cr | ₹4.25 Cr | ₹6.58 Cr | ₹0.31 Cr | ₹0.33 Cr |
| Sales Commissions & Incentives | ₹3.24 Cr | ₹3.86 Cr | ₹2.26 Cr | ₹0.54 Cr | ₹0.46 Cr |
| Freight and Forwarding | ₹37 Cr | ₹35 Cr | ₹29 Cr | ₹14 Cr | ₹6.87 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹2.74 Cr | ₹2.50 Cr | ₹2.47 Cr | ₹1.68 Cr | ₹1.60 Cr |
| Miscellaneous Expenses | ₹37 Cr | ₹21 Cr | ₹15 Cr | ₹9.80 Cr | ₹15 Cr |
| Bad debts /advances written off | ₹0.31 Cr | ₹1.16 Cr | ₹0.87 Cr | ₹0.24 Cr | ₹7.57 Cr |
| Provision for doubtful debts | ₹2.11 Cr | ₹5.00 Cr | ₹1.90 Cr | ₹1.06 Cr | ₹0.72 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.01 Cr | - | ₹0.31 Cr | ₹1.32 Cr |
| Losson foreign exchange fluctuations | - | - | ₹0.04 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹34 Cr | ₹15 Cr | ₹12 Cr | ₹8.19 Cr | ₹5.56 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,031 Cr | ₹1,019 Cr | ₹955 Cr | ₹601 Cr | ₹426 Cr |
| Operating Profit (Excl OI) | ₹109 Cr | ₹104 Cr | ₹119 Cr | ₹60 Cr | ₹22 Cr |
| Other Income | ₹32 Cr | ₹19 Cr | ₹19 Cr | ₹5.48 Cr | ₹7.39 Cr |
| Interest Received | ₹7.67 Cr | ₹5.93 Cr | ₹3.74 Cr | ₹0.86 Cr | ₹0.61 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.01 Cr | - | ₹0.46 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹15 Cr | ₹0.29 Cr | ₹3.37 Cr | ₹0.70 Cr | ₹0.96 Cr |
| Foreign Exchange Gains | ₹5.69 Cr | ₹4.34 Cr | ₹3.55 Cr | ₹1.00 Cr | ₹1.96 Cr |
| Others | ₹3.98 Cr | ₹8.24 Cr | ₹8.28 Cr | ₹2.92 Cr | ₹3.86 Cr |
| Operating Profit | ₹141 Cr | ₹122 Cr | ₹138 Cr | ₹66 Cr | ₹29 Cr |
| Interest | ₹3.62 Cr | ₹6.19 Cr | ₹5.54 Cr | ₹5.80 Cr | ₹8.16 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | ₹3.14 Cr | ₹2.42 Cr | ₹4.87 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.45 Cr | ₹1.78 Cr | ₹1.46 Cr | ₹2.08 Cr | ₹1.75 Cr |
| Other Interest | ₹2.17 Cr | ₹4.41 Cr | ₹0.94 Cr | ₹1.30 Cr | ₹1.54 Cr |
| PBDT | ₹137 Cr | ₹116 Cr | ₹133 Cr | ₹60 Cr | ₹21 Cr |
| Depreciation | ₹19 Cr | ₹18 Cr | ₹16 Cr | ₹11 Cr | ₹11 Cr |
| Profit Before Taxation & Exceptional Items | ₹118 Cr | ₹98 Cr | ₹117 Cr | ₹49 Cr | ₹9.91 Cr |
| Exceptional Income / Expenses | ₹-2.75 Cr | ₹-11 Cr | - | ₹8.98 Cr | ₹-24 Cr |
| Profit Before Tax | ₹115 Cr | ₹87 Cr | ₹117 Cr | ₹58 Cr | ₹-14 Cr |
| Provision for Tax | ₹33 Cr | ₹27 Cr | ₹31 Cr | ₹13 Cr | ₹-3.68 Cr |
| Current Income Tax | ₹33 Cr | ₹27 Cr | ₹29 Cr | ₹15 Cr | ₹1.39 Cr |
| Deferred Tax | ₹0.07 Cr | ₹-0.03 Cr | ₹0.64 Cr | ₹-1.68 Cr | ₹-5.26 Cr |
| Other taxes | - | - | ₹0.56 Cr | - | ₹0.19 Cr |
| Profit After Tax | ₹82 Cr | ₹60 Cr | ₹86 Cr | ₹45 Cr | ₹-10 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹82 Cr | ₹60 Cr | ₹86 Cr | ₹45 Cr | ₹-10 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹234 Cr | ₹207 Cr | ₹191 Cr | ₹75 Cr | ₹88 Cr |
| Appropriations | ₹316 Cr | ₹267 Cr | ₹277 Cr | ₹120 Cr | ₹77 Cr |
| General Reserves | ₹4.34 Cr | ₹6.33 Cr | ₹7.93 Cr | - | ₹2.83 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹35 Cr | ₹26 Cr | ₹63 Cr | ₹0.61 Cr | ₹-0.52 Cr |
| Equity Dividend % | ₹230.00 | ₹200.00 | ₹185.00 | ₹125.00 | - |
| Earnings Per Share | ₹47.11 | ₹34.51 | ₹63.57 | ₹33.21 | ₹-7.63 |
| Adjusted EPS | ₹47.11 | ₹34.51 | ₹63.57 | ₹33.21 | ₹-7.63 |
Compare Income Statement of peers of ADOR WELDING
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ADOR WELDING | ₹2,513.0 Cr | -5.1% | 12.3% | 39.6% | Stock Analytics | |
| GRAPHITE INDIA | ₹12,819.6 Cr | -1.1% | 4.5% | 18% | Stock Analytics | |
| HEG | ₹12,687.3 Cr | 0.7% | 26% | 24.1% | Stock Analytics | |
| ESAB INDIA | ₹8,666.3 Cr | 0.2% | -3% | -0% | Stock Analytics | |
| DIFFUSION ENGINEERS | ₹1,431.0 Cr | -5.5% | -10.1% | 16.2% | Stock Analytics | |
| GEE | ₹606.1 Cr | 7% | 2.3% | 38.6% | Stock Analytics | |
ADOR WELDING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ADOR WELDING | -5.1% |
12.3% |
39.6% |
| SENSEX | 2.7% |
1.5% |
-5.6% |
You may also like the below Video Courses