ADVAIT ENERGY TRANSITIONS
|
ADVAIT ENERGY TRANSITIONS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹399 Cr | ₹209 Cr | ₹104 Cr | ₹79 Cr | ₹66 Cr |
| Sales | ₹288 Cr | ₹144 Cr | ₹78 Cr | ₹47 Cr | ₹50 Cr |
| Job Work/ Contract Receipts | ₹71 Cr | ₹60 Cr | ₹20 Cr | - | - |
| Processing Charges / Service Income | ₹40 Cr | ₹3.49 Cr | ₹4.50 Cr | ₹32 Cr | ₹16 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.04 Cr | ₹1.65 Cr | ₹1.57 Cr | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹399 Cr | ₹209 Cr | ₹104 Cr | ₹79 Cr | ₹66 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹6.79 Cr | ₹-3.59 Cr | ₹-1.77 Cr | ₹-1.44 Cr | ₹-1.06 Cr |
| Raw Material Consumed | ₹216 Cr | ₹110 Cr | ₹55 Cr | ₹56 Cr | ₹50 Cr |
| Opening Raw Materials | ₹4.75 Cr | ₹1.62 Cr | ₹1.39 Cr | ₹1.57 Cr | ₹1.69 Cr |
| Purchases Raw Materials | ₹104 Cr | ₹98 Cr | ₹28 Cr | ₹52 Cr | ₹48 Cr |
| Closing Raw Materials | ₹7.24 Cr | ₹4.75 Cr | ₹5.35 Cr | ₹0.13 Cr | ₹1.57 Cr |
| Other Direct Purchases / Brought in cost | ₹115 Cr | ₹16 Cr | ₹30 Cr | ₹2.23 Cr | ₹1.79 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.12 Cr | ₹1.88 Cr | ₹0.96 Cr | ₹0.20 Cr | ₹0.15 Cr |
| Electricity & Power | ₹1.12 Cr | ₹1.88 Cr | ₹0.96 Cr | ₹0.20 Cr | ₹0.15 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹13 Cr | ₹9.69 Cr | ₹4.93 Cr | ₹3.35 Cr | ₹2.58 Cr |
| Salaries, Wages & Bonus | ₹12 Cr | ₹9.30 Cr | ₹4.58 Cr | ₹3.15 Cr | ₹2.42 Cr |
| Contributions to EPF & Pension Funds | ₹0.08 Cr | ₹0.06 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.12 Cr |
| Workmen and Staff Welfare Expenses | ₹0.85 Cr | ₹0.31 Cr | ₹0.19 Cr | ₹0.08 Cr | ₹0.04 Cr |
| Other Employees Cost | ₹0.20 Cr | ₹0.03 Cr | ₹0.06 Cr | - | - |
| Other Manufacturing Expenses | ₹90 Cr | ₹41 Cr | ₹21 Cr | ₹1.69 Cr | ₹1.50 Cr |
| Sub-contracted / Out sourced services | ₹0.53 Cr | ₹0.21 Cr | - | - | - |
| Processing Charges | ₹87 Cr | ₹36 Cr | ₹18 Cr | ₹1.15 Cr | - |
| Repairs and Maintenance | ₹0.57 Cr | ₹0.64 Cr | ₹0.08 Cr | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1.83 Cr | ₹4.34 Cr | ₹2.50 Cr | ₹0.54 Cr | ₹1.50 Cr |
| General and Administration Expenses | ₹13 Cr | ₹6.89 Cr | ₹2.97 Cr | ₹4.27 Cr | ₹2.49 Cr |
| Rent , Rates & Taxes | ₹1.48 Cr | ₹0.99 Cr | ₹0.41 Cr | ₹0.23 Cr | ₹0.18 Cr |
| Insurance | ₹0.59 Cr | ₹0.43 Cr | ₹0.44 Cr | ₹0.25 Cr | ₹0.19 Cr |
| Printing and stationery | ₹0.24 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Professional and legal fees | ₹6.81 Cr | ₹3.35 Cr | ₹1.22 Cr | ₹1.42 Cr | ₹0.75 Cr |
| Traveling and conveyance | ₹2.35 Cr | ₹1.60 Cr | ₹0.60 Cr | ₹1.39 Cr | ₹0.49 Cr |
| Other Administration | ₹1.08 Cr | ₹0.42 Cr | ₹0.23 Cr | ₹0.95 Cr | ₹0.87 Cr |
| Selling and Distribution Expenses | ₹6.62 Cr | ₹5.45 Cr | ₹3.31 Cr | ₹3.53 Cr | ₹3.67 Cr |
| Advertisement & Sales Promotion | ₹0.37 Cr | ₹0.49 Cr | ₹0.28 Cr | ₹0.17 Cr | ₹0.11 Cr |
| Sales Commissions & Incentives | ₹3.09 Cr | ₹1.88 Cr | ₹0.86 Cr | ₹0.59 Cr | ₹0.32 Cr |
| Freight and Forwarding | ₹3.16 Cr | ₹2.88 Cr | ₹1.72 Cr | ₹2.25 Cr | ₹3.24 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | ₹0.21 Cr | ₹0.45 Cr | ₹0.53 Cr | - |
| Miscellaneous Expenses | ₹1.36 Cr | ₹1.02 Cr | ₹1.41 Cr | ₹0.93 Cr | ₹1.55 Cr |
| Bad debts /advances written off | ₹0.04 Cr | - | - | ₹0.23 Cr | ₹0.78 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.60 Cr | ₹0.01 Cr | ₹0.00 Cr | - | - |
| Losson foreign exchange fluctuations | - | ₹0.18 Cr | ₹0.73 Cr | ₹0.38 Cr | ₹0.12 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.72 Cr | ₹0.84 Cr | ₹0.68 Cr | ₹0.32 Cr | ₹0.65 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹347 Cr | ₹173 Cr | ₹88 Cr | ₹68 Cr | ₹61 Cr |
| Operating Profit (Excl OI) | ₹52 Cr | ₹36 Cr | ₹17 Cr | ₹11 Cr | ₹4.89 Cr |
| Other Income | ₹7.35 Cr | ₹2.88 Cr | ₹1.74 Cr | ₹1.29 Cr | ₹1.84 Cr |
| Interest Received | ₹4.10 Cr | ₹1.85 Cr | ₹0.33 Cr | ₹0.53 Cr | ₹0.57 Cr |
| Dividend Received | - | - | - | - | ₹0.00 Cr |
| Profit on sale of Fixed Assets | - | ₹0.10 Cr | - | ₹0.11 Cr | - |
| Profits on sale of Investments | ₹0.51 Cr | - | - | - | - |
| Provision Written Back | - | - | ₹0.62 Cr | ₹0.07 Cr | - |
| Foreign Exchange Gains | - | - | - | ₹0.03 Cr | ₹0.27 Cr |
| Others | ₹2.75 Cr | ₹0.93 Cr | ₹0.80 Cr | ₹0.55 Cr | ₹0.99 Cr |
| Operating Profit | ₹59 Cr | ₹39 Cr | ₹18 Cr | ₹12 Cr | ₹6.72 Cr |
| Interest | ₹11 Cr | ₹6.94 Cr | ₹2.68 Cr | ₹1.18 Cr | ₹1.40 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹5.44 Cr | ₹4.28 Cr | ₹1.60 Cr | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.57 Cr | ₹1.41 Cr | ₹1.06 Cr | ₹0.83 Cr | ₹0.49 Cr |
| Other Interest | ₹0.86 Cr | ₹1.25 Cr | ₹0.03 Cr | ₹0.36 Cr | ₹0.91 Cr |
| PBDT | ₹48 Cr | ₹32 Cr | ₹16 Cr | ₹11 Cr | ₹5.32 Cr |
| Depreciation | ₹3.48 Cr | ₹2.64 Cr | ₹3.69 Cr | ₹1.80 Cr | ₹2.05 Cr |
| Profit Before Taxation & Exceptional Items | ₹45 Cr | ₹29 Cr | ₹12 Cr | ₹8.82 Cr | ₹3.28 Cr |
| Exceptional Income / Expenses | - | - | - | ₹-0.01 Cr | ₹0.60 Cr |
| Profit Before Tax | ₹45 Cr | ₹29 Cr | ₹12 Cr | ₹8.81 Cr | ₹3.88 Cr |
| Provision for Tax | ₹13 Cr | ₹7.58 Cr | ₹3.53 Cr | ₹3.49 Cr | ₹-0.90 Cr |
| Current Income Tax | ₹12 Cr | ₹7.15 Cr | ₹3.58 Cr | ₹2.59 Cr | ₹1.78 Cr |
| Deferred Tax | ₹0.36 Cr | ₹0.43 Cr | ₹-0.05 Cr | ₹0.89 Cr | ₹-2.88 Cr |
| Other taxes | ₹-0.16 Cr | - | - | ₹0.01 Cr | ₹0.21 Cr |
| Profit After Tax | ₹32 Cr | ₹22 Cr | ₹8.44 Cr | ₹5.32 Cr | ₹4.78 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-1.10 Cr | ₹0.00 Cr | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹31 Cr | ₹22 Cr | ₹8.44 Cr | ₹5.32 Cr | ₹4.78 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹58 Cr | ₹35 Cr | ₹26 Cr | ₹25 Cr | ₹16 Cr |
| Appropriations | ₹89 Cr | ₹57 Cr | ₹35 Cr | ₹30 Cr | ₹20 Cr |
| General Reserves | ₹-0.29 Cr | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.74 Cr | ₹-1.11 Cr | ₹-0.50 Cr | ₹0.42 Cr | ₹-4.61 Cr |
| Equity Dividend % | ₹17.50 | ₹15.00 | - | ₹10.00 | ₹10.00 |
| Earnings Per Share | ₹28.61 | ₹21.45 | ₹8.27 | ₹10.43 | ₹9.36 |
| Adjusted EPS | ₹28.61 | ₹21.45 | ₹8.27 | ₹5.21 | ₹4.68 |
Compare Income Statement of peers of ADVAIT ENERGY TRANSITIONS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ADVAIT ENERGY TRANSITIONS | ₹1,681.2 Cr | -3.1% | -13.3% | 8.1% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹101,206.0 Cr | 4.5% | 18.4% | 19.3% | Stock Analytics | |
| THERMAX | ₹34,804.4 Cr | 1.9% | -10.7% | -36.5% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹23,019.8 Cr | -2.9% | 16.2% | -16.3% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,061.0 Cr | -0.7% | 0.1% | -34.2% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹13,400.3 Cr | -2.3% | -12% | -24.3% | Stock Analytics | |
ADVAIT ENERGY TRANSITIONS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ADVAIT ENERGY TRANSITIONS | -3.1% |
-13.3% |
8.1% |
| SENSEX | 0.6% |
1.3% |
7% |
You may also like the below Video Courses