ARVIND SMARTSPACES
|
ARVIND SMARTSPACES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹341 Cr | ₹256 Cr | ₹257 Cr | ₹149 Cr | ₹299 Cr |
Revenue from property development | ₹330 Cr | ₹246 Cr | ₹244 Cr | ₹143 Cr | ₹298 Cr |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹11 Cr | ₹10 Cr | ₹13 Cr | ₹6.59 Cr | ₹1.51 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹341 Cr | ₹256 Cr | ₹257 Cr | ₹149 Cr | ₹299 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-400 Cr | ₹-190 Cr | ₹-71 Cr | ₹-42 Cr | ₹-37 Cr |
Cost of Construction and Development | ₹377 Cr | ₹209 Cr | ₹88 Cr | ₹50 Cr | ₹90 Cr |
Opening Raw Materials | ₹6.00 Cr | ₹4.88 Cr | ₹2.65 Cr | ₹3.82 Cr | ₹4.67 Cr |
Cost of Land & Construction Materials | ₹31 Cr | ₹18 Cr | ₹25 Cr | ₹8.22 Cr | ₹19 Cr |
Closing Stock | ₹11 Cr | ₹6.00 Cr | ₹4.88 Cr | ₹2.65 Cr | ₹3.82 Cr |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | ₹351 Cr | ₹192 Cr | ₹66 Cr | ₹41 Cr | ₹70 Cr |
Other Construction Expenses | ₹702 Cr | ₹385 Cr | ₹131 Cr | ₹81 Cr | ₹141 Cr |
Power & Fuel Cost | ₹2.48 Cr | ₹2.20 Cr | ₹1.34 Cr | ₹1.05 Cr | ₹0.88 Cr |
Electricity & Power | ₹2.48 Cr | ₹2.20 Cr | ₹1.34 Cr | ₹1.05 Cr | ₹0.88 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹54 Cr | ₹37 Cr | ₹27 Cr | ₹21 Cr | ₹22 Cr |
Salaries, Wages & Bonus | ₹50 Cr | ₹33 Cr | ₹25 Cr | ₹19 Cr | ₹20 Cr |
Contributions to EPF & Pension Funds | ₹1.82 Cr | ₹1.38 Cr | ₹1.00 Cr | ₹0.84 Cr | ₹0.87 Cr |
Workmen and Staff Welfare Expenses | ₹0.65 Cr | ₹0.87 Cr | ₹0.44 Cr | ₹0.24 Cr | ₹0.37 Cr |
Other Employees Cost | ₹1.73 Cr | ₹1.62 Cr | ₹0.34 Cr | ₹0.28 Cr | ₹0.27 Cr |
Operating Expenses | ₹116 Cr | ₹106 Cr | ₹109 Cr | ₹47 Cr | ₹92 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹115 Cr | ₹106 Cr | ₹109 Cr | ₹47 Cr | ₹91 Cr |
Repairs and Maintenance | ₹0.30 Cr | ₹0.40 Cr | ₹0.28 Cr | ₹0.27 Cr | ₹0.53 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹0.44 Cr | ₹0.07 Cr | - | - | - |
General and Administration Expenses | ₹49 Cr | ₹21 Cr | ₹39 Cr | ₹21 Cr | ₹30 Cr |
Rent , Rates & Taxes | ₹5.83 Cr | ₹2.99 Cr | ₹8.87 Cr | ₹3.00 Cr | ₹8.73 Cr |
Insurance | ₹1.00 Cr | ₹0.74 Cr | ₹0.57 Cr | ₹0.46 Cr | ₹0.43 Cr |
Printing and stationery | ₹1.99 Cr | ₹1.11 Cr | ₹0.80 Cr | ₹0.54 Cr | ₹0.15 Cr |
Professional and legal fees | ₹20 Cr | ₹13 Cr | ₹10 Cr | ₹9.04 Cr | ₹12 Cr |
Other Administration | ₹20 Cr | ₹2.98 Cr | ₹18 Cr | ₹7.95 Cr | ₹9.04 Cr |
Selling and Distribution Expenses | ₹23 Cr | ₹12 Cr | ₹8.98 Cr | ₹7.54 Cr | ₹7.60 Cr |
Advertisement & Sales Promotion | ₹8.03 Cr | ₹7.42 Cr | ₹5.69 Cr | ₹2.45 Cr | ₹6.74 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹15 Cr | ₹4.44 Cr | ₹3.28 Cr | ₹5.08 Cr | ₹0.86 Cr |
Miscellaneous Expenses | ₹8.26 Cr | ₹9.32 Cr | ₹5.56 Cr | ₹3.11 Cr | ₹6.26 Cr |
Bad debts /advances written off | - | - | - | - | ₹0.50 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.31 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.10 Cr | ₹0.06 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹7.95 Cr | ₹9.14 Cr | ₹5.38 Cr | ₹3.02 Cr | ₹5.71 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹230 Cr | ₹207 Cr | ₹208 Cr | ₹109 Cr | ₹211 Cr |
Operating Profit (Excl OI) | ₹111 Cr | ₹49 Cr | ₹49 Cr | ₹41 Cr | ₹89 Cr |
Other Income | ₹9.70 Cr | ₹7.33 Cr | ₹7.58 Cr | ₹1.89 Cr | ₹2.21 Cr |
Interest Received | ₹0.35 Cr | ₹5.38 Cr | ₹5.94 Cr | ₹1.77 Cr | ₹1.11 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹9.35 Cr | ₹1.95 Cr | ₹1.64 Cr | ₹0.12 Cr | ₹1.11 Cr |
Operating Profit | ₹121 Cr | ₹56 Cr | ₹57 Cr | ₹43 Cr | ₹91 Cr |
Interest | ₹41 Cr | ₹14 Cr | ₹17 Cr | ₹27 Cr | ₹24 Cr |
InterestonDebenture / Bonds | ₹34 Cr | ₹5.85 Cr | - | - | - |
Interest on Term Loan | ₹4.68 Cr | ₹5.77 Cr | ₹7.35 Cr | ₹19 Cr | ₹17 Cr |
Intereston Fixed deposits | - | - | - | - | ₹0.12 Cr |
Bank Charges etc | - | - | ₹2.67 Cr | ₹0.71 Cr | ₹0.13 Cr |
Other Interest | ₹2.35 Cr | ₹2.37 Cr | ₹6.81 Cr | ₹7.54 Cr | ₹6.95 Cr |
PBDT | ₹80 Cr | ₹42 Cr | ₹40 Cr | ₹16 Cr | ₹67 Cr |
Depreciation | ₹4.50 Cr | ₹2.71 Cr | ₹1.51 Cr | ₹1.13 Cr | ₹1.11 Cr |
Profit Before Taxation & Exceptional Items | ₹76 Cr | ₹40 Cr | ₹38 Cr | ₹15 Cr | ₹66 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹76 Cr | ₹40 Cr | ₹38 Cr | ₹15 Cr | ₹65 Cr |
Provision for Tax | ₹25 Cr | ₹12 Cr | ₹13 Cr | ₹5.47 Cr | ₹24 Cr |
Current Income Tax | ₹21 Cr | ₹18 Cr | ₹26 Cr | ₹6.28 Cr | ₹4.04 Cr |
Deferred Tax | ₹4.01 Cr | ₹-5.24 Cr | ₹-13 Cr | ₹-0.81 Cr | ₹20 Cr |
Other taxes | ₹-0.57 Cr | ₹-1.04 Cr | ₹0.08 Cr | - | - |
Profit After Tax | ₹51 Cr | ₹28 Cr | ₹25 Cr | ₹9.03 Cr | ₹41 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-9.52 Cr | ₹-2.22 Cr | ₹0.29 Cr | ₹-0.28 Cr | ₹-1.83 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹42 Cr | ₹26 Cr | ₹25 Cr | ₹8.75 Cr | ₹39 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹141 Cr | ₹112 Cr | ₹88 Cr | ₹79 Cr | ₹46 Cr |
Appropriations | ₹182 Cr | ₹138 Cr | ₹113 Cr | ₹88 Cr | ₹85 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹182 Cr | ₹138 Cr | ₹113 Cr | ₹88 Cr | ₹85 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹9.17 | ₹5.65 | ₹5.90 | ₹2.46 | ₹11.06 |
Adjusted EPS | ₹9.17 | ₹5.65 | ₹5.90 | ₹2.46 | ₹11.06 |
Compare Income Statement of peers of ARVIND SMARTSPACES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ARVIND SMARTSPACES | ₹3,098.5 Cr | -4% | -3.5% | 1.1% | Stock Analytics | |
DLF | ₹161,749.0 Cr | -3.4% | -6.2% | -21.3% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹130,022.0 Cr | 0.7% | 10.5% | 10.5% | Stock Analytics | |
GODREJ PROPERTIES | ₹62,830.2 Cr | 2.1% | -2.5% | -14.3% | Stock Analytics | |
OBEROI REALTY | ₹58,547.2 Cr | -2.8% | -2.5% | 18% | Stock Analytics | |
THE PHOENIX MILLS | ₹58,144.0 Cr | 0.9% | -2.4% | 7.8% | Stock Analytics |
ARVIND SMARTSPACES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ARVIND SMARTSPACES | -4% |
-3.5% |
1.1% |
SENSEX | 0.8% |
3.8% |
8.4% |
You may also like the below Video Courses