AVANTEL
|
AVANTEL Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹251 Cr | ₹172 Cr | ₹115 Cr | ₹86 Cr | ₹2,611,925 Cr |
Sales | ₹238 Cr | ₹156 Cr | ₹101 Cr | ₹67 Cr | ₹2,611,925 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹12 Cr | ₹16 Cr | ₹14 Cr | ₹18 Cr | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.22 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.08 Cr | - |
Less: Excise Duty | ₹27 Cr | ₹18 Cr | ₹9.94 Cr | ₹7.98 Cr | ₹347,313 Cr |
Net Sales | ₹224 Cr | ₹154 Cr | ₹105 Cr | ₹78 Cr | ₹2,264,612 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.78 Cr | ₹-14 Cr | ₹-4.00 Cr | ₹0.42 Cr | ₹79,670 Cr |
Raw Material Consumed | ₹78 Cr | ₹77 Cr | ₹51 Cr | ₹27 Cr | ₹1,047,561 Cr |
Opening Raw Materials | ₹12 Cr | ₹12 Cr | ₹1.99 Cr | ₹3.10 Cr | ₹122,348 Cr |
Purchases Raw Materials | ₹93 Cr | ₹91 Cr | ₹61 Cr | ₹25 Cr | ₹1,144,008 Cr |
Closing Raw Materials | ₹27 Cr | ₹26 Cr | ₹12 Cr | ₹1.35 Cr | ₹218,795 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.60 Cr | ₹0.91 Cr | ₹0.61 Cr | ₹0.52 Cr | ₹11,615 Cr |
Electricity & Power | ₹1.60 Cr | ₹0.91 Cr | ₹0.61 Cr | ₹0.52 Cr | ₹11,615 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹30 Cr | ₹14 Cr | ₹11 Cr | ₹8.53 Cr | ₹282,636 Cr |
Salaries, Wages & Bonus | ₹21 Cr | ₹13 Cr | ₹9.59 Cr | ₹7.65 Cr | ₹268,161 Cr |
Contributions to EPF & Pension Funds | ₹0.50 Cr | ₹0.33 Cr | ₹0.29 Cr | ₹0.23 Cr | - |
Workmen and Staff Welfare Expenses | ₹1.44 Cr | ₹0.78 Cr | ₹0.40 Cr | ₹0.34 Cr | ₹6,016 Cr |
Other Employees Cost | ₹7.02 Cr | ₹0.54 Cr | ₹0.41 Cr | ₹0.31 Cr | ₹8,459 Cr |
Other Manufacturing Expenses | ₹18 Cr | ₹20 Cr | ₹13 Cr | ₹15 Cr | ₹217,305 Cr |
Sub-contracted / Out sourced services | - | - | - | - | ₹120,680 Cr |
Processing Charges | ₹9.36 Cr | ₹7.79 Cr | ₹4.77 Cr | ₹5.70 Cr | - |
Repairs and Maintenance | ₹3.61 Cr | ₹1.98 Cr | ₹1.06 Cr | ₹0.81 Cr | ₹11,492 Cr |
Packing Material Consumed | ₹0.36 Cr | ₹0.37 Cr | ₹0.15 Cr | ₹0.07 Cr | - |
Other Mfg Exp | ₹4.65 Cr | ₹9.44 Cr | ₹7.43 Cr | ₹8.15 Cr | ₹85,134 Cr |
General and Administration Expenses | ₹11 Cr | ₹7.10 Cr | ₹5.26 Cr | ₹3.39 Cr | ₹96,511 Cr |
Rent , Rates & Taxes | ₹1.34 Cr | ₹0.65 Cr | ₹0.46 Cr | ₹0.21 Cr | ₹5,456 Cr |
Insurance | ₹0.11 Cr | ₹0.10 Cr | ₹0.25 Cr | ₹0.09 Cr | ₹5,706 Cr |
Printing and stationery | ₹0.12 Cr | ₹0.10 Cr | ₹0.21 Cr | ₹0.06 Cr | ₹4,900 Cr |
Professional and legal fees | ₹0.29 Cr | ₹0.37 Cr | ₹0.35 Cr | ₹0.12 Cr | ₹4,236 Cr |
Traveling and conveyance | ₹1.29 Cr | ₹0.95 Cr | ₹0.56 Cr | ₹0.32 Cr | ₹22,419 Cr |
Other Administration | ₹7.79 Cr | ₹4.95 Cr | ₹3.43 Cr | ₹2.60 Cr | ₹53,793 Cr |
Selling and Distribution Expenses | ₹2.91 Cr | ₹1.79 Cr | ₹1.06 Cr | ₹1.09 Cr | ₹34,086 Cr |
Advertisement & Sales Promotion | ₹0.34 Cr | ₹0.14 Cr | ₹0.17 Cr | ₹0.07 Cr | ₹3,776 Cr |
Sales Commissions & Incentives | - | - | - | - | ₹11,181 Cr |
Freight and Forwarding | ₹0.49 Cr | ₹0.33 Cr | ₹0.17 Cr | ₹0.21 Cr | ₹2,605 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹2.08 Cr | ₹1.33 Cr | ₹0.73 Cr | ₹0.81 Cr | ₹16,525 Cr |
Miscellaneous Expenses | ₹2.27 Cr | ₹0.89 Cr | ₹0.39 Cr | ₹0.28 Cr | ₹4,318 Cr |
Bad debts /advances written off | ₹0.07 Cr | ₹0.23 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹188 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹2,629 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.20 Cr | ₹0.67 Cr | ₹0.37 Cr | ₹0.28 Cr | ₹1,500 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹143 Cr | ₹108 Cr | ₹78 Cr | ₹56 Cr | ₹1,773,702 Cr |
Operating Profit (Excl OI) | ₹82 Cr | ₹47 Cr | ₹27 Cr | ₹22 Cr | ₹490,910 Cr |
Other Income | ₹1.42 Cr | ₹0.48 Cr | ₹1.37 Cr | ₹0.87 Cr | ₹21,863 Cr |
Interest Received | ₹0.66 Cr | ₹0.12 Cr | ₹0.69 Cr | ₹0.79 Cr | ₹17,578 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | ₹35 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.57 Cr | ₹0.36 Cr | ₹0.59 Cr | ₹0.08 Cr | ₹976 Cr |
Others | ₹0.20 Cr | - | ₹0.09 Cr | ₹0.01 Cr | ₹3,275 Cr |
Operating Profit | ₹83 Cr | ₹47 Cr | ₹28 Cr | ₹23 Cr | ₹512,773 Cr |
Interest | ₹4.18 Cr | ₹4.86 Cr | ₹1.51 Cr | ₹1.51 Cr | ₹78,526 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.90 Cr | ₹0.67 Cr | ₹1.01 Cr | ₹1.15 Cr | ₹21,044 Cr |
Other Interest | ₹3.28 Cr | ₹4.19 Cr | ₹0.50 Cr | ₹0.36 Cr | ₹57,482 Cr |
PBDT | ₹79 Cr | ₹42 Cr | ₹26 Cr | ₹22 Cr | ₹434,247 Cr |
Depreciation | ₹7.50 Cr | ₹5.77 Cr | ₹4.03 Cr | ₹3.03 Cr | ₹109,823 Cr |
Profit Before Taxation & Exceptional Items | ₹72 Cr | ₹37 Cr | ₹22 Cr | ₹19 Cr | ₹324,424 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹72 Cr | ₹37 Cr | ₹22 Cr | ₹19 Cr | ₹324,424 Cr |
Provision for Tax | ₹19 Cr | ₹9.83 Cr | ₹4.49 Cr | ₹3.17 Cr | ₹110,352 Cr |
Current Income Tax | ₹20 Cr | ₹10 Cr | ₹4.16 Cr | ₹3.27 Cr | ₹75,197 Cr |
Deferred Tax | ₹-0.70 Cr | ₹-0.51 Cr | ₹0.34 Cr | ₹-0.35 Cr | ₹32,405 Cr |
Other taxes | ₹0.12 Cr | ₹0.11 Cr | - | ₹0.25 Cr | ₹2,750 Cr |
Profit After Tax | ₹53 Cr | ₹27 Cr | ₹18 Cr | ₹15 Cr | ₹214,072 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹-0.37 Cr | ₹-0.25 Cr | ₹-0.08 Cr | ₹0.04 Cr | - |
Consolidated Net Profit | ₹52 Cr | ₹27 Cr | ₹18 Cr | ₹15 Cr | ₹214,072 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹91 Cr | ₹73 Cr | ₹57 Cr | ₹42 Cr | ₹50,392 Cr |
Appropriations | ₹143 Cr | ₹100 Cr | ₹75 Cr | ₹58 Cr | ₹264,464 Cr |
General Reserves | - | - | - | - | ₹100,000 Cr |
Proposed Equity Dividend | - | - | - | - | ₹51,527 Cr |
Corporate dividend tax | - | - | - | - | ₹8,757 Cr |
Other Appropriation | ₹34 Cr | ₹8.44 Cr | ₹1.62 Cr | ₹0.81 Cr | - |
Equity Dividend % | ₹10.00 | ₹10.00 | ₹40.00 | ₹40.00 | ₹10.00 |
Earnings Per Share | ₹2.15 | ₹16.39 | ₹44.15 | ₹37.92 | ₹4.15 |
Adjusted EPS | ₹2.04 | ₹1.04 | ₹0.70 | ₹0.60 | ₹0.07 |
Compare Income Statement of peers of AVANTEL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
AVANTEL | ₹4,328.8 Cr | 6.4% | 27.7% | -9.6% | Stock Analytics | |
ITI | ₹30,296.8 Cr | -2.3% | 13% | 1.8% | Stock Analytics | |
TEJAS NETWORKS | ₹12,296.3 Cr | -0.2% | -6.2% | -51% | Stock Analytics | |
BLACK BOX | ₹8,285.1 Cr | -2.2% | 8.5% | 83.4% | Stock Analytics | |
ADC INDIA COMMUNICATIONS | ₹483.6 Cr | 7.6% | -18.7% | -29.8% | Stock Analytics | |
FROG CELLSAT | ₹397.5 Cr | 7.8% | -0.9% | -20.8% | Stock Analytics |
AVANTEL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
AVANTEL | 6.4% |
27.7% |
-9.6% |
SENSEX | 0.1% |
1.2% |
6% |
You may also like the below Video Courses