AXTEL INDUSTRIES
|
AXTEL INDUSTRIES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹179 Cr | ₹223 Cr | ₹180 Cr | ₹144 Cr | ₹153 Cr |
| Sales | ₹168 Cr | ₹208 Cr | ₹165 Cr | ₹137 Cr | ₹149 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹9.36 Cr | ₹15 Cr | ₹13 Cr | ₹5.75 Cr | ₹3.85 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.92 Cr | ₹1.12 Cr | ₹1.66 Cr | ₹1.01 Cr | ₹0.62 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹179 Cr | ₹223 Cr | ₹180 Cr | ₹144 Cr | ₹153 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹11 Cr | ₹-5.98 Cr | ₹-7.03 Cr | ₹-3.61 Cr | ₹8.03 Cr |
| Raw Material Consumed | ₹77 Cr | ₹114 Cr | ₹103 Cr | ₹80 Cr | ₹74 Cr |
| Opening Raw Materials | ₹27 Cr | ₹26 Cr | ₹25 Cr | ₹14 Cr | ₹15 Cr |
| Purchases Raw Materials | ₹73 Cr | ₹115 Cr | ₹104 Cr | ₹90 Cr | ₹73 Cr |
| Closing Raw Materials | ₹23 Cr | ₹27 Cr | ₹26 Cr | ₹25 Cr | ₹14 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.68 Cr | ₹1.08 Cr | ₹0.91 Cr | ₹0.93 Cr | ₹0.80 Cr |
| Electricity & Power | ₹0.68 Cr | ₹1.08 Cr | ₹0.91 Cr | ₹0.93 Cr | ₹0.80 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹37 Cr | ₹34 Cr | ₹29 Cr | ₹26 Cr | ₹23 Cr |
| Salaries, Wages & Bonus | ₹36 Cr | ₹33 Cr | ₹27 Cr | ₹25 Cr | ₹22 Cr |
| Contributions to EPF & Pension Funds | ₹0.50 Cr | ₹0.50 Cr | ₹1.09 Cr | ₹1.06 Cr | ₹0.97 Cr |
| Workmen and Staff Welfare Expenses | ₹0.54 Cr | ₹0.83 Cr | ₹0.82 Cr | ₹0.51 Cr | ₹0.33 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹16 Cr | ₹23 Cr | ₹19 Cr | ₹13 Cr | ₹10 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹8.37 Cr | ₹12 Cr | ₹7.37 Cr | ₹6.42 Cr | ₹6.01 Cr |
| Repairs and Maintenance | ₹0.71 Cr | ₹0.44 Cr | ₹0.25 Cr | ₹0.33 Cr | ₹0.47 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹6.68 Cr | ₹10 Cr | ₹12 Cr | ₹5.89 Cr | ₹3.64 Cr |
| General and Administration Expenses | ₹11 Cr | ₹12 Cr | ₹9.05 Cr | ₹8.03 Cr | ₹7.81 Cr |
| Rent , Rates & Taxes | ₹0.00 Cr | ₹0.08 Cr | ₹0.00 Cr | ₹0.02 Cr | ₹0.09 Cr |
| Insurance | ₹0.57 Cr | ₹0.70 Cr | ₹0.72 Cr | ₹0.39 Cr | ₹0.36 Cr |
| Printing and stationery | ₹0.10 Cr | ₹0.17 Cr | ₹0.12 Cr | ₹0.13 Cr | ₹0.13 Cr |
| Professional and legal fees | ₹3.32 Cr | ₹3.53 Cr | ₹2.52 Cr | ₹2.02 Cr | ₹2.09 Cr |
| Traveling and conveyance | ₹1.99 Cr | ₹1.99 Cr | ₹1.70 Cr | ₹1.69 Cr | ₹1.42 Cr |
| Other Administration | ₹4.82 Cr | ₹5.53 Cr | ₹3.99 Cr | ₹3.78 Cr | ₹3.73 Cr |
| Selling and Distribution Expenses | ₹2.28 Cr | ₹1.49 Cr | ₹2.55 Cr | ₹1.72 Cr | ₹0.88 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹1.52 Cr | ₹0.90 Cr | ₹1.75 Cr | ₹1.25 Cr | ₹0.86 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.76 Cr | ₹0.59 Cr | ₹0.80 Cr | ₹0.48 Cr | ₹0.03 Cr |
| Miscellaneous Expenses | ₹0.55 Cr | ₹0.46 Cr | ₹0.40 Cr | ₹1.06 Cr | ₹0.61 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | ₹0.33 Cr |
| Other Miscellaneous Expenses | ₹0.55 Cr | ₹0.46 Cr | ₹0.40 Cr | ₹1.06 Cr | ₹0.28 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹155 Cr | ₹179 Cr | ₹157 Cr | ₹127 Cr | ₹125 Cr |
| Operating Profit (Excl OI) | ₹24 Cr | ₹44 Cr | ₹23 Cr | ₹17 Cr | ₹29 Cr |
| Other Income | ₹4.67 Cr | ₹3.19 Cr | ₹3.68 Cr | ₹3.14 Cr | ₹3.47 Cr |
| Interest Received | ₹0.18 Cr | ₹0.21 Cr | ₹0.14 Cr | ₹0.29 Cr | ₹1.22 Cr |
| Dividend Received | - | - | - | - | ₹0.05 Cr |
| Profit on sale of Fixed Assets | ₹0.02 Cr | - | ₹0.14 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | ₹0.97 Cr | - | - |
| Foreign Exchange Gains | ₹0.65 Cr | ₹0.29 Cr | ₹0.49 Cr | ₹0.37 Cr | ₹0.29 Cr |
| Others | ₹3.81 Cr | ₹2.69 Cr | ₹1.94 Cr | ₹2.48 Cr | ₹1.92 Cr |
| Operating Profit | ₹28 Cr | ₹47 Cr | ₹26 Cr | ₹20 Cr | ₹32 Cr |
| Interest | ₹0.68 Cr | ₹1.62 Cr | ₹1.09 Cr | ₹0.48 Cr | ₹0.72 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.67 Cr | ₹1.61 Cr | ₹0.74 Cr | ₹0.42 Cr | ₹0.19 Cr |
| Other Interest | ₹0.01 Cr | ₹0.01 Cr | ₹0.35 Cr | ₹0.06 Cr | ₹0.53 Cr |
| PBDT | ₹28 Cr | ₹46 Cr | ₹25 Cr | ₹20 Cr | ₹31 Cr |
| Depreciation | ₹3.88 Cr | ₹2.76 Cr | ₹2.41 Cr | ₹2.85 Cr | ₹2.59 Cr |
| Profit Before Taxation & Exceptional Items | ₹24 Cr | ₹43 Cr | ₹23 Cr | ₹17 Cr | ₹29 Cr |
| Exceptional Income / Expenses | - | - | - | ₹1.97 Cr | - |
| Profit Before Tax | ₹24 Cr | ₹43 Cr | ₹23 Cr | ₹19 Cr | ₹29 Cr |
| Provision for Tax | ₹5.91 Cr | ₹11 Cr | ₹5.65 Cr | ₹4.99 Cr | ₹7.57 Cr |
| Current Income Tax | ₹5.91 Cr | ₹12 Cr | ₹5.55 Cr | ₹5.09 Cr | ₹7.59 Cr |
| Deferred Tax | ₹-0.03 Cr | ₹-1.69 Cr | ₹0.09 Cr | ₹-0.10 Cr | ₹-0.02 Cr |
| Other taxes | ₹0.03 Cr | - | ₹0.02 Cr | - | - |
| Profit After Tax | ₹18 Cr | ₹32 Cr | ₹17 Cr | ₹14 Cr | ₹21 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹96 Cr | ₹80 Cr | ₹64 Cr | ₹55 Cr | ₹38 Cr |
| Appropriations | ₹114 Cr | ₹112 Cr | ₹82 Cr | ₹69 Cr | ₹60 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.38 Cr | ₹5.59 Cr | ₹1.97 Cr | ₹4.39 Cr | ₹0.07 Cr |
| Equity Dividend % | ₹110.00 | ₹60.00 | ₹30.00 | ₹20.00 | ₹60.00 |
| Earnings Per Share | ₹11.16 | ₹19.89 | ₹10.71 | ₹8.56 | ₹13.18 |
| Adjusted EPS | ₹11.16 | ₹19.89 | ₹10.71 | ₹8.56 | ₹13.18 |
Compare Income Statement of peers of AXTEL INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| AXTEL INDUSTRIES | ₹791.4 Cr | 5.2% | 5.3% | 1.7% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹85,502.1 Cr | 4.9% | 6.3% | 4.5% | Stock Analytics | |
| THERMAX | ₹38,957.6 Cr | 2.6% | 2.3% | -37.1% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,804.0 Cr | -5.2% | 0.3% | -13.1% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,043.2 Cr | 1.4% | 4.1% | -26.1% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹15,219.9 Cr | -0.7% | -1.8% | 12.8% | Stock Analytics | |
AXTEL INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| AXTEL INDUSTRIES | 5.2% |
5.3% |
1.7% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses