AZAD ENGINEERING
|
AZAD ENGINEERING Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹341 Cr | ₹252 Cr | ₹194 Cr | ₹123 Cr | ₹123 Cr |
| Sales | ₹269 Cr | ₹148 Cr | ₹117 Cr | ₹74 Cr | ₹74 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹59 Cr | ₹94 Cr | ₹68 Cr | ₹44 Cr | ₹44 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹13 Cr | ₹10 Cr | ₹9.12 Cr | ₹4.56 Cr | ₹4.56 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹341 Cr | ₹252 Cr | ₹194 Cr | ₹123 Cr | ₹123 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-21 Cr | ₹-19 Cr | ₹-17 Cr | ₹-8.41 Cr | ₹-8.41 Cr |
| Raw Material Consumed | ₹67 Cr | ₹50 Cr | ₹38 Cr | ₹22 Cr | ₹22 Cr |
| Opening Raw Materials | ₹25 Cr | ₹20 Cr | ₹16 Cr | ₹12 Cr | ₹12 Cr |
| Purchases Raw Materials | ₹94 Cr | ₹54 Cr | ₹42 Cr | ₹27 Cr | ₹27 Cr |
| Closing Raw Materials | ₹53 Cr | ₹25 Cr | ₹20 Cr | ₹16 Cr | ₹16 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹14 Cr | ₹12 Cr | ₹6.84 Cr | ₹5.72 Cr | ₹5.72 Cr |
| Electricity & Power | ₹14 Cr | ₹12 Cr | ₹6.84 Cr | ₹5.72 Cr | ₹5.72 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹74 Cr | ₹59 Cr | ₹46 Cr | ₹33 Cr | ₹33 Cr |
| Salaries, Wages & Bonus | ₹68 Cr | ₹55 Cr | ₹43 Cr | ₹31 Cr | ₹31 Cr |
| Contributions to EPF & Pension Funds | ₹2.20 Cr | ₹1.88 Cr | ₹1.47 Cr | ₹0.86 Cr | ₹0.86 Cr |
| Workmen and Staff Welfare Expenses | ₹3.50 Cr | ₹1.48 Cr | ₹1.28 Cr | ₹0.35 Cr | ₹0.35 Cr |
| Other Employees Cost | ₹0.93 Cr | ₹0.85 Cr | ₹0.55 Cr | ₹0.38 Cr | ₹0.38 Cr |
| Other Manufacturing Expenses | ₹71 Cr | ₹59 Cr | ₹49 Cr | ₹33 Cr | ₹33 Cr |
| Sub-contracted / Out sourced services | ₹5.72 Cr | ₹4.42 Cr | ₹2.59 Cr | ₹1.50 Cr | ₹1.50 Cr |
| Processing Charges | ₹19 Cr | ₹18 Cr | ₹16 Cr | ₹11 Cr | ₹11 Cr |
| Repairs and Maintenance | ₹2.64 Cr | ₹2.19 Cr | ₹0.91 Cr | ₹0.88 Cr | ₹0.88 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹44 Cr | ₹35 Cr | ₹29 Cr | ₹20 Cr | ₹20 Cr |
| General and Administration Expenses | ₹13 Cr | ₹12 Cr | ₹7.74 Cr | ₹7.04 Cr | ₹7.04 Cr |
| Rent , Rates & Taxes | ₹4.89 Cr | ₹3.37 Cr | ₹2.43 Cr | ₹1.87 Cr | ₹1.87 Cr |
| Insurance | ₹1.79 Cr | ₹2.02 Cr | ₹0.55 Cr | ₹0.38 Cr | ₹0.38 Cr |
| Printing and stationery | ₹0.69 Cr | ₹1.00 Cr | ₹0.06 Cr | ₹0.22 Cr | ₹0.22 Cr |
| Professional and legal fees | ₹1.45 Cr | ₹2.25 Cr | ₹2.88 Cr | ₹3.42 Cr | ₹3.42 Cr |
| Traveling and conveyance | ₹2.26 Cr | ₹0.97 Cr | ₹0.49 Cr | ₹0.25 Cr | ₹0.25 Cr |
| Other Administration | ₹2.17 Cr | ₹1.98 Cr | ₹1.32 Cr | ₹0.90 Cr | ₹0.90 Cr |
| Selling and Distribution Expenses | ₹1.42 Cr | ₹1.86 Cr | ₹0.27 Cr | ₹0.20 Cr | ₹0.20 Cr |
| Advertisement & Sales Promotion | ₹0.52 Cr | ₹1.86 Cr | ₹0.09 Cr | ₹0.20 Cr | ₹0.20 Cr |
| Sales Commissions & Incentives | ₹0.91 Cr | - | ₹0.18 Cr | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹4.22 Cr | ₹5.74 Cr | ₹1.56 Cr | ₹1.77 Cr | ₹1.77 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹2.14 Cr | ₹0.48 Cr | ₹0.24 Cr | ₹0.79 Cr | ₹0.79 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | ₹0.16 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.08 Cr | ₹5.27 Cr | ₹1.16 Cr | ₹0.98 Cr | ₹0.98 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹224 Cr | ₹179 Cr | ₹132 Cr | ₹95 Cr | ₹95 Cr |
| Operating Profit (Excl OI) | ₹117 Cr | ₹72 Cr | ₹62 Cr | ₹28 Cr | ₹28 Cr |
| Other Income | ₹32 Cr | ₹9.85 Cr | ₹4.80 Cr | ₹2.31 Cr | ₹2.31 Cr |
| Interest Received | ₹1.46 Cr | ₹2.71 Cr | ₹0.79 Cr | ₹1.09 Cr | ₹1.09 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹4.20 Cr | - | - | - | - |
| Profits on sale of Investments | ₹5.60 Cr | - | ₹1.44 Cr | - | - |
| Provision Written Back | - | - | ₹2.44 Cr | - | - |
| Foreign Exchange Gains | ₹2.43 Cr | ₹6.01 Cr | - | ₹1.10 Cr | ₹1.10 Cr |
| Others | ₹18 Cr | ₹1.13 Cr | ₹0.12 Cr | ₹0.13 Cr | ₹0.13 Cr |
| Operating Profit | ₹149 Cr | ₹82 Cr | ₹67 Cr | ₹30 Cr | ₹30 Cr |
| Interest | ₹47 Cr | ₹52 Cr | ₹14 Cr | ₹5.35 Cr | ₹5.35 Cr |
| InterestonDebenture / Bonds | ₹21 Cr | ₹15 Cr | ₹2.82 Cr | - | - |
| Interest on Term Loan | ₹5.13 Cr | ₹7.23 Cr | ₹3.39 Cr | ₹1.94 Cr | ₹1.94 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹13 Cr | ₹4.45 Cr | ₹3.01 Cr | ₹0.89 Cr | ₹0.89 Cr |
| Other Interest | ₹8.29 Cr | ₹26 Cr | ₹4.40 Cr | ₹2.52 Cr | ₹2.52 Cr |
| PBDT | ₹101 Cr | ₹30 Cr | ₹53 Cr | ₹25 Cr | ₹25 Cr |
| Depreciation | ₹21 Cr | ₹17 Cr | ₹13 Cr | ₹8.87 Cr | ₹8.87 Cr |
| Profit Before Taxation & Exceptional Items | ₹81 Cr | ₹13 Cr | ₹40 Cr | ₹16 Cr | ₹16 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹81 Cr | ₹13 Cr | ₹40 Cr | ₹16 Cr | ₹16 Cr |
| Provision for Tax | ₹22 Cr | ₹4.69 Cr | ₹11 Cr | ₹4.74 Cr | ₹4.74 Cr |
| Current Income Tax | ₹15 Cr | ₹2.57 Cr | ₹8.67 Cr | ₹4.15 Cr | ₹4.15 Cr |
| Deferred Tax | ₹7.59 Cr | ₹1.87 Cr | ₹2.01 Cr | ₹0.59 Cr | ₹0.59 Cr |
| Other taxes | - | ₹0.24 Cr | - | - | - |
| Profit After Tax | ₹59 Cr | ₹8.47 Cr | ₹29 Cr | ₹12 Cr | ₹12 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹59 Cr | ₹8.47 Cr | ₹29 Cr | ₹12 Cr | ₹12 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹123 Cr | ₹115 Cr | ₹89 Cr | ₹77 Cr | ₹77 Cr |
| Appropriations | ₹182 Cr | ₹123 Cr | ₹119 Cr | ₹89 Cr | ₹89 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹8.26 Cr | - | ₹3.90 Cr | ₹-0.14 Cr | ₹-0.14 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹9.91 | ₹51.29 | ₹194.69 | ₹76.01 | ₹76.01 |
| Adjusted EPS | ₹9.91 | ₹1.71 | ₹6.49 | ₹2.53 | ₹2.53 |
Compare Income Statement of peers of AZAD ENGINEERING
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| AZAD ENGINEERING | ₹10,999.1 Cr | 3.1% | 4.3% | 14.2% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹82,646.8 Cr | 0.6% | -0.3% | -0.7% | Stock Analytics | |
| THERMAX | ₹38,788.9 Cr | 4.1% | -0.1% | -36% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,964.3 Cr | -3.3% | -0.3% | -13.5% | Stock Analytics | |
| TRIVENI TURBINE | ₹16,594.9 Cr | 0.6% | -0.3% | -28.6% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹15,320.0 Cr | -4.2% | -4.6% | 9.7% | Stock Analytics | |
AZAD ENGINEERING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| AZAD ENGINEERING | 3.1% |
4.3% |
14.2% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses