CIE AUTOMOTIVE INDIA
|
CIE AUTOMOTIVE INDIA Last 5 Year Income Statement History
[Standalone]
| Dec2024 | Dec2023 | Dec2022 | Dec2021 | Dec2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹4,563 Cr | ₹4,570 Cr | ₹4,398 Cr | ₹3,291 Cr | ₹2,145 Cr |
| Sales | ₹4,352 Cr | ₹4,246 Cr | ₹4,050 Cr | ₹3,030 Cr | ₹2,011 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹4.61 Cr | ₹5.26 Cr | ₹6.41 Cr | ₹12 Cr | ₹5.20 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹207 Cr | ₹318 Cr | ₹342 Cr | ₹249 Cr | ₹128 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹4,563 Cr | ₹4,570 Cr | ₹4,398 Cr | ₹3,291 Cr | ₹2,145 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹6.65 Cr | ₹8.69 Cr | ₹-26 Cr | ₹-78 Cr | ₹-15 Cr |
| Raw Material Consumed | ₹2,322 Cr | ₹2,417 Cr | ₹2,471 Cr | ₹1,741 Cr | ₹1,019 Cr |
| Opening Raw Materials | ₹105 Cr | ₹116 Cr | ₹124 Cr | ₹86 Cr | ₹51 Cr |
| Purchases Raw Materials | ₹2,306 Cr | ₹2,406 Cr | ₹2,464 Cr | ₹1,779 Cr | ₹1,054 Cr |
| Closing Raw Materials | ₹88 Cr | ₹105 Cr | ₹116 Cr | ₹124 Cr | ₹86 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹237 Cr | ₹234 Cr | ₹222 Cr | ₹196 Cr | ₹157 Cr |
| Electricity & Power | ₹237 Cr | ₹234 Cr | ₹222 Cr | ₹196 Cr | ₹157 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹449 Cr | ₹428 Cr | ₹397 Cr | ₹444 Cr | ₹371 Cr |
| Salaries, Wages & Bonus | ₹381 Cr | ₹363 Cr | ₹339 Cr | ₹394 Cr | ₹329 Cr |
| Contributions to EPF & Pension Funds | ₹24 Cr | ₹22 Cr | ₹19 Cr | ₹21 Cr | ₹19 Cr |
| Workmen and Staff Welfare Expenses | ₹38 Cr | ₹35 Cr | ₹31 Cr | ₹30 Cr | ₹23 Cr |
| Other Employees Cost | ₹5.95 Cr | ₹7.33 Cr | ₹8.10 Cr | - | - |
| Other Manufacturing Expenses | ₹579 Cr | ₹568 Cr | ₹538 Cr | ₹415 Cr | ₹295 Cr |
| Sub-contracted / Out sourced services | ₹309 Cr | ₹294 Cr | ₹189 Cr | ₹154 Cr | ₹106 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹100 Cr | ₹96 Cr | ₹90 Cr | ₹73 Cr | ₹58 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹170 Cr | ₹178 Cr | ₹259 Cr | ₹188 Cr | ₹131 Cr |
| General and Administration Expenses | ₹136 Cr | ₹112 Cr | ₹84 Cr | ₹72 Cr | ₹65 Cr |
| Rent , Rates & Taxes | - | - | - | - | - |
| Insurance | - | - | - | - | - |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹136 Cr | ₹112 Cr | ₹84 Cr | ₹72 Cr | ₹65 Cr |
| Selling and Distribution Expenses | ₹93 Cr | ₹82 Cr | ₹86 Cr | ₹64 Cr | ₹44 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹93 Cr | ₹82 Cr | ₹86 Cr | ₹64 Cr | ₹44 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹9.39 Cr | ₹6.13 Cr | ₹4.60 Cr | ₹8.70 Cr | ₹7.10 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 | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹9.39 Cr | ₹6.13 Cr | ₹4.60 Cr | ₹8.70 Cr | ₹7.10 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,832 Cr | ₹3,857 Cr | ₹3,776 Cr | ₹2,862 Cr | ₹1,943 Cr |
| Operating Profit (Excl OI) | ₹732 Cr | ₹713 Cr | ₹622 Cr | ₹429 Cr | ₹202 Cr |
| Other Income | ₹173 Cr | ₹150 Cr | ₹121 Cr | ₹18 Cr | ₹20 Cr |
| Interest Received | ₹26 Cr | ₹16 Cr | ₹9.55 Cr | ₹4.40 Cr | ₹3.20 Cr |
| Dividend Received | ₹103 Cr | ₹110 Cr | ₹91 Cr | ₹2.30 Cr | ₹4.60 Cr |
| Profit on sale of Fixed Assets | ₹1.09 Cr | ₹0.67 Cr | ₹1.33 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹44 Cr | ₹24 Cr | ₹19 Cr | ₹11 Cr | ₹12 Cr |
| Operating Profit | ₹905 Cr | ₹863 Cr | ₹742 Cr | ₹446 Cr | ₹222 Cr |
| Interest | ₹12 Cr | ₹11 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.92 Cr | ₹1.90 Cr | ₹1.13 Cr | ₹1.50 Cr | ₹2.10 Cr |
| Other Interest | ₹9.76 Cr | ₹9.08 Cr | ₹12 Cr | ₹11 Cr | ₹9.80 Cr |
| PBDT | ₹893 Cr | ₹852 Cr | ₹729 Cr | ₹434 Cr | ₹210 Cr |
| Depreciation | ₹144 Cr | ₹136 Cr | ₹133 Cr | ₹119 Cr | ₹108 Cr |
| Profit Before Taxation & Exceptional Items | ₹749 Cr | ₹717 Cr | ₹596 Cr | ₹315 Cr | ₹102 Cr |
| Exceptional Income / Expenses | - | - | ₹38 Cr | ₹-13 Cr | - |
| Profit Before Tax | ₹749 Cr | ₹717 Cr | ₹633 Cr | ₹302 Cr | ₹102 Cr |
| Provision for Tax | ₹166 Cr | ₹154 Cr | ₹121 Cr | ₹192 Cr | ₹28 Cr |
| Current Income Tax | ₹164 Cr | ₹150 Cr | ₹129 Cr | ₹96 Cr | ₹-8.60 Cr |
| Deferred Tax | ₹1.77 Cr | ₹3.92 Cr | ₹-7.74 Cr | ₹125 Cr | ₹36 Cr |
| Other taxes | - | - | - | ₹-29 Cr | - |
| Profit After Tax | ₹583 Cr | ₹562 Cr | ₹512 Cr | ₹110 Cr | ₹74 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,715 Cr | ₹1,248 Cr | ₹831 Cr | ₹722 Cr | ₹647 Cr |
| Appropriations | ₹2,298 Cr | ₹1,810 Cr | ₹1,343 Cr | ₹832 Cr | ₹721 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹190 Cr | ₹96 Cr | ₹96 Cr | ₹0.90 Cr | ₹-1.30 Cr |
| Equity Dividend % | ₹70.00 | ₹50.00 | ₹25.00 | ₹25.00 | - |
| Earnings Per Share | ₹15.38 | ₹14.82 | ₹13.50 | ₹2.91 | ₹1.95 |
| Adjusted EPS | ₹15.38 | ₹14.82 | ₹13.50 | ₹2.91 | ₹1.95 |
Compare Income Statement of peers of CIE AUTOMOTIVE INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CIE AUTOMOTIVE INDIA | ₹16,097.9 Cr | -1.6% | -1.7% | -9.6% | Stock Analytics | |
| BHARAT FORGE | ₹69,189.0 Cr | 4.3% | 16.6% | 5.7% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹9,784.5 Cr | -2.9% | 0.9% | -40.8% | Stock Analytics | |
| HAPPY FORGINGS | ₹9,734.6 Cr | 0.1% | 6.6% | -4.6% | Stock Analytics | |
| MM FORGINGS | ₹1,499.9 Cr | 4% | 3.8% | -29.3% | Stock Analytics | |
| TIRUPATI FORGE | ₹423.3 Cr | -0.2% | -10.9% | -36.1% | Stock Analytics | |
CIE AUTOMOTIVE INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CIE AUTOMOTIVE INDIA | -1.6% |
-1.7% |
-9.6% |
| SENSEX | 0.9% |
2.1% |
8.3% |
You may also like the below Video Courses