ELECON ENGINEERING COMPANY
|
ELECON ENGINEERING COMPANY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,227 Cr | ₹1,937 Cr | ₹1,530 Cr | ₹1,212 Cr | ₹1,044 Cr |
| Sales | ₹2,001 Cr | ₹1,857 Cr | ₹1,471 Cr | ₹1,175 Cr | ₹1,018 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹42 Cr | ₹27 Cr | ₹30 Cr | ₹18 Cr | ₹18 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹183 Cr | ₹53 Cr | ₹28 Cr | ₹19 Cr | ₹8.53 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,227 Cr | ₹1,937 Cr | ₹1,530 Cr | ₹1,212 Cr | ₹1,044 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹13 Cr | ₹22 Cr | ₹-5.01 Cr | ₹-36 Cr | ₹46 Cr |
| Raw Material Consumed | ₹1,016 Cr | ₹840 Cr | ₹719 Cr | ₹607 Cr | ₹439 Cr |
| Opening Raw Materials | ₹81 Cr | ₹101 Cr | ₹92 Cr | ₹111 Cr | ₹121 Cr |
| Purchases Raw Materials | ₹1,033 Cr | ₹820 Cr | ₹729 Cr | ₹587 Cr | ₹429 Cr |
| Closing Raw Materials | ₹99 Cr | ₹81 Cr | ₹101 Cr | ₹91 Cr | ₹111 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹27 Cr | ₹27 Cr | ₹22 Cr | ₹16 Cr | ₹7.83 Cr |
| Electricity & Power | ₹27 Cr | ₹27 Cr | ₹22 Cr | ₹16 Cr | ₹7.83 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹209 Cr | ₹188 Cr | ₹150 Cr | ₹128 Cr | ₹118 Cr |
| Salaries, Wages & Bonus | ₹177 Cr | ₹160 Cr | ₹125 Cr | ₹103 Cr | ₹100 Cr |
| Contributions to EPF & Pension Funds | ₹6.84 Cr | ₹5.86 Cr | ₹4.00 Cr | ₹8.68 Cr | ₹7.06 Cr |
| Workmen and Staff Welfare Expenses | ₹25 Cr | ₹23 Cr | ₹21 Cr | ₹18 Cr | ₹17 Cr |
| Other Employees Cost | - | - | - | ₹-1.49 Cr | ₹-6.01 Cr |
| Other Manufacturing Expenses | ₹184 Cr | ₹170 Cr | ₹133 Cr | ₹95 Cr | ₹85 Cr |
| Sub-contracted / Out sourced services | ₹54 Cr | ₹44 Cr | ₹39 Cr | ₹33 Cr | ₹33 Cr |
| Processing Charges | ₹7.72 Cr | ₹17 Cr | ₹8.94 Cr | ₹9.61 Cr | ₹9.16 Cr |
| Repairs and Maintenance | ₹51 Cr | ₹37 Cr | ₹28 Cr | ₹19 Cr | ₹17 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹72 Cr | ₹73 Cr | ₹56 Cr | ₹33 Cr | ₹27 Cr |
| General and Administration Expenses | ₹77 Cr | ₹76 Cr | ₹64 Cr | ₹52 Cr | ₹54 Cr |
| Rent , Rates & Taxes | ₹21 Cr | ₹24 Cr | ₹24 Cr | ₹22 Cr | ₹25 Cr |
| Insurance | ₹3.81 Cr | ₹4.87 Cr | ₹3.89 Cr | ₹3.30 Cr | ₹3.40 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹12 Cr | ₹11 Cr | ₹9.15 Cr | ₹8.54 Cr | ₹9.12 Cr |
| Traveling and conveyance | ₹16 Cr | ₹16 Cr | ₹9.93 Cr | ₹4.51 Cr | ₹2.63 Cr |
| Other Administration | ₹24 Cr | ₹20 Cr | ₹17 Cr | ₹13 Cr | ₹14 Cr |
| Selling and Distribution Expenses | ₹128 Cr | ₹102 Cr | ₹82 Cr | ₹76 Cr | ₹60 Cr |
| Advertisement & Sales Promotion | ₹7.08 Cr | ₹3.38 Cr | ₹4.44 Cr | ₹0.79 Cr | ₹0.51 Cr |
| Sales Commissions & Incentives | ₹75 Cr | ₹56 Cr | ₹38 Cr | ₹35 Cr | ₹32 Cr |
| Freight and Forwarding | ₹42 Cr | ₹34 Cr | ₹33 Cr | ₹29 Cr | ₹21 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹3.46 Cr | ₹9.01 Cr | ₹6.82 Cr | ₹11 Cr | ₹6.44 Cr |
| Miscellaneous Expenses | ₹31 Cr | ₹37 Cr | ₹31 Cr | ₹34 Cr | ₹121 Cr |
| Bad debts /advances written off | ₹3.61 Cr | ₹8.67 Cr | ₹14 Cr | ₹21 Cr | ₹114 Cr |
| Provision for doubtful debts | ₹6.20 Cr | ₹8.09 Cr | - | - | - |
| Losson disposal of fixed assets(net) | - | - | ₹1.59 Cr | ₹4.62 Cr | ₹0.19 Cr |
| Losson foreign exchange fluctuations | - | - | - | ₹1.14 Cr | ₹2.80 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹21 Cr | ₹20 Cr | ₹16 Cr | ₹6.95 Cr | ₹4.30 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,684 Cr | ₹1,463 Cr | ₹1,196 Cr | ₹972 Cr | ₹932 Cr |
| Operating Profit (Excl OI) | ₹543 Cr | ₹475 Cr | ₹333 Cr | ₹240 Cr | ₹112 Cr |
| Other Income | ₹60 Cr | ₹44 Cr | ₹26 Cr | ₹16 Cr | ₹80 Cr |
| Interest Received | ₹33 Cr | ₹19 Cr | ₹6.08 Cr | ₹1.84 Cr | ₹2.21 Cr |
| Dividend Received | ₹0.15 Cr | ₹0.39 Cr | ₹0.56 Cr | - | - |
| Profit on sale of Fixed Assets | ₹0.81 Cr | ₹2.72 Cr | - | - | - |
| Profits on sale of Investments | ₹1.04 Cr | ₹0.90 Cr | - | - | - |
| Provision Written Back | ₹1.78 Cr | ₹5.53 Cr | ₹11 Cr | ₹8.34 Cr | ₹75 Cr |
| Foreign Exchange Gains | ₹2.88 Cr | ₹4.45 Cr | ₹4.33 Cr | - | - |
| Others | ₹20 Cr | ₹11 Cr | ₹3.82 Cr | ₹5.80 Cr | ₹2.65 Cr |
| Operating Profit | ₹603 Cr | ₹519 Cr | ₹359 Cr | ₹256 Cr | ₹192 Cr |
| Interest | ₹13 Cr | ₹8.89 Cr | ₹14 Cr | ₹38 Cr | ₹60 Cr |
| InterestonDebenture / Bonds | - | - | - | ₹9.56 Cr | ₹16 Cr |
| Interest on Term Loan | - | - | ₹0.56 Cr | ₹3.19 Cr | ₹6.18 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.44 Cr | ₹2.57 Cr | ₹5.93 Cr | ₹7.34 Cr | ₹8.09 Cr |
| Other Interest | ₹11 Cr | ₹6.32 Cr | ₹7.28 Cr | ₹18 Cr | ₹30 Cr |
| PBDT | ₹590 Cr | ₹510 Cr | ₹346 Cr | ₹218 Cr | ₹132 Cr |
| Depreciation | ₹61 Cr | ₹51 Cr | ₹49 Cr | ₹49 Cr | ₹52 Cr |
| Profit Before Taxation & Exceptional Items | ₹529 Cr | ₹459 Cr | ₹297 Cr | ₹169 Cr | ₹79 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹537 Cr | ₹465 Cr | ₹300 Cr | ₹171 Cr | ₹81 Cr |
| Provision for Tax | ₹122 Cr | ₹110 Cr | ₹62 Cr | ₹30 Cr | ₹24 Cr |
| Current Income Tax | ₹124 Cr | ₹108 Cr | ₹63 Cr | ₹31 Cr | ₹1.34 Cr |
| Deferred Tax | ₹-2.45 Cr | ₹1.53 Cr | ₹-1.16 Cr | ₹-1.77 Cr | ₹22 Cr |
| Other taxes | ₹-0.01 Cr | ₹-0.11 Cr | - | ₹1.23 Cr | ₹0.30 Cr |
| Profit After Tax | ₹415 Cr | ₹356 Cr | ₹238 Cr | ₹140 Cr | ₹58 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹415 Cr | ₹356 Cr | ₹238 Cr | ₹140 Cr | ₹58 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,089 Cr | ₹766 Cr | ₹544 Cr | ₹385 Cr | ₹324 Cr |
| Appropriations | ₹1,504 Cr | ₹1,122 Cr | ₹781 Cr | ₹525 Cr | ₹381 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹20 Cr | ₹22 Cr | ₹15 Cr | ₹-19 Cr | ₹-3.25 Cr |
| Equity Dividend % | ₹200.00 | ₹150.00 | ₹100.00 | ₹70.00 | ₹20.00 |
| Earnings Per Share | ₹18.50 | ₹31.69 | ₹21.17 | ₹12.52 | ₹5.14 |
| Adjusted EPS | ₹18.50 | ₹15.85 | ₹10.58 | ₹6.26 | ₹2.57 |
Compare Income Statement of peers of ELECON ENGINEERING COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ELECON ENGINEERING COMPANY | ₹12,531.6 Cr | 2.8% | -6.3% | -3.4% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹81,933.0 Cr | 0.6% | -0.3% | -0.7% | Stock Analytics | |
| THERMAX | ₹39,461.0 Cr | 4.1% | -0.1% | -36% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹20,422.6 Cr | -3.3% | -0.3% | -13.5% | Stock Analytics | |
| TRIVENI TURBINE | ₹16,563.2 Cr | 0.6% | -0.3% | -28.6% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹15,020.6 Cr | -4.2% | -4.6% | 9.7% | Stock Analytics | |
ELECON ENGINEERING COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ELECON ENGINEERING COMPANY | 2.8% |
-6.3% |
-3.4% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses