EMERGENT INDUSTRIAL SOLUTIONS
|
EMERGENT INDUSTRIAL SOLUTIONS Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹357 Cr | ₹151 Cr | ₹105 Cr | ₹514 Cr | ₹166 Cr |
| Sales | ₹356 Cr | ₹149 Cr | ₹104 Cr | ₹514 Cr | ₹166 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.92 Cr | ₹1.86 Cr | ₹0.76 Cr | ₹0.39 Cr | ₹0.03 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹357 Cr | ₹151 Cr | ₹105 Cr | ₹514 Cr | ₹166 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-41 Cr | ₹8.26 Cr | ₹0.49 Cr | ₹-3.76 Cr | ₹3.68 Cr |
| Raw Material Consumed | ₹393 Cr | ₹140 Cr | ₹103 Cr | ₹514 Cr | ₹158 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹393 Cr | ₹140 Cr | ₹103 Cr | ₹514 Cr | ₹158 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.04 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Electricity & Power | ₹0.04 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹2.05 Cr | ₹1.37 Cr | ₹0.86 Cr | ₹0.62 Cr | ₹0.79 Cr |
| Salaries, Wages & Bonus | ₹1.99 Cr | ₹1.22 Cr | ₹0.66 Cr | ₹0.51 Cr | ₹0.73 Cr |
| Contributions to EPF & Pension Funds | - | - | - | - | - |
| Workmen and Staff Welfare Expenses | ₹0.01 Cr | ₹0.11 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Other Employees Cost | ₹0.05 Cr | ₹0.04 Cr | ₹0.17 Cr | ₹0.09 Cr | ₹0.05 Cr |
| Other Manufacturing Expenses | ₹0.62 Cr | ₹2.34 Cr | ₹0.16 Cr | ₹1.34 Cr | ₹2.69 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.62 Cr | ₹2.34 Cr | ₹0.16 Cr | ₹1.34 Cr | ₹2.69 Cr |
| General and Administration Expenses | ₹0.64 Cr | ₹0.76 Cr | ₹1.02 Cr | ₹0.68 Cr | ₹0.74 Cr |
| Rent , Rates & Taxes | ₹0.12 Cr | ₹0.15 Cr | ₹0.22 Cr | ₹0.07 Cr | ₹0.14 Cr |
| Insurance | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
| Printing and stationery | ₹0.02 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Professional and legal fees | ₹0.26 Cr | ₹0.38 Cr | ₹0.37 Cr | ₹0.22 Cr | ₹0.18 Cr |
| Traveling and conveyance | ₹0.12 Cr | ₹0.09 Cr | ₹0.23 Cr | ₹0.04 Cr | ₹0.14 Cr |
| Other Administration | ₹0.11 Cr | ₹0.11 Cr | ₹0.17 Cr | ₹0.32 Cr | ₹0.25 Cr |
| Selling and Distribution Expenses | ₹0.13 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Advertisement & Sales Promotion | ₹0.13 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.03 Cr |
| Sales Commissions & Incentives | - | - | - | - | ₹0.01 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹0.59 Cr | ₹0.00 Cr | ₹0.06 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.59 Cr | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.01 Cr | ₹0.00 Cr | ₹0.06 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹356 Cr | ₹152 Cr | ₹106 Cr | ₹513 Cr | ₹166 Cr |
| Operating Profit (Excl OI) | ₹1.40 Cr | ₹-1.91 Cr | ₹-1.32 Cr | ₹0.94 Cr | ₹-0.55 Cr |
| Other Income | ₹1.86 Cr | ₹3.89 Cr | ₹3.24 Cr | ₹5.13 Cr | ₹1.24 Cr |
| Interest Received | ₹1.85 Cr | ₹2.26 Cr | ₹2.06 Cr | ₹1.82 Cr | ₹1.17 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | ₹0.06 Cr | - |
| Foreign Exchange Gains | - | ₹1.53 Cr | ₹1.07 Cr | ₹3.25 Cr | ₹0.07 Cr |
| Others | ₹0.01 Cr | ₹0.10 Cr | ₹0.11 Cr | - | - |
| Operating Profit | ₹3.25 Cr | ₹1.98 Cr | ₹1.92 Cr | ₹6.07 Cr | ₹0.68 Cr |
| Interest | ₹0.74 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.38 Cr | ₹0.06 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.37 Cr | ₹0.04 Cr |
| Other Interest | ₹0.74 Cr | - | - | ₹0.01 Cr | ₹0.02 Cr |
| PBDT | ₹2.51 Cr | ₹1.96 Cr | ₹1.91 Cr | ₹5.69 Cr | ₹0.63 Cr |
| Depreciation | ₹0.08 Cr | ₹0.10 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.02 Cr |
| Profit Before Taxation & Exceptional Items | ₹2.43 Cr | ₹1.86 Cr | ₹1.85 Cr | ₹5.63 Cr | ₹0.61 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹2.43 Cr | ₹1.86 Cr | ₹1.85 Cr | ₹5.63 Cr | ₹0.61 Cr |
| Provision for Tax | ₹0.72 Cr | ₹0.47 Cr | ₹0.50 Cr | ₹1.45 Cr | ₹0.15 Cr |
| Current Income Tax | ₹0.65 Cr | ₹0.51 Cr | ₹0.53 Cr | ₹1.49 Cr | ₹0.18 Cr |
| Deferred Tax | ₹0.07 Cr | ₹-0.04 Cr | ₹-0.03 Cr | ₹-0.03 Cr | ₹-0.05 Cr |
| Other taxes | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - | ₹0.02 Cr |
| Profit After Tax | ₹1.71 Cr | ₹1.40 Cr | ₹1.36 Cr | ₹4.18 Cr | ₹0.45 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹1.71 Cr | ₹1.40 Cr | ₹1.36 Cr | ₹4.18 Cr | ₹0.45 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹9.14 Cr | ₹7.75 Cr | ₹6.39 Cr | ₹2.21 Cr | ₹1.76 Cr |
| Appropriations | ₹11 Cr | ₹9.14 Cr | ₹7.75 Cr | ₹6.39 Cr | ₹2.21 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹3.75 | ₹3.05 | ₹2.97 | ₹9.15 | ₹0.99 |
| Adjusted EPS | ₹3.75 | ₹3.05 | ₹2.97 | ₹9.15 | ₹0.99 |
Compare Income Statement of peers of EMERGENT INDUSTRIAL SOLUTIONS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EMERGENT INDUSTRIAL SOLUTIONS | ₹311.2 Cr | 10% | 72.8% | 591.4% | Stock Analytics | |
| ADANI ENTERPRISES | ₹287,824.0 Cr | -2.2% | -3.2% | -12.1% | Stock Analytics | |
| REDINGTON | ₹20,419.9 Cr | -2.9% | -2.7% | 56.3% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹10,160.7 Cr | -5.4% | 2.6% | 57.8% | Stock Analytics | |
| MMTC | ₹10,021.5 Cr | -2.1% | -2.1% | -12.5% | Stock Analytics | |
| HONASA CONSUMER | ₹8,843.6 Cr | -2.8% | -8% | -32.3% | Stock Analytics | |
EMERGENT INDUSTRIAL SOLUTIONS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EMERGENT INDUSTRIAL SOLUTIONS | 10% |
72.8% |
591.4% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses