EMUDHRA
|
EMUDHRA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹373 Cr | ₹249 Cr | ₹183 Cr | ₹132 Cr | ₹116 Cr |
| Software Services & Operating Revenues | ₹333 Cr | ₹217 Cr | ₹154 Cr | ₹115 Cr | ₹98 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Sale of Equipments & licenses | ₹40 Cr | ₹32 Cr | ₹29 Cr | ₹16 Cr | ₹18 Cr |
| Processing Charges / ServiceIncome | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹373 Cr | ₹249 Cr | ₹183 Cr | ₹132 Cr | ₹116 Cr |
| EXPENDITURE : | |||||
| Stock Adjustments | ₹-1.90 Cr | ₹1.10 Cr | ₹-1.43 Cr | ₹0.75 Cr | ₹-1.18 Cr |
| Raw Material Consumed | ₹35 Cr | ₹29 Cr | ₹31 Cr | ₹18 Cr | ₹26 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹35 Cr | ₹29 Cr | ₹31 Cr | ₹18 Cr | ₹26 Cr |
| Others raw material cost | ₹71 Cr | ₹58 Cr | ₹62 Cr | ₹36 Cr | ₹52 Cr |
| Power & Fuel Cost | ₹1.91 Cr | ₹1.38 Cr | ₹0.94 Cr | ₹0.71 Cr | ₹0.89 Cr |
| Electricity & Power | ₹1.91 Cr | ₹1.38 Cr | ₹0.94 Cr | ₹0.71 Cr | ₹0.89 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹81 Cr | ₹64 Cr | ₹48 Cr | ₹42 Cr | ₹29 Cr |
| Salaries, Wages & Bonus | ₹68 Cr | ₹53 Cr | ₹43 Cr | ₹38 Cr | ₹26 Cr |
| Contributions to EPF & Pension Funds | ₹1.93 Cr | ₹1.79 Cr | ₹1.56 Cr | ₹1.21 Cr | ₹0.93 Cr |
| Wheeling & Transmission Charges recoverable | ₹5.56 Cr | ₹5.56 Cr | ₹2.34 Cr | ₹0.96 Cr | ₹1.19 Cr |
| Other Employees Cost | ₹5.50 Cr | ₹4.00 Cr | ₹1.11 Cr | ₹1.32 Cr | ₹0.89 Cr |
| Cost of Software developments | - | - | - | - | - |
| Software Purchase | - | - | - | - | - |
| Technical sub-contractors | - | - | - | - | - |
| Training Expenses | - | - | - | - | - |
| Software License cost | - | - | - | - | - |
| Other software development expenses | - | - | - | - | - |
| Operating Expenses | ₹86 Cr | ₹28 Cr | ₹5.13 Cr | ₹5.55 Cr | ₹7.51 Cr |
| Repairs and Maintenance | ₹0.87 Cr | ₹1.81 Cr | ₹0.29 Cr | ₹0.17 Cr | ₹0.29 Cr |
| Travel Expenses | - | - | - | - | - |
| Overseas Group Health Insurance | - | - | - | - | - |
| Visa & Other Charges | - | - | - | - | - |
| Post contract support services | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Operating Expenses | ₹86 Cr | ₹26 Cr | ₹4.84 Cr | ₹5.38 Cr | ₹7.22 Cr |
| General and Administration Expenses | ₹40 Cr | ₹23 Cr | ₹18 Cr | ₹15 Cr | ₹13 Cr |
| Rates & Taxes | ₹3.17 Cr | ₹1.51 Cr | ₹2.21 Cr | ₹1.00 Cr | ₹0.39 Cr |
| Insurance | ₹0.54 Cr | ₹0.37 Cr | ₹0.24 Cr | ₹0.34 Cr | ₹0.17 Cr |
| Printing and stationery | ₹4.79 Cr | ₹1.55 Cr | ₹1.68 Cr | ₹0.75 Cr | ₹0.77 Cr |
| Professional and legal fees | ₹16 Cr | ₹8.33 Cr | ₹5.04 Cr | ₹6.27 Cr | ₹3.57 Cr |
| Other Administration | ₹12 Cr | ₹8.79 Cr | ₹4.58 Cr | ₹3.26 Cr | ₹5.37 Cr |
| Selling and Marketing Expenses | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹9.77 Cr | ₹8.11 Cr |
| Advertisement & Sales Promotion | ₹9.29 Cr | ₹9.97 Cr | ₹6.71 Cr | ₹2.60 Cr | ₹2.75 Cr |
| Commission, Brokerage & Discounts | ₹1.81 Cr | ₹3.22 Cr | ₹6.51 Cr | ₹7.17 Cr | ₹5.36 Cr |
| Freight outwards | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹9.48 Cr | ₹1.61 Cr | ₹0.77 Cr | ₹0.25 Cr | ₹0.94 Cr |
| Bad debts /advances written off | ₹6.81 Cr | ₹0.07 Cr | - | - | - |
| Provision for doubtful debts | ₹0.44 Cr | ₹0.85 Cr | ₹0.47 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹0.35 Cr | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.26 Cr | - | - | - | ₹0.73 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.62 Cr | ₹0.69 Cr | ₹0.29 Cr | ₹0.25 Cr | ₹0.21 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹264 Cr | ₹161 Cr | ₹116 Cr | ₹92 Cr | ₹85 Cr |
| Operating Profit (Excl OI) | ₹110 Cr | ₹87 Cr | ₹67 Cr | ₹40 Cr | ₹32 Cr |
| Other Income | ₹6.92 Cr | ₹5.30 Cr | ₹1.10 Cr | ₹0.86 Cr | ₹0.35 Cr |
| Interest Received | ₹3.48 Cr | ₹3.37 Cr | ₹0.33 Cr | ₹0.10 Cr | ₹0.05 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | ₹0.01 Cr | ₹0.30 Cr |
| Provision Written Back | - | - | ₹0.41 Cr | - | - |
| Foreign Exchange Gains | - | ₹0.96 Cr | ₹0.13 Cr | ₹0.73 Cr | ₹0.00 Cr |
| Others | ₹3.44 Cr | ₹0.97 Cr | ₹0.23 Cr | ₹0.02 Cr | - |
| Operating Profit | ₹116 Cr | ₹93 Cr | ₹68 Cr | ₹41 Cr | ₹32 Cr |
| Interest | ₹3.01 Cr | ₹3.39 Cr | ₹4.56 Cr | ₹0.84 Cr | ₹0.67 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Intereston Term Loan | ₹0.57 Cr | ₹0.40 Cr | ₹2.18 Cr | ₹1.72 Cr | ₹2.62 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹2.43 Cr | ₹2.99 Cr | ₹2.38 Cr | ₹-0.88 Cr | ₹-1.95 Cr |
| PBDT | ₹113 Cr | ₹89 Cr | ₹64 Cr | ₹40 Cr | ₹32 Cr |
| Depreciation | ₹21 Cr | ₹16 Cr | ₹13 Cr | ₹8.77 Cr | ₹8.60 Cr |
| Profit Before Taxation & Exceptional Items | ₹93 Cr | ₹73 Cr | ₹50 Cr | ₹31 Cr | ₹23 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹93 Cr | ₹73 Cr | ₹50 Cr | ₹31 Cr | ₹23 Cr |
| Provision for Tax | ₹16 Cr | ₹12 Cr | ₹9.32 Cr | ₹5.82 Cr | ₹4.60 Cr |
| Current Income Tax | ₹12 Cr | ₹12 Cr | ₹8.89 Cr | ₹5.22 Cr | ₹4.15 Cr |
| Deferred Tax | ₹4.18 Cr | ₹0.92 Cr | ₹0.43 Cr | ₹0.61 Cr | ₹0.45 Cr |
| Other taxes | ₹0.05 Cr | ₹-0.57 Cr | - | - | - |
| Profit After Tax | ₹76 Cr | ₹61 Cr | ₹41 Cr | ₹25 Cr | ₹18 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-1.29 Cr | ₹0.48 Cr | ₹0.27 Cr | ₹-7.90 Cr | ₹-1.77 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹75 Cr | ₹62 Cr | ₹41 Cr | ₹17 Cr | ₹17 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹130 Cr | ₹86 Cr | ₹45 Cr | ₹39 Cr | ₹23 Cr |
| Appropriations | ₹205 Cr | ₹148 Cr | ₹86 Cr | ₹57 Cr | ₹40 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹205 Cr | ₹148 Cr | ₹86 Cr | ₹57 Cr | ₹40 Cr |
| Equity Dividend % | ₹25.00 | ₹25.00 | ₹25.00 | - | - |
| Earnings Per Share | ₹9.29 | ₹8.17 | ₹5.86 | ₹2.39 | ₹2.29 |
| Adjusted EPS | ₹9.29 | ₹8.17 | ₹5.86 | ₹2.39 | ₹2.29 |
Compare Income Statement of peers of EMUDHRA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EMUDHRA | ₹5,145.2 Cr | 0.8% | -4.7% | -30.2% | Stock Analytics | |
| INFO EDGE (INDIA) | ₹88,473.8 Cr | 3.1% | 4.1% | -12.3% | Stock Analytics | |
| FIRSTSOURCE SOLUTIONS | ₹25,277.0 Cr | -1.5% | 12.2% | 8.1% | Stock Analytics | |
| AFFLE (INDIA) | ₹24,179.6 Cr | -0.1% | -9% | 6.8% | Stock Analytics | |
| ECLERX SERVICES | ₹21,857.5 Cr | 4.3% | 6.1% | 32.5% | Stock Analytics | |
| QUESS CORP | ₹3,222.0 Cr | 1.8% | -9.1% | -65% | Stock Analytics | |
EMUDHRA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EMUDHRA | 0.8% |
-4.7% |
-30.2% |
| SENSEX | 1.4% |
2% |
10.2% |
You may also like the below Video Courses