FIEM INDUSTRIES
|
FIEM INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,039 Cr | ₹1,855 Cr | ₹1,579 Cr | ₹1,228 Cr | ₹1,380 Cr |
| Sales | ₹2,025 Cr | ₹1,841 Cr | ₹1,565 Cr | ₹1,214 Cr | ₹1,368 Cr |
| Job Work/ Contract Receipts | - | - | - | - | ₹0.24 Cr |
| Processing Charges / Service Income | ₹4.04 Cr | ₹3.65 Cr | ₹7.06 Cr | ₹7.03 Cr | ₹5.22 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹9.45 Cr | ₹10 Cr | ₹7.48 Cr | ₹6.48 Cr | ₹6.09 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,029 Cr | ₹1,848 Cr | ₹1,572 Cr | ₹1,221 Cr | ₹1,380 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-6.64 Cr | ₹3.89 Cr | ₹1.49 Cr | ₹12 Cr | ₹24 Cr |
| Raw Material Consumed | ₹1,249 Cr | ₹1,128 Cr | ₹985 Cr | ₹742 Cr | ₹816 Cr |
| Opening Raw Materials | ₹137 Cr | ₹142 Cr | ₹74 Cr | ₹74 Cr | ₹69 Cr |
| Purchases Raw Materials | ₹1,263 Cr | ₹1,114 Cr | ₹1,047 Cr | ₹735 Cr | ₹814 Cr |
| Closing Raw Materials | ₹158 Cr | ₹137 Cr | ₹142 Cr | ₹74 Cr | ₹74 Cr |
| Other Direct Purchases / Brought in cost | ₹6.51 Cr | ₹8.08 Cr | ₹5.86 Cr | ₹6.54 Cr | ₹8.01 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹62 Cr | ₹54 Cr | ₹45 Cr | ₹39 Cr | ₹50 Cr |
| Electricity & Power | ₹62 Cr | ₹54 Cr | ₹45 Cr | ₹39 Cr | ₹50 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹291 Cr | ₹241 Cr | ₹208 Cr | ₹166 Cr | ₹198 Cr |
| Salaries, Wages & Bonus | ₹270 Cr | ₹224 Cr | ₹193 Cr | ₹154 Cr | ₹184 Cr |
| Contributions to EPF & Pension Funds | ₹7.82 Cr | ₹6.40 Cr | ₹5.37 Cr | ₹4.37 Cr | ₹4.95 Cr |
| Workmen and Staff Welfare Expenses | ₹8.15 Cr | ₹7.42 Cr | ₹6.95 Cr | ₹5.11 Cr | ₹6.41 Cr |
| Other Employees Cost | ₹4.38 Cr | ₹3.03 Cr | ₹2.26 Cr | ₹2.65 Cr | ₹3.46 Cr |
| Other Manufacturing Expenses | ₹85 Cr | ₹75 Cr | ₹78 Cr | ₹62 Cr | ₹73 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹12 Cr | ₹5.62 Cr | - | - | ₹2.67 Cr |
| Repairs and Maintenance | ₹5.21 Cr | ₹6.95 Cr | ₹7.80 Cr | ₹10 Cr | ₹16 Cr |
| Packing Material Consumed | ₹33 Cr | ₹32 Cr | ₹25 Cr | ₹21 Cr | ₹23 Cr |
| Other Mfg Exp | ₹36 Cr | ₹30 Cr | ₹44 Cr | ₹31 Cr | ₹31 Cr |
| General and Administration Expenses | ₹49 Cr | ₹42 Cr | ₹32 Cr | ₹31 Cr | ₹34 Cr |
| Rent , Rates & Taxes | ₹7.25 Cr | ₹5.78 Cr | ₹3.29 Cr | ₹4.64 Cr | ₹4.50 Cr |
| Insurance | ₹4.94 Cr | ₹3.24 Cr | ₹2.53 Cr | ₹1.95 Cr | ₹1.54 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | ₹7.71 Cr | ₹6.32 Cr | ₹4.49 Cr | ₹3.20 Cr | ₹6.09 Cr |
| Other Administration | ₹29 Cr | ₹26 Cr | ₹21 Cr | ₹21 Cr | ₹22 Cr |
| Selling and Distribution Expenses | ₹28 Cr | ₹47 Cr | ₹27 Cr | ₹20 Cr | ₹25 Cr |
| Advertisement & Sales Promotion | ₹1.05 Cr | ₹0.92 Cr | ₹0.32 Cr | ₹0.36 Cr | ₹0.95 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹27 Cr | ₹46 Cr | ₹27 Cr | ₹19 Cr | ₹24 Cr |
| Miscellaneous Expenses | ₹3.27 Cr | ₹9.91 Cr | ₹2.80 Cr | ₹15 Cr | ₹2.54 Cr |
| Bad debts /advances written off | ₹0.16 Cr | ₹0.37 Cr | ₹0.70 Cr | ₹11 Cr | ₹0.02 Cr |
| Provision for doubtful debts | - | ₹6.74 Cr | ₹0.09 Cr | ₹2.04 Cr | ₹0.25 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹0.58 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.11 Cr | ₹2.80 Cr | ₹2.01 Cr | ₹1.93 Cr | ₹1.69 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,760 Cr | ₹1,599 Cr | ₹1,378 Cr | ₹1,087 Cr | ₹1,223 Cr |
| Operating Profit (Excl OI) | ₹268 Cr | ₹249 Cr | ₹194 Cr | ₹134 Cr | ₹157 Cr |
| Other Income | ₹16 Cr | ₹11 Cr | ₹2.60 Cr | ₹3.19 Cr | ₹1.72 Cr |
| Interest Received | ₹15 Cr | ₹8.20 Cr | ₹0.61 Cr | ₹1.87 Cr | ₹1.26 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.15 Cr | ₹0.10 Cr | - | ₹0.05 Cr | ₹0.19 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.71 Cr | ₹0.09 Cr | ₹0.19 Cr | ₹1.15 Cr | ₹0.15 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.17 Cr | ₹2.42 Cr | ₹1.80 Cr | ₹0.12 Cr | ₹0.12 Cr |
| Operating Profit | ₹285 Cr | ₹259 Cr | ₹197 Cr | ₹137 Cr | ₹159 Cr |
| Interest | ₹2.94 Cr | ₹7.43 Cr | ₹8.59 Cr | ₹12 Cr | ₹18 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.33 Cr | ₹5.81 Cr | ₹6.33 Cr | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.02 Cr | ₹0.15 Cr | ₹0.76 Cr | ₹0.21 Cr | ₹0.12 Cr |
| Other Interest | ₹1.59 Cr | ₹1.47 Cr | ₹1.51 Cr | ₹11 Cr | ₹18 Cr |
| PBDT | ₹282 Cr | ₹252 Cr | ₹188 Cr | ₹125 Cr | ₹141 Cr |
| Depreciation | ₹59 Cr | ₹63 Cr | ₹59 Cr | ₹57 Cr | ₹53 Cr |
| Profit Before Taxation & Exceptional Items | ₹223 Cr | ₹189 Cr | ₹129 Cr | ₹68 Cr | ₹88 Cr |
| Exceptional Income / Expenses | - | - | - | ₹-3.18 Cr | ₹-0.88 Cr |
| Profit Before Tax | ₹223 Cr | ₹189 Cr | ₹129 Cr | ₹65 Cr | ₹87 Cr |
| Provision for Tax | ₹57 Cr | ₹49 Cr | ₹34 Cr | ₹18 Cr | ₹8.17 Cr |
| Current Income Tax | ₹58 Cr | ₹58 Cr | ₹37 Cr | ₹20 Cr | ₹22 Cr |
| Deferred Tax | ₹-0.65 Cr | ₹-10 Cr | ₹-3.52 Cr | ₹-0.71 Cr | ₹-14 Cr |
| Other taxes | ₹-0.18 Cr | ₹0.83 Cr | ₹0.32 Cr | ₹-0.82 Cr | ₹0.21 Cr |
| Profit After Tax | ₹166 Cr | ₹140 Cr | ₹95 Cr | ₹47 Cr | ₹79 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | ₹-0.11 Cr | ₹-0.05 Cr | ₹-1.15 Cr | ₹-0.22 Cr | ₹-4.12 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹166 Cr | ₹140 Cr | ₹94 Cr | ₹47 Cr | ₹75 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹505 Cr | ₹400 Cr | ₹337 Cr | ₹298 Cr | ₹258 Cr |
| Appropriations | ₹671 Cr | ₹540 Cr | ₹432 Cr | ₹345 Cr | ₹333 Cr |
| General Reserves | ₹17 Cr | ₹14 Cr | ₹10.00 Cr | ₹5.00 Cr | ₹8.00 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹2.71 Cr |
| Other Appropriation | ₹40 Cr | ₹21 Cr | ₹21 Cr | ₹2.61 Cr | ₹11 Cr |
| Equity Dividend % | ₹200.00 | ₹300.00 | ₹200.00 | ₹160.00 | ₹130.00 |
| Earnings Per Share | ₹62.96 | ₹106.26 | ₹71.55 | ₹35.48 | ₹56.66 |
| Adjusted EPS | ₹62.96 | ₹53.13 | ₹35.78 | ₹17.74 | ₹28.33 |
Compare Income Statement of peers of FIEM INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| FIEM INDUSTRIES | ₹5,628.9 Cr | 3.1% | 10.2% | 30.2% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹111,772.0 Cr | 1.8% | 1.7% | -15.7% | Stock Analytics | |
| BOSCH | ₹109,836.0 Cr | 0.6% | -3.6% | 1% | Stock Analytics | |
| UNO MINDA | ₹76,880.6 Cr | 8.1% | 9.3% | 34.3% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹41,020.1 Cr | 2.8% | 1% | 18% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹30,964.8 Cr | 3.1% | 15.1% | -30.9% | Stock Analytics | |
FIEM INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| FIEM INDUSTRIES | 3.1% |
10.2% |
30.2% |
| SENSEX | 1.2% |
2.8% |
6.3% |
You may also like the below Video Courses