GENUS POWER INFRASTRUCTURES
|
GENUS POWER INFRASTRUCTURES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,442 Cr | ₹1,201 Cr | ₹808 Cr | ₹685 Cr | ₹609 Cr |
| Sales | ₹1,932 Cr | ₹972 Cr | ₹759 Cr | ₹634 Cr | ₹529 Cr |
| Job Work/ Contract Receipts | - | ₹2.08 Cr | ₹21 Cr | ₹2.27 Cr | ₹8.13 Cr |
| Processing Charges / Service Income | ₹468 Cr | ₹213 Cr | ₹26 Cr | ₹41 Cr | ₹53 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹42 Cr | ₹13 Cr | ₹3.48 Cr | ₹8.16 Cr | ₹18 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,442 Cr | ₹1,201 Cr | ₹808 Cr | ₹685 Cr | ₹609 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-285 Cr | ₹-157 Cr | ₹-41 Cr | ₹-7.15 Cr | ₹-5.41 Cr |
| Raw Material Consumed | ₹1,677 Cr | ₹874 Cr | ₹561 Cr | ₹442 Cr | ₹356 Cr |
| Opening Raw Materials | ₹203 Cr | ₹162 Cr | ₹138 Cr | ₹103 Cr | ₹82 Cr |
| Purchases Raw Materials | ₹1,758 Cr | ₹915 Cr | ₹585 Cr | ₹477 Cr | ₹377 Cr |
| Closing Raw Materials | ₹284 Cr | ₹203 Cr | ₹162 Cr | ₹138 Cr | ₹103 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹9.98 Cr | ₹7.26 Cr | ₹5.78 Cr | ₹4.94 Cr | ₹3.34 Cr |
| Electricity & Power | ₹9.98 Cr | ₹7.26 Cr | ₹5.78 Cr | ₹4.94 Cr | ₹3.34 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹275 Cr | ₹165 Cr | ₹124 Cr | ₹107 Cr | ₹88 Cr |
| Salaries, Wages & Bonus | ₹255 Cr | ₹151 Cr | ₹113 Cr | ₹97 Cr | ₹79 Cr |
| Contributions to EPF & Pension Funds | ₹8.98 Cr | ₹6.33 Cr | ₹5.07 Cr | ₹4.23 Cr | ₹3.62 Cr |
| Workmen and Staff Welfare Expenses | ₹6.33 Cr | ₹4.77 Cr | ₹3.15 Cr | ₹2.37 Cr | ₹2.72 Cr |
| Other Employees Cost | ₹4.64 Cr | ₹2.83 Cr | ₹2.58 Cr | ₹2.53 Cr | ₹2.06 Cr |
| Other Manufacturing Expenses | ₹22 Cr | ₹17 Cr | ₹13 Cr | ₹11 Cr | ₹7.92 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹18 Cr | ₹12 Cr | ₹8.48 Cr | ₹7.36 Cr | ₹5.58 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹4.06 Cr | ₹5.07 Cr | ₹4.51 Cr | ₹3.63 Cr | ₹2.34 Cr |
| General and Administration Expenses | ₹67 Cr | ₹46 Cr | ₹25 Cr | ₹23 Cr | ₹20 Cr |
| Rent , Rates & Taxes | ₹13 Cr | ₹7.88 Cr | ₹4.54 Cr | ₹6.02 Cr | ₹7.71 Cr |
| Insurance | ₹2.92 Cr | ₹2.45 Cr | ₹1.99 Cr | ₹2.21 Cr | ₹2.43 Cr |
| Printing and stationery | ₹1.40 Cr | ₹1.08 Cr | ₹0.87 Cr | ₹0.85 Cr | ₹0.80 Cr |
| Professional and legal fees | ₹27 Cr | ₹17 Cr | ₹5.55 Cr | ₹5.84 Cr | ₹3.07 Cr |
| Traveling and conveyance | ₹22 Cr | ₹17 Cr | ₹11 Cr | ₹7.88 Cr | ₹5.95 Cr |
| Other Administration | ₹0.86 Cr | ₹0.76 Cr | ₹0.78 Cr | ₹0.54 Cr | ₹0.54 Cr |
| Selling and Distribution Expenses | ₹154 Cr | ₹69 Cr | ₹31 Cr | ₹17 Cr | ₹8.05 Cr |
| Advertisement & Sales Promotion | ₹42 Cr | ₹26 Cr | ₹11 Cr | ₹9.65 Cr | ₹2.55 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹28 Cr | ₹15 Cr | ₹9.39 Cr | ₹7.82 Cr | ₹5.50 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹83 Cr | ₹27 Cr | ₹10 Cr | - | - |
| Miscellaneous Expenses | ₹53 Cr | ₹44 Cr | ₹24 Cr | ₹27 Cr | ₹29 Cr |
| Bad debts /advances written off | ₹13 Cr | ₹2.27 Cr | - | ₹2.69 Cr | ₹5.16 Cr |
| Provision for doubtful debts | ₹13 Cr | ₹3.79 Cr | ₹1.97 Cr | ₹5.34 Cr | ₹4.18 Cr |
| Losson disposal of fixed assets(net) | ₹0.21 Cr | ₹0.39 Cr | ₹0.15 Cr | ₹0.05 Cr | ₹1.32 Cr |
| Losson foreign exchange fluctuations | - | - | ₹1.78 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹27 Cr | ₹38 Cr | ₹20 Cr | ₹19 Cr | ₹18 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,972 Cr | ₹1,065 Cr | ₹741 Cr | ₹625 Cr | ₹507 Cr |
| Operating Profit (Excl OI) | ₹470 Cr | ₹135 Cr | ₹67 Cr | ₹60 Cr | ₹102 Cr |
| Other Income | ₹83 Cr | ₹74 Cr | ₹25 Cr | ₹59 Cr | ₹45 Cr |
| Interest Received | ₹65 Cr | ₹42 Cr | ₹24 Cr | ₹19 Cr | ₹15 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | ₹0.38 Cr |
| Foreign Exchange Gains | ₹4.86 Cr | ₹6.96 Cr | - | ₹3.16 Cr | ₹3.70 Cr |
| Others | ₹13 Cr | ₹25 Cr | ₹1.16 Cr | ₹37 Cr | ₹26 Cr |
| Operating Profit | ₹552 Cr | ₹209 Cr | ₹92 Cr | ₹119 Cr | ₹147 Cr |
| Interest | ₹116 Cr | ₹58 Cr | ₹29 Cr | ₹26 Cr | ₹24 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹80 Cr | ₹34 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹31 Cr | ₹13 Cr | ₹9.01 Cr | ₹9.29 Cr | ₹8.18 Cr |
| Other Interest | ₹4.63 Cr | ₹10 Cr | ₹2.41 Cr | ₹0.39 Cr | ₹0.37 Cr |
| PBDT | ₹436 Cr | ₹151 Cr | ₹64 Cr | ₹93 Cr | ₹123 Cr |
| Depreciation | ₹35 Cr | ₹21 Cr | ₹19 Cr | ₹20 Cr | ₹22 Cr |
| Profit Before Taxation & Exceptional Items | ₹401 Cr | ₹130 Cr | ₹45 Cr | ₹73 Cr | ₹101 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹401 Cr | ₹130 Cr | ₹45 Cr | ₹73 Cr | ₹101 Cr |
| Provision for Tax | ₹107 Cr | ₹36 Cr | ₹15 Cr | ₹15 Cr | ₹31 Cr |
| Current Income Tax | ₹86 Cr | ₹35 Cr | ₹17 Cr | ₹15 Cr | ₹28 Cr |
| Deferred Tax | ₹33 Cr | ₹1.60 Cr | ₹-1.60 Cr | ₹0.65 Cr | ₹1.13 Cr |
| Other taxes | ₹-12 Cr | ₹-0.07 Cr | ₹-0.14 Cr | ₹-0.67 Cr | ₹1.67 Cr |
| Profit After Tax | ₹295 Cr | ₹94 Cr | ₹30 Cr | ₹58 Cr | ₹70 Cr |
| Extra items | ₹5.15 Cr | ₹7.09 Cr | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | ₹11 Cr | ₹-14 Cr | ₹-0.67 Cr | ₹-0.93 Cr | ₹-1.10 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹311 Cr | ₹87 Cr | ₹29 Cr | ₹57 Cr | ₹69 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹808 Cr | ₹741 Cr | ₹717 Cr | ₹671 Cr | ₹604 Cr |
| Appropriations | ₹1,120 Cr | ₹828 Cr | ₹746 Cr | ₹729 Cr | ₹673 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹17 Cr | ₹20 Cr | ₹4.97 Cr | ₹11 Cr | ₹1.88 Cr |
| Equity Dividend % | ₹245.00 | ₹60.00 | ₹75.00 | ₹25.00 | ₹50.00 |
| Earnings Per Share | ₹11.27 | ₹3.14 | ₹1.26 | ₹2.50 | ₹2.98 |
| Adjusted EPS | ₹11.27 | ₹3.14 | ₹1.26 | ₹2.50 | ₹2.98 |
Compare Income Statement of peers of GENUS POWER INFRASTRUCTURES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GENUS POWER INFRASTRUCTURES | ₹10,380.5 Cr | 13.5% | 9.7% | -19.2% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹92,709.9 Cr | 13.2% | 11.7% | 13.7% | Stock Analytics | |
| THERMAX | ₹38,367.7 Cr | -2.8% | 1.7% | -38.9% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,658.4 Cr | -3.7% | 1.4% | -13.7% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,011.4 Cr | 2.7% | 3.2% | -21% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹14,868.5 Cr | -1% | -3.1% | 9.2% | Stock Analytics | |
GENUS POWER INFRASTRUCTURES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GENUS POWER INFRASTRUCTURES | 13.5% |
9.7% |
-19.2% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses