GG AUTOMOTIVE GEARS
|
GG AUTOMOTIVE GEARS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹134 Cr | ₹112 Cr | ₹91 Cr | ₹55 Cr | ₹34 Cr |
| Sales | ₹127 Cr | ₹109 Cr | ₹89 Cr | ₹53 Cr | ₹32 Cr |
| Job Work/ Contract Receipts | ₹7.09 Cr | ₹2.60 Cr | ₹2.07 Cr | ₹1.81 Cr | ₹1.84 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹7.59 Cr | ₹3.92 Cr |
| Net Sales | ₹114 Cr | ₹95 Cr | ₹77 Cr | ₹48 Cr | ₹30 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.18 Cr | ₹-2.92 Cr | ₹0.17 Cr | ₹-4.86 Cr | ₹3.54 Cr |
| Raw Material Consumed | ₹62 Cr | ₹51 Cr | ₹44 Cr | ₹29 Cr | ₹11 Cr |
| Opening Raw Materials | ₹1.25 Cr | ₹5.87 Cr | ₹2.39 Cr | ₹1.29 Cr | ₹1.44 Cr |
| Purchases Raw Materials | ₹63 Cr | ₹46 Cr | ₹47 Cr | ₹30 Cr | ₹11 Cr |
| Closing Raw Materials | ₹2.06 Cr | ₹1.25 Cr | ₹5.87 Cr | ₹2.39 Cr | ₹1.29 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹4.61 Cr | ₹4.10 Cr | ₹3.83 Cr | ₹2.85 Cr | ₹2.44 Cr |
| Electricity & Power | ₹4.33 Cr | ₹3.81 Cr | ₹3.73 Cr | ₹2.82 Cr | ₹2.42 Cr |
| Oil, Fuel & Natural gas | ₹0.28 Cr | ₹0.29 Cr | ₹0.10 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹12 Cr | ₹9.58 Cr | ₹8.00 Cr | ₹6.27 Cr | ₹4.92 Cr |
| Salaries, Wages & Bonus | ₹11 Cr | ₹8.65 Cr | ₹7.14 Cr | ₹5.55 Cr | ₹4.37 Cr |
| Contributions to EPF & Pension Funds | ₹0.88 Cr | ₹0.76 Cr | ₹0.69 Cr | ₹0.60 Cr | ₹0.47 Cr |
| Workmen and Staff Welfare Expenses | ₹0.38 Cr | ₹0.18 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.09 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹13 Cr | ₹10 Cr | ₹7.81 Cr | ₹4.75 Cr | ₹3.22 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹2.73 Cr | ₹1.26 Cr | ₹0.91 Cr | ₹0.39 Cr | ₹0.31 Cr |
| Repairs and Maintenance | ₹0.86 Cr | ₹1.28 Cr | ₹0.63 Cr | ₹0.27 Cr | ₹0.55 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹8.93 Cr | ₹7.76 Cr | ₹6.27 Cr | ₹4.09 Cr | ₹2.36 Cr |
| General and Administration Expenses | ₹6.07 Cr | ₹5.67 Cr | ₹4.63 Cr | ₹3.43 Cr | ₹2.54 Cr |
| Rent , Rates & Taxes | ₹0.01 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Insurance | ₹0.16 Cr | ₹0.16 Cr | ₹0.17 Cr | ₹0.34 Cr | ₹0.10 Cr |
| Printing and stationery | ₹0.07 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.02 Cr |
| Professional and legal fees | ₹1.33 Cr | ₹1.12 Cr | ₹1.00 Cr | ₹0.67 Cr | ₹0.86 Cr |
| Traveling and conveyance | ₹0.10 Cr | ₹0.55 Cr | ₹0.28 Cr | ₹0.15 Cr | ₹0.07 Cr |
| Other Administration | ₹4.40 Cr | ₹3.75 Cr | ₹3.10 Cr | ₹2.20 Cr | ₹1.48 Cr |
| Selling and Distribution Expenses | ₹0.65 Cr | ₹4.25 Cr | ₹0.79 Cr | ₹0.15 Cr | ₹0.13 Cr |
| Advertisement & Sales Promotion | ₹0.27 Cr | ₹0.63 Cr | ₹0.49 Cr | ₹0.14 Cr | ₹0.09 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.38 Cr | ₹3.61 Cr | ₹0.30 Cr | ₹0.01 Cr | ₹0.04 Cr |
| Miscellaneous Expenses | ₹0.40 Cr | ₹1.59 Cr | ₹0.54 Cr | ₹0.02 Cr | ₹0.03 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹0.40 Cr | ₹0.40 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.40 Cr | ₹1.19 Cr | ₹0.13 Cr | - | ₹0.02 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹97 Cr | ₹83 Cr | ₹70 Cr | ₹42 Cr | ₹28 Cr |
| Operating Profit (Excl OI) | ₹17 Cr | ₹12 Cr | ₹7.66 Cr | ₹5.79 Cr | ₹1.93 Cr |
| Other Income | ₹0.45 Cr | ₹0.43 Cr | ₹0.37 Cr | ₹0.20 Cr | ₹0.29 Cr |
| Interest Received | ₹0.24 Cr | ₹0.13 Cr | ₹0.22 Cr | ₹0.11 Cr | ₹0.21 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.14 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.06 Cr | - | - | - | - |
| Others | ₹0.16 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.09 Cr | ₹0.08 Cr |
| Operating Profit | ₹18 Cr | ₹12 Cr | ₹8.03 Cr | ₹5.99 Cr | ₹2.22 Cr |
| Interest | ₹2.61 Cr | ₹2.22 Cr | ₹2.63 Cr | ₹2.34 Cr | ₹2.05 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.91 Cr | ₹0.64 Cr | ₹0.82 Cr | ₹0.70 Cr | ₹0.59 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹1.70 Cr | ₹1.58 Cr | ₹1.81 Cr | ₹1.65 Cr | ₹1.46 Cr |
| PBDT | ₹15 Cr | ₹10 Cr | ₹5.40 Cr | ₹3.65 Cr | ₹0.17 Cr |
| Depreciation | ₹4.36 Cr | ₹3.91 Cr | ₹3.59 Cr | ₹3.23 Cr | ₹3.08 Cr |
| Profit Before Taxation & Exceptional Items | ₹11 Cr | ₹6.35 Cr | ₹1.82 Cr | ₹0.42 Cr | ₹-2.91 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹11 Cr | ₹6.35 Cr | ₹1.82 Cr | ₹0.42 Cr | ₹-2.91 Cr |
| Provision for Tax | ₹3.03 Cr | ₹1.92 Cr | ₹-0.13 Cr | ₹0.00 Cr | ₹-0.46 Cr |
| Current Income Tax | ₹2.24 Cr | ₹1.10 Cr | ₹0.31 Cr | ₹0.07 Cr | - |
| Deferred Tax | ₹0.79 Cr | ₹0.83 Cr | ₹0.48 Cr | ₹-0.06 Cr | ₹-0.45 Cr |
| Other taxes | - | - | ₹-0.91 Cr | - | ₹-0.01 Cr |
| Profit After Tax | ₹7.75 Cr | ₹4.43 Cr | ₹1.94 Cr | ₹0.42 Cr | ₹-2.46 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹18 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹14 Cr |
| Appropriations | ₹26 Cr | ₹18 Cr | ₹13 Cr | ₹11 Cr | ₹12 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹8.16 | ₹5.32 | ₹2.45 | ₹0.53 | ₹-3.10 |
| Adjusted EPS | ₹8.16 | ₹5.32 | ₹2.45 | ₹0.53 | ₹-3.10 |
Compare Income Statement of peers of GG AUTOMOTIVE GEARS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GG AUTOMOTIVE GEARS | ₹308.5 Cr | 6.8% | 16% | 107.5% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹80,522.7 Cr | -0.6% | -3.2% | -5.4% | Stock Analytics | |
| THERMAX | ₹39,029.1 Cr | 4.2% | -2.5% | -38.2% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹20,559.1 Cr | -2.1% | -1.2% | -15.2% | Stock Analytics | |
| TRIVENI TURBINE | ₹16,656.9 Cr | 0.5% | -1.1% | -30.9% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹15,289.8 Cr | -2.4% | -3.1% | 5.1% | Stock Analytics | |
GG AUTOMOTIVE GEARS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GG AUTOMOTIVE GEARS | 6.8% |
16% |
107.5% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses