GODAWARI POWER AND ISPAT
|
GODAWARI POWER AND ISPAT Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹5,455 Cr | ₹5,753 Cr | ₹5,399 Cr | ₹3,958 Cr | ₹3,289 Cr |
| Sales | ₹5,412 Cr | ₹5,691 Cr | ₹5,309 Cr | ₹3,937 Cr | ₹3,147 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹7.08 Cr | ₹9.81 Cr | ₹5.25 Cr | ₹3.10 Cr | ₹17 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹36 Cr | ₹52 Cr | ₹85 Cr | ₹17 Cr | ₹124 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹5,455 Cr | ₹5,753 Cr | ₹5,399 Cr | ₹3,958 Cr | ₹3,289 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-4.55 Cr | ₹-2.27 Cr | ₹-63 Cr | ₹-4.48 Cr | ₹45 Cr |
| Raw Material Consumed | ₹2,962 Cr | ₹3,337 Cr | ₹2,454 Cr | ₹1,852 Cr | ₹1,770 Cr |
| Opening Raw Materials | ₹470 Cr | ₹547 Cr | ₹288 Cr | ₹339 Cr | ₹365 Cr |
| Purchases Raw Materials | ₹2,901 Cr | ₹2,885 Cr | ₹2,560 Cr | ₹1,749 Cr | ₹1,655 Cr |
| Closing Raw Materials | ₹555 Cr | ₹470 Cr | ₹547 Cr | ₹288 Cr | ₹339 Cr |
| Other Direct Purchases / Brought in cost | ₹146 Cr | ₹376 Cr | ₹154 Cr | ₹52 Cr | ₹88 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹258 Cr | ₹362 Cr | ₹248 Cr | ₹221 Cr | ₹243 Cr |
| Electricity & Power | ₹252 Cr | ₹358 Cr | ₹245 Cr | ₹217 Cr | ₹239 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹5.93 Cr | ₹4.60 Cr | ₹3.78 Cr | ₹3.50 Cr | ₹3.61 Cr |
| Employee Cost | ₹224 Cr | ₹207 Cr | ₹151 Cr | ₹134 Cr | ₹130 Cr |
| Salaries, Wages & Bonus | ₹191 Cr | ₹177 Cr | ₹129 Cr | ₹119 Cr | ₹114 Cr |
| Contributions to EPF & Pension Funds | ₹13 Cr | ₹15 Cr | ₹9.76 Cr | ₹6.40 Cr | ₹7.73 Cr |
| Workmen and Staff Welfare Expenses | ₹8.71 Cr | ₹8.27 Cr | ₹7.32 Cr | ₹5.07 Cr | ₹6.05 Cr |
| Other Employees Cost | ₹12 Cr | ₹5.87 Cr | ₹4.18 Cr | ₹3.40 Cr | ₹2.88 Cr |
| Other Manufacturing Expenses | ₹443 Cr | ₹366 Cr | ₹323 Cr | ₹261 Cr | ₹249 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹28 Cr | ₹31 Cr | ₹27 Cr | ₹20 Cr | ₹23 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹415 Cr | ₹335 Cr | ₹296 Cr | ₹241 Cr | ₹226 Cr |
| General and Administration Expenses | ₹69 Cr | ₹56 Cr | ₹57 Cr | ₹42 Cr | ₹39 Cr |
| Rent , Rates & Taxes | ₹35 Cr | ₹21 Cr | ₹12 Cr | ₹9.46 Cr | ₹10 Cr |
| Insurance | ₹8.79 Cr | ₹7.76 Cr | ₹8.25 Cr | ₹4.61 Cr | ₹2.89 Cr |
| Printing and stationery | ₹0.55 Cr | ₹0.51 Cr | ₹0.34 Cr | ₹0.28 Cr | ₹0.42 Cr |
| Professional and legal fees | ₹6.95 Cr | ₹7.11 Cr | ₹15 Cr | ₹7.64 Cr | ₹4.30 Cr |
| Traveling and conveyance | ₹8.65 Cr | ₹11 Cr | ₹6.46 Cr | ₹3.71 Cr | ₹5.19 Cr |
| Other Administration | ₹9.49 Cr | ₹8.94 Cr | ₹15 Cr | ₹16 Cr | ₹16 Cr |
| Selling and Distribution Expenses | ₹126 Cr | ₹219 Cr | ₹335 Cr | ₹275 Cr | ₹158 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹15 Cr | ₹9.78 Cr | ₹5.62 Cr | ₹4.79 Cr | ₹3.69 Cr |
| Freight and Forwarding | ₹101 Cr | ₹201 Cr | ₹327 Cr | ₹262 Cr | ₹136 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹10 Cr | ₹7.92 Cr | ₹2.36 Cr | ₹8.40 Cr | ₹18 Cr |
| Miscellaneous Expenses | ₹51 Cr | ₹45 Cr | ₹30 Cr | ₹40 Cr | ₹33 Cr |
| Bad debts /advances written off | ₹1.52 Cr | - | - | - | ₹18 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.80 Cr | ₹3.38 Cr | - | - |
| Losson foreign exchange fluctuations | - | ₹0.90 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹49 Cr | ₹43 Cr | ₹27 Cr | ₹40 Cr | ₹15 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,129 Cr | ₹4,590 Cr | ₹3,536 Cr | ₹2,821 Cr | ₹2,667 Cr |
| Operating Profit (Excl OI) | ₹1,327 Cr | ₹1,164 Cr | ₹1,863 Cr | ₹1,137 Cr | ₹622 Cr |
| Other Income | ₹99 Cr | ₹104 Cr | ₹30 Cr | ₹3.39 Cr | ₹7.38 Cr |
| Interest Received | ₹75 Cr | ₹56 Cr | ₹20 Cr | ₹1.77 Cr | ₹3.24 Cr |
| Dividend Received | ₹0.04 Cr | ₹0.16 Cr | - | - | - |
| Profit on sale of Fixed Assets | ₹0.42 Cr | ₹0.12 Cr | ₹2.35 Cr | ₹0.54 Cr | ₹1.32 Cr |
| Profits on sale of Investments | ₹3.35 Cr | ₹0.32 Cr | ₹0.10 Cr | - | ₹0.05 Cr |
| Provision Written Back | ₹12 Cr | ₹0.18 Cr | ₹1.04 Cr | - | ₹2.73 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹8.08 Cr | ₹48 Cr | ₹7.12 Cr | ₹1.08 Cr | ₹0.04 Cr |
| Operating Profit | ₹1,426 Cr | ₹1,268 Cr | ₹1,894 Cr | ₹1,140 Cr | ₹629 Cr |
| Interest | ₹60 Cr | ₹51 Cr | ₹20 Cr | ₹115 Cr | ₹212 Cr |
| InterestonDebenture / Bonds | - | - | - | - | ₹1.10 Cr |
| Interest on Term Loan | ₹0.13 Cr | ₹0.21 Cr | ₹5.87 Cr | ₹96 Cr | ₹189 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹38 Cr | ₹36 Cr | ₹7.64 Cr | ₹5.91 Cr | ₹6.64 Cr |
| Other Interest | ₹22 Cr | ₹15 Cr | ₹6.18 Cr | ₹13 Cr | ₹16 Cr |
| PBDT | ₹1,366 Cr | ₹1,216 Cr | ₹1,874 Cr | ₹1,025 Cr | ₹417 Cr |
| Depreciation | ₹141 Cr | ₹124 Cr | ₹105 Cr | ₹109 Cr | ₹137 Cr |
| Profit Before Taxation & Exceptional Items | ₹1,225 Cr | ₹1,093 Cr | ₹1,769 Cr | ₹916 Cr | ₹280 Cr |
| Exceptional Income / Expenses | ₹18 Cr | ₹-15 Cr | ₹99 Cr | - | ₹-10 Cr |
| Profit Before Tax | ₹1,256 Cr | ₹1,083 Cr | ₹1,933 Cr | ₹946 Cr | ₹273 Cr |
| Provision for Tax | ₹320 Cr | ₹289 Cr | ₹451 Cr | ₹307 Cr | ₹95 Cr |
| Current Income Tax | ₹296 Cr | ₹253 Cr | ₹461 Cr | ₹176 Cr | ₹50 Cr |
| Deferred Tax | ₹25 Cr | ₹36 Cr | ₹-9.86 Cr | ₹131 Cr | ₹46 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹936 Cr | ₹793 Cr | ₹1,482 Cr | ₹639 Cr | ₹177 Cr |
| Extra items | - | - | ₹-15 Cr | ₹15 Cr | - |
| Minority Interest | ₹-0.24 Cr | ₹0.04 Cr | ₹-0.65 Cr | ₹-16 Cr | ₹-10 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹935 Cr | ₹793 Cr | ₹1,467 Cr | ₹639 Cr | ₹167 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹3,511 Cr | ₹2,828 Cr | ₹1,474 Cr | ₹853 Cr | ₹672 Cr |
| Appropriations | ₹4,446 Cr | ₹3,621 Cr | ₹2,940 Cr | ₹1,491 Cr | ₹839 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹56 Cr | ₹111 Cr | ₹95 Cr | ₹-0.30 Cr | ₹1.08 Cr |
| Equity Dividend % | ₹100.00 | ₹80.00 | ₹220.00 | ₹185.00 | - |
| Earnings Per Share | ₹74.99 | ₹61.16 | ₹111.41 | ₹187.19 | ₹48.89 |
| Adjusted EPS | ₹15.00 | ₹12.23 | ₹22.28 | ₹9.36 | ₹2.44 |
Compare Income Statement of peers of GODAWARI POWER AND ISPAT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GODAWARI POWER AND ISPAT | ₹15,211.2 Cr | -3.8% | -17.3% | 13.7% | Stock Analytics | |
| JSW STEEL | ₹273,720.0 Cr | -3.7% | -4.5% | 17.3% | Stock Analytics | |
| TATA STEEL | ₹204,042.0 Cr | -2.6% | -9.9% | 14.6% | Stock Analytics | |
| JINDAL STAINLESS | ₹63,167.0 Cr | 0.7% | 4.5% | 3% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹53,552.3 Cr | -2.1% | -7.8% | 8.4% | Stock Analytics | |
| APL APOLLO TUBES | ₹48,254.5 Cr | 0.2% | -3.5% | 12% | Stock Analytics | |
GODAWARI POWER AND ISPAT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GODAWARI POWER AND ISPAT | -3.8% |
-17.3% |
13.7% |
| SENSEX | -0.6% |
2.2% |
5.3% |
You may also like the below Video Courses