GUJARAT APOLLO INDUSTRIES
|
GUJARAT APOLLO INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹57 Cr | ₹72 Cr | ₹56 Cr | ₹55 Cr | ₹26 Cr |
| Sales | ₹38 Cr | ₹23 Cr | ₹28 Cr | ₹29 Cr | ₹25 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.36 Cr | ₹0.73 Cr | ₹0.61 Cr | ₹0.18 Cr | ₹0.20 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹19 Cr | ₹48 Cr | ₹27 Cr | ₹26 Cr | ₹0.92 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹57 Cr | ₹72 Cr | ₹56 Cr | ₹55 Cr | ₹26 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹3.58 Cr | ₹1.70 Cr | ₹-3.48 Cr | ₹1.83 Cr | ₹1.01 Cr |
| Raw Material Consumed | ₹36 Cr | ₹55 Cr | ₹41 Cr | ₹48 Cr | ₹18 Cr |
| Opening Raw Materials | ₹21 Cr | ₹28 Cr | ₹10 Cr | ₹10 Cr | ₹9.79 Cr |
| Purchases Raw Materials | ₹30 Cr | ₹48 Cr | ₹58 Cr | ₹48 Cr | ₹18 Cr |
| Closing Raw Materials | ₹15 Cr | ₹21 Cr | ₹28 Cr | ₹10 Cr | ₹10 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.56 Cr | ₹0.61 Cr | ₹0.41 Cr | ₹0.28 Cr | ₹0.30 Cr |
| Electricity & Power | ₹0.56 Cr | ₹0.61 Cr | ₹0.41 Cr | ₹0.28 Cr | ₹0.30 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹5.26 Cr | ₹4.70 Cr | ₹4.83 Cr | ₹3.91 Cr | ₹4.16 Cr |
| Salaries, Wages & Bonus | ₹4.49 Cr | ₹4.02 Cr | ₹4.19 Cr | ₹3.36 Cr | ₹3.72 Cr |
| Contributions to EPF & Pension Funds | ₹0.31 Cr | ₹0.28 Cr | ₹0.24 Cr | ₹0.21 Cr | ₹0.15 Cr |
| Workmen and Staff Welfare Expenses | ₹0.46 Cr | ₹0.41 Cr | ₹0.40 Cr | ₹0.34 Cr | ₹0.29 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹5.28 Cr | ₹5.80 Cr | ₹7.67 Cr | ₹2.74 Cr | ₹3.46 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹2.81 Cr | ₹4.26 Cr | ₹6.08 Cr | ₹1.61 Cr | ₹2.00 Cr |
| Repairs and Maintenance | ₹0.04 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.06 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹2.43 Cr | ₹1.50 Cr | ₹1.53 Cr | ₹1.09 Cr | ₹1.41 Cr |
| General and Administration Expenses | ₹5.22 Cr | ₹5.84 Cr | ₹5.38 Cr | ₹5.53 Cr | ₹3.98 Cr |
| Rent , Rates & Taxes | ₹0.43 Cr | ₹0.29 Cr | ₹0.37 Cr | ₹0.53 Cr | ₹0.13 Cr |
| Insurance | ₹0.10 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.04 Cr |
| Printing and stationery | ₹0.03 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Professional and legal fees | ₹1.72 Cr | ₹2.46 Cr | ₹2.12 Cr | ₹2.42 Cr | ₹1.88 Cr |
| Traveling and conveyance | ₹0.30 Cr | ₹0.23 Cr | ₹0.18 Cr | ₹0.12 Cr | ₹0.57 Cr |
| Other Administration | ₹2.64 Cr | ₹2.75 Cr | ₹2.61 Cr | ₹2.39 Cr | ₹1.34 Cr |
| Selling and Distribution Expenses | ₹3.14 Cr | ₹1.90 Cr | ₹2.87 Cr | ₹1.84 Cr | ₹1.70 Cr |
| Advertisement & Sales Promotion | ₹0.12 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹0.13 Cr | ₹0.44 Cr |
| Sales Commissions & Incentives | ₹0.98 Cr | ₹0.41 Cr | ₹0.25 Cr | ₹0.45 Cr | ₹0.17 Cr |
| Freight and Forwarding | ₹0.77 Cr | ₹1.08 Cr | ₹2.05 Cr | ₹1.10 Cr | ₹0.63 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹1.28 Cr | ₹0.17 Cr | ₹0.36 Cr | ₹0.17 Cr | ₹0.46 Cr |
| Miscellaneous Expenses | ₹1.51 Cr | ₹2.13 Cr | ₹1.96 Cr | ₹1.85 Cr | ₹0.50 Cr |
| Bad debts /advances written off | - | ₹1.46 Cr | ₹0.76 Cr | ₹1.55 Cr | ₹0.38 Cr |
| Provision for doubtful debts | ₹0.13 Cr | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹1.10 Cr | ₹0.43 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | ₹0.80 Cr | - | - |
| Other Miscellaneous Expenses | ₹0.28 Cr | ₹0.23 Cr | ₹0.37 Cr | ₹0.27 Cr | ₹0.08 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹60 Cr | ₹77 Cr | ₹60 Cr | ₹66 Cr | ₹33 Cr |
| Operating Profit (Excl OI) | ₹-3.00 Cr | ₹-5.54 Cr | ₹-4.51 Cr | ₹-11 Cr | ₹-6.81 Cr |
| Other Income | ₹23 Cr | ₹25 Cr | ₹26 Cr | ₹99 Cr | ₹27 Cr |
| Interest Received | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹23 Cr | ₹19 Cr |
| Dividend Received | ₹2.40 Cr | ₹2.40 Cr | ₹2.34 Cr | ₹2.52 Cr | ₹5.39 Cr |
| Profit on sale of Fixed Assets | - | - | ₹0.02 Cr | ₹0.03 Cr | - |
| Profits on sale of Investments | - | ₹1.90 Cr | ₹1.71 Cr | ₹72 Cr | ₹2.57 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.03 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.10 Cr | ₹0.03 Cr |
| Others | ₹0.45 Cr | ₹0.09 Cr | ₹1.45 Cr | ₹0.73 Cr | ₹0.36 Cr |
| Operating Profit | ₹20 Cr | ₹19 Cr | ₹21 Cr | ₹88 Cr | ₹20 Cr |
| Interest | ₹2.04 Cr | ₹2.38 Cr | ₹2.48 Cr | ₹2.04 Cr | ₹1.27 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹2.01 Cr | ₹2.16 Cr | ₹2.17 Cr | ₹1.91 Cr | ₹1.23 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.02 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.04 Cr |
| Other Interest | ₹0.02 Cr | ₹0.16 Cr | ₹0.24 Cr | ₹0.01 Cr | ₹0.00 Cr |
| PBDT | ₹18 Cr | ₹17 Cr | ₹19 Cr | ₹85 Cr | ₹19 Cr |
| Depreciation | ₹4.82 Cr | ₹5.11 Cr | ₹5.02 Cr | ₹3.44 Cr | ₹2.49 Cr |
| Profit Before Taxation & Exceptional Items | ₹14 Cr | ₹11 Cr | ₹14 Cr | ₹82 Cr | ₹16 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹14 Cr | ₹11 Cr | ₹14 Cr | ₹82 Cr | ₹16 Cr |
| Provision for Tax | ₹2.27 Cr | ₹-0.97 Cr | ₹5.59 Cr | ₹37 Cr | ₹2.91 Cr |
| Current Income Tax | ₹3.52 Cr | ₹1.55 Cr | ₹4.10 Cr | ₹38 Cr | ₹2.48 Cr |
| Deferred Tax | ₹-2.36 Cr | ₹-2.01 Cr | ₹1.52 Cr | ₹-0.01 Cr | ₹0.43 Cr |
| Other taxes | ₹1.10 Cr | ₹-0.51 Cr | ₹-0.03 Cr | ₹-0.24 Cr | - |
| Profit After Tax | ₹11 Cr | ₹12 Cr | ₹8.18 Cr | ₹45 Cr | ₹14 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | ₹-0.26 Cr | ₹-1.05 Cr | ₹1.11 Cr | ₹0.87 Cr | ₹13 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹11 Cr | ₹11 Cr | ₹9.29 Cr | ₹45 Cr | ₹26 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹302 Cr | ₹338 Cr | ₹334 Cr | ₹295 Cr | ₹278 Cr |
| Appropriations | ₹313 Cr | ₹349 Cr | ₹343 Cr | ₹340 Cr | ₹304 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹4.82 Cr | ₹47 Cr | ₹5.68 Cr | ₹6.55 Cr | ₹8.67 Cr |
| Equity Dividend % | ₹20.00 | ₹20.00 | ₹20.00 | ₹20.00 | ₹30.00 |
| Earnings Per Share | ₹9.38 | ₹9.68 | ₹7.87 | ₹35.91 | ₹20.62 |
| Adjusted EPS | ₹9.38 | ₹9.68 | ₹7.87 | ₹35.91 | ₹20.62 |
Compare Income Statement of peers of GUJARAT APOLLO INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GUJARAT APOLLO INDUSTRIES | ₹576.7 Cr | -0.9% | -8.5% | 38.5% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹93,040.7 Cr | 8.8% | 9.3% | 12.1% | Stock Analytics | |
| THERMAX | ₹38,837.8 Cr | -0.3% | 2.3% | -35.6% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹21,375.5 Cr | 7.9% | 2% | -15.8% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,011.4 Cr | -0.2% | 2.6% | -19.6% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹14,778.0 Cr | -2.9% | -6.8% | 4.3% | Stock Analytics | |
GUJARAT APOLLO INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GUJARAT APOLLO INDUSTRIES | -0.9% |
-8.5% |
38.5% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses