ISGEC HEAVY ENGINEERING
|
ISGEC HEAVY ENGINEERING Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹6,218 Cr | ₹6,399 Cr | ₹5,499 Cr | ₹5,426 Cr | ₹5,882 Cr |
| Sales | ₹5,636 Cr | ₹5,792 Cr | ₹4,989 Cr | ₹4,757 Cr | ₹5,053 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹530 Cr | ₹519 Cr | ₹438 Cr | ₹488 Cr | ₹653 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹52 Cr | ₹88 Cr | ₹72 Cr | ₹180 Cr | ₹177 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹6,218 Cr | ₹6,399 Cr | ₹5,499 Cr | ₹5,426 Cr | ₹5,882 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-142 Cr | ₹284 Cr | ₹-198 Cr | ₹109 Cr | ₹-61 Cr |
| Raw Material Consumed | ₹3,815 Cr | ₹3,591 Cr | ₹3,552 Cr | ₹3,152 Cr | ₹3,506 Cr |
| Opening Raw Materials | ₹236 Cr | ₹240 Cr | ₹158 Cr | ₹174 Cr | ₹217 Cr |
| Purchases Raw Materials | ₹2,006 Cr | ₹1,779 Cr | ₹1,633 Cr | ₹1,173 Cr | ₹1,314 Cr |
| Closing Raw Materials | ₹301 Cr | ₹236 Cr | ₹240 Cr | ₹158 Cr | ₹174 Cr |
| Other Direct Purchases / Brought in cost | ₹1,874 Cr | ₹1,807 Cr | ₹2,001 Cr | ₹1,962 Cr | ₹2,150 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹59 Cr | ₹62 Cr | ₹48 Cr | ₹45 Cr | ₹46 Cr |
| Electricity & Power | ₹59 Cr | ₹62 Cr | ₹48 Cr | ₹45 Cr | ₹46 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹510 Cr | ₹463 Cr | ₹433 Cr | ₹384 Cr | ₹422 Cr |
| Salaries, Wages & Bonus | ₹471 Cr | ₹423 Cr | ₹402 Cr | ₹348 Cr | ₹393 Cr |
| Contributions to EPF & Pension Funds | ₹31 Cr | ₹30 Cr | ₹23 Cr | ₹28 Cr | ₹22 Cr |
| Workmen and Staff Welfare Expenses | ₹7.43 Cr | ₹9.29 Cr | ₹7.57 Cr | ₹7.63 Cr | ₹6.67 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹1,093 Cr | ₹1,116 Cr | ₹1,005 Cr | ₹922 Cr | ₹1,139 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹46 Cr | ₹90 Cr | ₹51 Cr | ₹52 Cr | ₹55 Cr |
| Repairs and Maintenance | ₹48 Cr | ₹43 Cr | ₹35 Cr | ₹26 Cr | ₹27 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹999 Cr | ₹983 Cr | ₹920 Cr | ₹844 Cr | ₹1,057 Cr |
| General and Administration Expenses | ₹214 Cr | ₹209 Cr | ₹178 Cr | ₹167 Cr | ₹244 Cr |
| Rent , Rates & Taxes | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹11 Cr | ₹8.62 Cr |
| Insurance | ₹18 Cr | ₹16 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹6.58 Cr | ₹11 Cr | ₹7.73 Cr | ₹12 Cr | ₹48 Cr |
| Traveling and conveyance | ₹56 Cr | ₹49 Cr | ₹37 Cr | ₹29 Cr | ₹55 Cr |
| Other Administration | ₹122 Cr | ₹122 Cr | ₹107 Cr | ₹101 Cr | ₹118 Cr |
| Selling and Distribution Expenses | ₹101 Cr | ₹155 Cr | ₹126 Cr | ₹148 Cr | ₹221 Cr |
| Advertisement & Sales Promotion | ₹2.63 Cr | ₹1.23 Cr | ₹0.61 Cr | ₹0.32 Cr | ₹2.03 Cr |
| Sales Commissions & Incentives | ₹10 Cr | ₹14 Cr | ₹8.04 Cr | ₹7.95 Cr | ₹35 Cr |
| Freight and Forwarding | ₹89 Cr | ₹140 Cr | ₹117 Cr | ₹141 Cr | ₹183 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | ₹-1.12 Cr | ₹0.14 Cr |
| Miscellaneous Expenses | ₹22 Cr | ₹47 Cr | ₹22 Cr | ₹30 Cr | ₹21 Cr |
| Bad debts /advances written off | ₹0.00 Cr | ₹0.00 Cr | ₹0.03 Cr | - | - |
| Provision for doubtful debts | ₹4.41 Cr | ₹6.32 Cr | - | ₹7.07 Cr | ₹0.24 Cr |
| Losson disposal of fixed assets(net) | ₹0.87 Cr | ₹0.50 Cr | ₹0.56 Cr | ₹0.24 Cr | ₹0.71 Cr |
| Losson foreign exchange fluctuations | ₹-1.06 Cr | ₹21 Cr | ₹7.45 Cr | ₹0.07 Cr | ₹0.82 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹17 Cr | ₹19 Cr | ₹14 Cr | ₹22 Cr | ₹19 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹5,672 Cr | ₹5,927 Cr | ₹5,165 Cr | ₹4,957 Cr | ₹5,538 Cr |
| Operating Profit (Excl OI) | ₹547 Cr | ₹472 Cr | ₹334 Cr | ₹469 Cr | ₹344 Cr |
| Other Income | ₹22 Cr | ₹13 Cr | ₹13 Cr | ₹52 Cr | ₹32 Cr |
| Interest Received | ₹6.14 Cr | ₹5.28 Cr | ₹5.17 Cr | ₹5.20 Cr | ₹5.74 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.00 Cr | - | - | ₹0.00 Cr |
| Profit on sale of Fixed Assets | ₹0.86 Cr | ₹0.50 Cr | ₹0.58 Cr | ₹0.81 Cr | ₹0.22 Cr |
| Profits on sale of Investments | ₹4.02 Cr | ₹1.52 Cr | ₹1.27 Cr | ₹0.41 Cr | ₹3.69 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹11 Cr | ₹5.37 Cr | ₹6.22 Cr | ₹45 Cr | ₹22 Cr |
| Operating Profit | ₹569 Cr | ₹485 Cr | ₹347 Cr | ₹521 Cr | ₹376 Cr |
| Interest | ₹84 Cr | ₹91 Cr | ₹88 Cr | ₹64 Cr | ₹61 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹25 Cr | ₹23 Cr | ₹29 Cr | ₹20 Cr | ₹23 Cr |
| Other Interest | ₹59 Cr | ₹68 Cr | ₹59 Cr | ₹44 Cr | ₹38 Cr |
| PBDT | ₹485 Cr | ₹394 Cr | ₹259 Cr | ₹456 Cr | ₹316 Cr |
| Depreciation | ₹101 Cr | ₹104 Cr | ₹101 Cr | ₹101 Cr | ₹101 Cr |
| Profit Before Taxation & Exceptional Items | ₹383 Cr | ₹290 Cr | ₹158 Cr | ₹356 Cr | ₹214 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹383 Cr | ₹290 Cr | ₹158 Cr | ₹356 Cr | ₹214 Cr |
| Provision for Tax | ₹99 Cr | ₹84 Cr | ₹43 Cr | ₹103 Cr | ₹65 Cr |
| Current Income Tax | ₹102 Cr | ₹85 Cr | ₹51 Cr | ₹98 Cr | ₹71 Cr |
| Deferred Tax | ₹-3.27 Cr | ₹-0.60 Cr | ₹-7.49 Cr | ₹4.64 Cr | ₹-5.38 Cr |
| Other taxes | ₹-0.18 Cr | ₹0.06 Cr | ₹-0.18 Cr | ₹-0.33 Cr | - |
| Profit After Tax | ₹284 Cr | ₹206 Cr | ₹115 Cr | ₹253 Cr | ₹149 Cr |
| Extra items | ₹-29 Cr | - | - | - | - |
| Minority Interest | ₹-11 Cr | ₹-9.05 Cr | ₹-6.17 Cr | ₹-5.22 Cr | ₹-4.62 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹244 Cr | ₹196 Cr | ₹109 Cr | ₹248 Cr | ₹145 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,949 Cr | ₹1,768 Cr | ₹1,663 Cr | ₹1,429 Cr | ₹1,316 Cr |
| Appropriations | ₹2,193 Cr | ₹1,964 Cr | ₹1,771 Cr | ₹1,677 Cr | ₹1,460 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹2.46 Cr |
| Other Appropriation | ₹22 Cr | ₹15 Cr | ₹3.88 Cr | ₹14 Cr | ₹14 Cr |
| Equity Dividend % | ₹400.00 | ₹300.00 | ₹200.00 | ₹300.00 | ₹200.00 |
| Earnings Per Share | ₹33.14 | ₹26.72 | ₹14.80 | ₹33.71 | ₹19.65 |
| Adjusted EPS | ₹33.14 | ₹26.72 | ₹14.80 | ₹33.71 | ₹19.65 |
Compare Income Statement of peers of ISGEC HEAVY ENGINEERING
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ISGEC HEAVY ENGINEERING | ₹6,570.9 Cr | 3.9% | 0.8% | -36.8% | Stock Analytics | |
| LARSEN & TOUBRO | ₹554,098.0 Cr | 2% | 6.8% | 9.3% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹68,180.2 Cr | 1.6% | -3.6% | -29.9% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹26,891.7 Cr | -1.2% | 1.8% | -17.6% | Stock Analytics | |
| KEC INTERNATIONAL | ₹20,892.7 Cr | 9.6% | -7.7% | -22.9% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹14,814.4 Cr | -6.6% | -10.1% | -15.6% | Stock Analytics | |
ISGEC HEAVY ENGINEERING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ISGEC HEAVY ENGINEERING | 3.9% |
0.8% |
-36.8% |
| SENSEX | 1.7% |
3.6% |
6.9% |
You may also like the below Video Courses