JAI CORP
|
JAI CORP Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹518 Cr | ₹463 Cr | ₹594 Cr | ₹720 Cr | ₹472 Cr |
| Sales | ₹515 Cr | ₹460 Cr | ₹592 Cr | ₹719 Cr | ₹462 Cr |
| Job Work/ Contract Receipts | - | - | - | - | ₹9.25 Cr |
| Processing Charges / Service Income | ₹2.27 Cr | ₹2.60 Cr | ₹2.46 Cr | ₹0.92 Cr | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.01 Cr | ₹0.07 Cr | - | ₹0.35 Cr | ₹0.00 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹518 Cr | ₹463 Cr | ₹594 Cr | ₹720 Cr | ₹472 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹5.78 Cr | ₹0.12 Cr | ₹3.05 Cr | ₹-1.76 Cr | ₹-15 Cr |
| Raw Material Consumed | ₹357 Cr | ₹322 Cr | ₹419 Cr | ₹534 Cr | ₹323 Cr |
| Opening Raw Materials | ₹19 Cr | ₹12 Cr | ₹29 Cr | ₹49 Cr | ₹14 Cr |
| Purchases Raw Materials | ₹354 Cr | ₹327 Cr | ₹387 Cr | ₹513 Cr | ₹356 Cr |
| Closing Raw Materials | ₹17 Cr | ₹19 Cr | ₹12 Cr | ₹29 Cr | ₹49 Cr |
| Other Direct Purchases / Brought in cost | ₹1.00 Cr | ₹0.94 Cr | ₹15 Cr | ₹2.17 Cr | ₹1.08 Cr |
| Other raw material cost | - | - | - | - | ₹0.25 Cr |
| Power & Fuel Cost | ₹23 Cr | ₹22 Cr | ₹24 Cr | ₹23 Cr | ₹23 Cr |
| Electricity & Power | ₹23 Cr | ₹22 Cr | ₹24 Cr | ₹23 Cr | ₹23 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹38 Cr | ₹40 Cr | ₹52 Cr | ₹54 Cr | ₹51 Cr |
| Salaries, Wages & Bonus | ₹35 Cr | ₹37 Cr | ₹46 Cr | ₹51 Cr | ₹48 Cr |
| Contributions to EPF & Pension Funds | ₹2.46 Cr | ₹2.41 Cr | ₹2.93 Cr | ₹2.93 Cr | ₹2.91 Cr |
| Workmen and Staff Welfare Expenses | ₹0.33 Cr | ₹0.26 Cr | ₹0.49 Cr | ₹0.53 Cr | ₹0.61 Cr |
| Other Employees Cost | - | - | ₹2.55 Cr | ₹0.14 Cr | ₹0.13 Cr |
| Other Manufacturing Expenses | ₹14 Cr | ₹12 Cr | ₹21 Cr | ₹19 Cr | ₹16 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.04 Cr | ₹0.07 Cr | ₹0.12 Cr | ₹0.23 Cr | ₹0.81 Cr |
| Repairs and Maintenance | ₹2.10 Cr | ₹2.45 Cr | ₹3.62 Cr | ₹3.34 Cr | ₹3.18 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹12 Cr | ₹9.04 Cr | ₹17 Cr | ₹15 Cr | ₹12 Cr |
| General and Administration Expenses | ₹16 Cr | ₹9.91 Cr | ₹9.88 Cr | ₹11 Cr | ₹8.91 Cr |
| Rent , Rates & Taxes | ₹2.79 Cr | ₹1.19 Cr | ₹2.11 Cr | ₹2.90 Cr | ₹2.62 Cr |
| Insurance | ₹1.05 Cr | ₹1.09 Cr | ₹1.27 Cr | ₹1.31 Cr | ₹1.30 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹11 Cr | ₹6.68 Cr | ₹4.56 Cr | ₹5.98 Cr | ₹3.77 Cr |
| Traveling and conveyance | ₹0.34 Cr | ₹0.27 Cr | ₹0.50 Cr | ₹0.65 Cr | ₹0.46 Cr |
| Other Administration | ₹0.81 Cr | ₹0.68 Cr | ₹1.44 Cr | ₹0.65 Cr | ₹0.76 Cr |
| Selling and Distribution Expenses | ₹7.52 Cr | ₹5.93 Cr | ₹9.37 Cr | ₹13 Cr | ₹8.66 Cr |
| Advertisement & Sales Promotion | ₹0.15 Cr | ₹0.18 Cr | ₹0.33 Cr | ₹0.23 Cr | ₹0.09 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹5.50 Cr | ₹4.65 Cr | ₹6.10 Cr | ₹8.49 Cr | ₹5.75 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹1.87 Cr | ₹1.10 Cr | ₹2.94 Cr | ₹4.52 Cr | ₹2.83 Cr |
| Miscellaneous Expenses | ₹3.50 Cr | ₹2.21 Cr | ₹3.05 Cr | ₹11 Cr | ₹8.36 Cr |
| Bad debts /advances written off | ₹0.02 Cr | ₹0.00 Cr | - | - | ₹1.54 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.16 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹0.02 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.49 Cr | ₹2.20 Cr | ₹3.05 Cr | ₹11 Cr | ₹6.81 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹465 Cr | ₹414 Cr | ₹542 Cr | ₹665 Cr | ₹423 Cr |
| Operating Profit (Excl OI) | ₹53 Cr | ₹49 Cr | ₹52 Cr | ₹55 Cr | ₹48 Cr |
| Other Income | ₹42 Cr | ₹37 Cr | ₹25 Cr | ₹19 Cr | ₹109 Cr |
| Interest Received | ₹3.69 Cr | ₹4.27 Cr | ₹5.53 Cr | ₹6.22 Cr | ₹12 Cr |
| Dividend Received | ₹0.13 Cr | ₹0.11 Cr | ₹0.12 Cr | ₹0.06 Cr | ₹0.04 Cr |
| Profit on sale of Fixed Assets | ₹16 Cr | ₹9.82 Cr | ₹0.93 Cr | ₹1.57 Cr | ₹86 Cr |
| Profits on sale of Investments | ₹6.08 Cr | ₹5.18 Cr | ₹6.32 Cr | ₹0.90 Cr | ₹1.98 Cr |
| Provision Written Back | ₹0.03 Cr | ₹0.53 Cr | - | ₹0.27 Cr | - |
| Foreign Exchange Gains | ₹0.17 Cr | ₹0.14 Cr | ₹0.46 Cr | ₹0.12 Cr | - |
| Others | ₹16 Cr | ₹17 Cr | ₹12 Cr | ₹9.74 Cr | ₹9.60 Cr |
| Operating Profit | ₹95 Cr | ₹86 Cr | ₹77 Cr | ₹74 Cr | ₹157 Cr |
| Interest | ₹0.26 Cr | ₹0.24 Cr | ₹0.34 Cr | ₹3.53 Cr | ₹16 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.05 Cr | ₹0.05 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.07 Cr |
| Other Interest | ₹0.21 Cr | ₹0.18 Cr | ₹0.19 Cr | ₹3.38 Cr | ₹16 Cr |
| PBDT | ₹94 Cr | ₹86 Cr | ₹77 Cr | ₹70 Cr | ₹141 Cr |
| Depreciation | ₹11 Cr | ₹12 Cr | ₹13 Cr | ₹13 Cr | ₹14 Cr |
| Profit Before Taxation & Exceptional Items | ₹83 Cr | ₹74 Cr | ₹64 Cr | ₹57 Cr | ₹127 Cr |
| Exceptional Income / Expenses | - | - | ₹-51 Cr | - | - |
| Profit Before Tax | ₹83 Cr | ₹72 Cr | ₹4.81 Cr | ₹65 Cr | ₹128 Cr |
| Provision for Tax | ₹16 Cr | ₹19 Cr | ₹18 Cr | ₹13 Cr | ₹37 Cr |
| Current Income Tax | ₹18 Cr | ₹18 Cr | ₹20 Cr | ₹17 Cr | ₹34 Cr |
| Deferred Tax | ₹-0.93 Cr | ₹1.42 Cr | ₹-1.12 Cr | ₹-3.92 Cr | ₹-4.10 Cr |
| Other taxes | ₹-1.35 Cr | ₹-0.01 Cr | ₹-0.03 Cr | ₹0.00 Cr | ₹7.21 Cr |
| Profit After Tax | ₹67 Cr | ₹53 Cr | ₹-14 Cr | ₹52 Cr | ₹90 Cr |
| Extra items | ₹-0.36 Cr | ₹-0.39 Cr | ₹-0.01 Cr | ₹0.99 Cr | ₹2.70 Cr |
| Minority Interest | ₹0.08 Cr | ₹0.05 Cr | ₹-0.04 Cr | ₹-0.08 Cr | ₹-0.17 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹67 Cr | ₹53 Cr | ₹-14 Cr | ₹53 Cr | ₹93 Cr |
| Adjustments to PAT | - | - | - | ₹0.00 Cr | - |
| Profit Balance B/F | ₹494 Cr | ₹450 Cr | ₹473 Cr | ₹423 Cr | ₹333 Cr |
| Appropriations | ₹561 Cr | ₹503 Cr | ₹459 Cr | ₹475 Cr | ₹425 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹7.13 Cr | ₹8.92 Cr | ₹8.92 Cr | ₹2.41 Cr | ₹2.41 Cr |
| Equity Dividend % | ₹50.00 | ₹50.00 | ₹50.00 | ₹50.00 | ₹50.00 |
| Earnings Per Share | ₹3.79 | ₹2.94 | ₹-0.76 | ₹2.95 | ₹5.19 |
| Adjusted EPS | ₹3.79 | ₹2.94 | ₹-0.76 | ₹2.95 | ₹5.19 |
Compare Income Statement of peers of JAI CORP
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JAI CORP | ₹2,624.6 Cr | -1.7% | -4.8% | -54.5% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹47,128.9 Cr | -4.1% | -11% | -16.4% | Stock Analytics | |
| ASTRAL | ₹40,700.5 Cr | -3.4% | 6.7% | -13.4% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,665.0 Cr | -0.5% | -1.4% | -35.1% | Stock Analytics | |
| TIME TECHNOPLAST | ₹10,151.6 Cr | -2.7% | -4.7% | -1.3% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,725.2 Cr | 7% | 25% | -10.1% | Stock Analytics | |
JAI CORP Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JAI CORP | -1.7% |
-4.8% |
-54.5% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses