JINDAL SAW
|
JINDAL SAW Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹20,829 Cr | ₹20,958 Cr | ₹17,868 Cr | ₹13,298 Cr | ₹10,664 Cr |
| Sales | ₹19,356 Cr | ₹19,495 Cr | ₹16,054 Cr | ₹12,299 Cr | ₹10,060 Cr |
| Job Work/ Contract Receipts | ₹616 Cr | ₹499 Cr | ₹942 Cr | ₹283 Cr | ₹111 Cr |
| Processing Charges / Service Income | ₹67 Cr | ₹98 Cr | ₹97 Cr | ₹109 Cr | ₹96 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹789 Cr | ₹865 Cr | ₹775 Cr | ₹606 Cr | ₹397 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹20,829 Cr | ₹20,958 Cr | ₹17,868 Cr | ₹13,298 Cr | ₹10,664 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹162 Cr | ₹-530 Cr | ₹-40 Cr | ₹-291 Cr | ₹3.92 Cr |
| Raw Material Consumed | ₹11,683 Cr | ₹12,681 Cr | ₹11,233 Cr | ₹8,193 Cr | ₹6,024 Cr |
| Opening Raw Materials | ₹2,272 Cr | ₹2,002 Cr | ₹1,816 Cr | ₹1,380 Cr | ₹1,039 Cr |
| Purchases Raw Materials | ₹11,482 Cr | ₹12,917 Cr | ₹11,351 Cr | ₹8,601 Cr | ₹6,287 Cr |
| Closing Raw Materials | ₹2,079 Cr | ₹2,272 Cr | ₹2,002 Cr | ₹1,816 Cr | ₹1,380 Cr |
| Other Direct Purchases / Brought in cost | ₹8.23 Cr | ₹34 Cr | ₹68 Cr | ₹27 Cr | ₹78 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹777 Cr | ₹792 Cr | ₹758 Cr | ₹604 Cr | ₹487 Cr |
| Electricity & Power | ₹771 Cr | ₹786 Cr | ₹752 Cr | ₹600 Cr | ₹484 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹6.10 Cr | ₹5.75 Cr | ₹6.11 Cr | ₹4.29 Cr | ₹3.64 Cr |
| Employee Cost | ₹1,527 Cr | ₹1,492 Cr | ₹1,179 Cr | ₹1,015 Cr | ₹897 Cr |
| Salaries, Wages & Bonus | ₹1,387 Cr | ₹1,320 Cr | ₹1,058 Cr | ₹913 Cr | ₹805 Cr |
| Contributions to EPF & Pension Funds | ₹73 Cr | ₹71 Cr | ₹63 Cr | ₹60 Cr | ₹58 Cr |
| Workmen and Staff Welfare Expenses | ₹61 Cr | ₹55 Cr | ₹51 Cr | ₹35 Cr | ₹33 Cr |
| Other Employees Cost | ₹6.17 Cr | ₹45 Cr | ₹6.92 Cr | ₹6.14 Cr | ₹0.06 Cr |
| Other Manufacturing Expenses | ₹1,346 Cr | ₹1,440 Cr | ₹1,421 Cr | ₹993 Cr | ₹777 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹172 Cr | ₹83 Cr | ₹128 Cr | ₹159 Cr | ₹106 Cr |
| Repairs and Maintenance | ₹124 Cr | ₹99 Cr | ₹133 Cr | ₹51 Cr | ₹46 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1,050 Cr | ₹1,258 Cr | ₹1,160 Cr | ₹783 Cr | ₹626 Cr |
| General and Administration Expenses | ₹246 Cr | ₹217 Cr | ₹206 Cr | ₹163 Cr | ₹168 Cr |
| Rent , Rates & Taxes | ₹59 Cr | ₹49 Cr | ₹51 Cr | ₹29 Cr | ₹33 Cr |
| Insurance | ₹41 Cr | ₹40 Cr | ₹34 Cr | ₹28 Cr | ₹29 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹54 Cr | ₹47 Cr | ₹42 Cr | ₹41 Cr | ₹42 Cr |
| Traveling and conveyance | ₹59 Cr | ₹52 Cr | ₹51 Cr | ₹39 Cr | ₹35 Cr |
| Other Administration | ₹34 Cr | ₹29 Cr | ₹28 Cr | ₹26 Cr | ₹28 Cr |
| Selling and Distribution Expenses | ₹1,389 Cr | ₹1,439 Cr | ₹1,314 Cr | ₹1,119 Cr | ₹1,004 Cr |
| Advertisement & Sales Promotion | ₹1.36 Cr | ₹1.33 Cr | ₹1.30 Cr | ₹0.44 Cr | ₹0.52 Cr |
| Sales Commissions & Incentives | ₹72 Cr | ₹65 Cr | ₹71 Cr | ₹60 Cr | ₹162 Cr |
| Freight and Forwarding | ₹1,028 Cr | ₹1,057 Cr | ₹941 Cr | ₹801 Cr | ₹669 Cr |
| Handling and Clearing Charges | ₹287 Cr | ₹316 Cr | ₹300 Cr | ₹257 Cr | ₹173 Cr |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹360 Cr | ₹250 Cr | ₹192 Cr | ₹147 Cr | ₹118 Cr |
| Bad debts /advances written off | - | - | - | - | ₹0.46 Cr |
| Provision for doubtful debts | ₹147 Cr | ₹12 Cr | ₹4.06 Cr | ₹27 Cr | ₹22 Cr |
| Losson disposal of fixed assets(net) | ₹15 Cr | ₹6.21 Cr | ₹7.95 Cr | - | ₹0.73 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹199 Cr | ₹232 Cr | ₹180 Cr | ₹120 Cr | ₹95 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹17,491 Cr | ₹17,781 Cr | ₹16,264 Cr | ₹11,943 Cr | ₹9,479 Cr |
| Operating Profit (Excl OI) | ₹3,338 Cr | ₹3,177 Cr | ₹1,604 Cr | ₹1,355 Cr | ₹1,185 Cr |
| Other Income | ₹210 Cr | ₹312 Cr | ₹253 Cr | ₹199 Cr | ₹266 Cr |
| Interest Received | ₹42 Cr | ₹83 Cr | ₹96 Cr | ₹111 Cr | ₹118 Cr |
| Dividend Received | ₹0.60 Cr | ₹0.20 Cr | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | ₹2.59 Cr | - |
| Profits on sale of Investments | ₹0.91 Cr | ₹0.93 Cr | ₹15 Cr | ₹0.79 Cr | ₹0.72 Cr |
| Provision Written Back | ₹66 Cr | - | - | - | - |
| Foreign Exchange Gains | ₹25 Cr | ₹144 Cr | ₹66 Cr | ₹46 Cr | ₹94 Cr |
| Others | ₹75 Cr | ₹84 Cr | ₹76 Cr | ₹38 Cr | ₹54 Cr |
| Operating Profit | ₹3,548 Cr | ₹3,489 Cr | ₹1,857 Cr | ₹1,555 Cr | ₹1,451 Cr |
| Interest | ₹623 Cr | ₹705 Cr | ₹642 Cr | ₹460 Cr | ₹493 Cr |
| InterestonDebenture / Bonds | ₹42 Cr | ₹43 Cr | ₹42 Cr | ₹54 Cr | ₹29 Cr |
| Interest on Term Loan | ₹394 Cr | ₹507 Cr | ₹399 Cr | ₹289 Cr | ₹335 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹106 Cr | ₹106 Cr | ₹89 Cr | ₹62 Cr | ₹84 Cr |
| Other Interest | ₹81 Cr | ₹49 Cr | ₹112 Cr | ₹54 Cr | ₹45 Cr |
| PBDT | ₹2,925 Cr | ₹2,784 Cr | ₹1,215 Cr | ₹1,094 Cr | ₹958 Cr |
| Depreciation | ₹602 Cr | ₹568 Cr | ₹470 Cr | ₹473 Cr | ₹459 Cr |
| Profit Before Taxation & Exceptional Items | ₹2,323 Cr | ₹2,216 Cr | ₹745 Cr | ₹621 Cr | ₹499 Cr |
| Exceptional Income / Expenses | - | - | ₹-25 Cr | - | - |
| Profit Before Tax | ₹2,349 Cr | ₹2,216 Cr | ₹719 Cr | ₹621 Cr | ₹499 Cr |
| Provision for Tax | ₹891 Cr | ₹623 Cr | ₹268 Cr | ₹246 Cr | ₹172 Cr |
| Current Income Tax | ₹642 Cr | ₹226 Cr | ₹139 Cr | ₹242 Cr | ₹180 Cr |
| Deferred Tax | ₹242 Cr | ₹396 Cr | ₹127 Cr | ₹-2.34 Cr | ₹-2.69 Cr |
| Other taxes | ₹7.15 Cr | ₹1.44 Cr | ₹2.11 Cr | ₹5.83 Cr | ₹-5.49 Cr |
| Profit After Tax | ₹1,458 Cr | ₹1,593 Cr | ₹452 Cr | ₹376 Cr | ₹328 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹280 Cr | ₹84 Cr | ₹192 Cr | ₹36 Cr | ₹-8.90 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹1,738 Cr | ₹1,677 Cr | ₹644 Cr | ₹412 Cr | ₹319 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹5,451 Cr | ₹3,869 Cr | ₹3,317 Cr | ₹2,969 Cr | ₹2,740 Cr |
| Appropriations | ₹7,189 Cr | ₹5,546 Cr | ₹3,961 Cr | ₹3,380 Cr | ₹3,059 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹408 Cr | ₹95 Cr | ₹91 Cr | ₹64 Cr | ₹90 Cr |
| Equity Dividend % | ₹200.00 | ₹200.00 | ₹150.00 | ₹100.00 | ₹100.00 |
| Earnings Per Share | ₹27.18 | ₹52.45 | ₹20.14 | ₹12.88 | ₹9.97 |
| Adjusted EPS | ₹27.18 | ₹26.22 | ₹10.07 | ₹6.44 | ₹4.99 |
Compare Income Statement of peers of JINDAL SAW
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JINDAL SAW | ₹10,353.5 Cr | -2.9% | -14% | -45.2% | Stock Analytics | |
| JSW STEEL | ₹270,492.0 Cr | -3% | -1% | 23.2% | Stock Analytics | |
| TATA STEEL | ₹206,352.0 Cr | -2.9% | -2.8% | 22.1% | Stock Analytics | |
| JINDAL STAINLESS | ₹61,815.0 Cr | 0.4% | -5.7% | 11.4% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹54,564.2 Cr | -5.4% | 3% | 22.5% | Stock Analytics | |
| APL APOLLO TUBES | ₹47,645.1 Cr | -2.8% | -1.4% | 16.9% | Stock Analytics | |
JINDAL SAW Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JINDAL SAW | -2.9% |
-14% |
-45.2% |
| SENSEX | -0.1% |
0.6% |
9.8% |
You may also like the below Video Courses