JSW STEEL
|
JSW STEEL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹165,960 Cr | ₹146,371 Cr | ₹79,839 Cr | ₹73,326 Cr | ₹84,757 Cr |
Sales | ₹163,646 Cr | ₹143,829 Cr | ₹78,059 Cr | ₹71,116 Cr | ₹82,499 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2,314 Cr | ₹2,542 Cr | ₹1,780 Cr | ₹2,210 Cr | ₹2,258 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹165,960 Cr | ₹146,371 Cr | ₹79,839 Cr | ₹73,326 Cr | ₹84,757 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-2,636 Cr | ₹-3,601 Cr | ₹-348 Cr | ₹-270 Cr | ₹-590 Cr |
Raw Material Consumed | ₹95,970 Cr | ₹62,871 Cr | ₹32,856 Cr | ₹39,000 Cr | ₹43,796 Cr |
Opening Raw Materials | ₹12,066 Cr | ₹4,980 Cr | ₹4,326 Cr | ₹4,964 Cr | ₹3,887 Cr |
Purchases Raw Materials | ₹93,506 Cr | ₹69,423 Cr | ₹33,277 Cr | ₹38,227 Cr | ₹44,553 Cr |
Closing Raw Materials | ₹11,116 Cr | ₹12,066 Cr | ₹4,980 Cr | ₹4,326 Cr | ₹4,964 Cr |
Other Direct Purchases / Brought in cost | ₹1,514 Cr | ₹534 Cr | ₹233 Cr | ₹135 Cr | ₹320 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹17,452 Cr | ₹11,289 Cr | ₹5,985 Cr | ₹6,272 Cr | ₹7,053 Cr |
Electricity & Power | ₹17,452 Cr | ₹11,289 Cr | ₹5,985 Cr | ₹6,272 Cr | ₹7,053 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹3,915 Cr | ₹3,493 Cr | ₹2,506 Cr | ₹2,839 Cr | ₹2,489 Cr |
Salaries, Wages & Bonus | ₹3,147 Cr | ₹2,861 Cr | ₹2,121 Cr | ₹2,343 Cr | ₹2,053 Cr |
Contributions to EPF & Pension Funds | ₹361 Cr | ₹333 Cr | ₹262 Cr | ₹327 Cr | ₹186 Cr |
Workmen and Staff Welfare Expenses | ₹173 Cr | ₹143 Cr | ₹101 Cr | ₹131 Cr | ₹192 Cr |
Other Employees Cost | ₹234 Cr | ₹156 Cr | ₹22 Cr | ₹38 Cr | ₹58 Cr |
Other Manufacturing Expenses | ₹26,719 Cr | ₹30,131 Cr | ₹16,247 Cr | ₹10,243 Cr | ₹10,430 Cr |
Sub-contracted / Out sourced services | ₹495 Cr | ₹405 Cr | - | - | - |
Processing Charges | ₹1,380 Cr | ₹1,360 Cr | ₹646 Cr | ₹659 Cr | ₹829 Cr |
Repairs and Maintenance | ₹2,096 Cr | ₹1,667 Cr | ₹1,211 Cr | ₹1,254 Cr | ₹1,205 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹22,748 Cr | ₹26,699 Cr | ₹14,390 Cr | ₹8,330 Cr | ₹8,396 Cr |
General and Administration Expenses | ₹906 Cr | ₹450 Cr | ₹358 Cr | ₹414 Cr | ₹287 Cr |
Rent , Rates & Taxes | ₹524 Cr | ₹170 Cr | ₹152 Cr | ₹258 Cr | ₹171 Cr |
Insurance | ₹382 Cr | ₹269 Cr | ₹196 Cr | ₹146 Cr | ₹107 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | - | ₹11 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹9.00 Cr |
Selling and Distribution Expenses | ₹112 Cr | ₹118 Cr | ₹56 Cr | ₹46 Cr | ₹51 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹112 Cr | ₹118 Cr | ₹56 Cr | ₹46 Cr | ₹51 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹4,975 Cr | ₹2,613 Cr | ₹2,142 Cr | ₹2,909 Cr | ₹2,289 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹11 Cr | ₹56 Cr | ₹101 Cr | ₹113 Cr | ₹152 Cr |
Losson disposal of fixed assets(net) | ₹60 Cr | ₹107 Cr | ₹37 Cr | ₹30 Cr | ₹8.00 Cr |
Losson foreign exchange fluctuations | ₹2,026 Cr | ₹472 Cr | - | ₹829 Cr | ₹554 Cr |
Losson sale of non-trade current investments | - | - | ₹2.00 Cr | ₹2.00 Cr | - |
Other Miscellaneous Expenses | ₹2,878 Cr | ₹1,978 Cr | ₹2,002 Cr | ₹1,935 Cr | ₹1,575 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹147,413 Cr | ₹107,364 Cr | ₹59,802 Cr | ₹61,453 Cr | ₹65,805 Cr |
Operating Profit (Excl OI) | ₹18,547 Cr | ₹39,007 Cr | ₹20,037 Cr | ₹11,873 Cr | ₹18,952 Cr |
Other Income | ₹1,030 Cr | ₹1,531 Cr | ₹696 Cr | ₹546 Cr | ₹204 Cr |
Interest Received | ₹643 Cr | ₹580 Cr | ₹481 Cr | ₹484 Cr | ₹159 Cr |
Dividend Received | ₹21 Cr | ₹25 Cr | ₹11 Cr | ₹10.00 Cr | - |
Profit on sale of Fixed Assets | ₹8.00 Cr | - | - | - | - |
Profits on sale of Investments | ₹135 Cr | ₹46 Cr | ₹7.00 Cr | ₹18 Cr | ₹19 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | ₹105 Cr | - | - |
Others | ₹223 Cr | ₹880 Cr | ₹92 Cr | ₹34 Cr | ₹26 Cr |
Operating Profit | ₹19,577 Cr | ₹40,538 Cr | ₹20,733 Cr | ₹12,419 Cr | ₹19,156 Cr |
Interest | ₹6,902 Cr | ₹4,968 Cr | ₹3,957 Cr | ₹4,265 Cr | ₹3,917 Cr |
InterestonDebenture / Bonds | ₹1,913 Cr | ₹1,466 Cr | ₹1,250 Cr | ₹838 Cr | ₹893 Cr |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹440 Cr | ₹302 Cr | ₹152 Cr | ₹248 Cr | ₹188 Cr |
Other Interest | ₹4,549 Cr | ₹3,200 Cr | ₹2,555 Cr | ₹3,179 Cr | ₹2,836 Cr |
PBDT | ₹12,675 Cr | ₹35,570 Cr | ₹16,776 Cr | ₹8,154 Cr | ₹15,239 Cr |
Depreciation | ₹7,474 Cr | ₹6,001 Cr | ₹4,679 Cr | ₹4,246 Cr | ₹4,041 Cr |
Profit Before Taxation & Exceptional Items | ₹5,201 Cr | ₹29,569 Cr | ₹12,097 Cr | ₹3,908 Cr | ₹11,198 Cr |
Exceptional Income / Expenses | ₹591 Cr | ₹-741 Cr | ₹-83 Cr | ₹-805 Cr | - |
Profit Before Tax | ₹5,655 Cr | ₹29,745 Cr | ₹12,015 Cr | ₹3,013 Cr | ₹11,168 Cr |
Provision for Tax | ₹1,516 Cr | ₹8,807 Cr | ₹4,142 Cr | ₹-906 Cr | ₹3,644 Cr |
Current Income Tax | ₹1,499 Cr | ₹4,974 Cr | ₹2,467 Cr | ₹943 Cr | ₹2,473 Cr |
Deferred Tax | ₹-105 Cr | ₹1,612 Cr | ₹25 Cr | ₹-2,108 Cr | ₹1,171 Cr |
Other taxes | ₹122 Cr | ₹2,221 Cr | ₹1,650 Cr | ₹259 Cr | - |
Profit After Tax | ₹4,139 Cr | ₹20,938 Cr | ₹7,873 Cr | ₹3,919 Cr | ₹7,524 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹5.00 Cr | ₹-273 Cr | ₹38 Cr | ₹111 Cr | ₹115 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹4,144 Cr | ₹20,665 Cr | ₹7,911 Cr | ₹4,030 Cr | ₹7,639 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹42,615 Cr | ₹24,043 Cr | ₹16,561 Cr | ₹13,736 Cr | ₹7,528 Cr |
Appropriations | ₹46,759 Cr | ₹44,708 Cr | ₹24,472 Cr | ₹17,766 Cr | ₹15,167 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹4,132 Cr | ₹2,093 Cr | ₹429 Cr | ₹1,205 Cr | ₹1,431 Cr |
Equity Dividend % | ₹340.00 | ₹1,735.00 | ₹650.00 | ₹200.00 | ₹410.00 |
Earnings Per Share | ₹17.27 | ₹86.10 | ₹32.83 | ₹16.79 | ₹31.83 |
Adjusted EPS | ₹17.27 | ₹86.10 | ₹32.83 | ₹16.79 | ₹31.83 |
Compare Income Statement of peers of JSW STEEL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JSW STEEL | ₹251,324.0 Cr | 3.5% | 11.7% | 33.8% | Stock Analytics | |
TATA STEEL | ₹208,474.0 Cr | 0.8% | 9.8% | 31.8% | Stock Analytics | |
JINDAL STAINLESS | ₹63,231.5 Cr | -1.6% | 6% | 62% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹58,240.4 Cr | -1.7% | 3.9% | 53.6% | Stock Analytics | |
APL APOLLO TUBES | ₹44,953.4 Cr | 5.7% | 12% | 0.1% | Stock Analytics | |
MOTHERSON SUMI WIRING INDIA | ₹30,992.0 Cr | -5.4% | -3.1% | 11.3% | Stock Analytics |
JSW STEEL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JSW STEEL | 3.5% |
11.7% |
33.8% |
SENSEX | -0.8% |
2.3% |
27.8% |
You may also like the below Video Courses