JSW STEEL
|
JSW STEEL Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹175,006 Cr | ₹165,960 Cr | ₹146,371 Cr | ₹79,839 Cr | ₹73,326 Cr |
Sales | ₹172,588 Cr | ₹163,646 Cr | ₹143,829 Cr | ₹78,059 Cr | ₹71,116 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2,418 Cr | ₹2,314 Cr | ₹2,542 Cr | ₹1,780 Cr | ₹2,210 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹175,006 Cr | ₹165,960 Cr | ₹146,371 Cr | ₹79,839 Cr | ₹73,326 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3,087 Cr | ₹-2,636 Cr | ₹-3,601 Cr | ₹-348 Cr | ₹-270 Cr |
Raw Material Consumed | ₹94,754 Cr | ₹95,970 Cr | ₹62,871 Cr | ₹32,856 Cr | ₹39,000 Cr |
Opening Raw Materials | ₹11,116 Cr | ₹12,066 Cr | ₹4,980 Cr | ₹4,326 Cr | ₹4,964 Cr |
Purchases Raw Materials | ₹95,136 Cr | ₹93,506 Cr | ₹69,423 Cr | ₹33,277 Cr | ₹38,227 Cr |
Closing Raw Materials | ₹12,662 Cr | ₹11,116 Cr | ₹12,066 Cr | ₹4,980 Cr | ₹4,326 Cr |
Other Direct Purchases / Brought in cost | ₹1,164 Cr | ₹1,514 Cr | ₹534 Cr | ₹233 Cr | ₹135 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹15,127 Cr | ₹17,452 Cr | ₹11,289 Cr | ₹5,985 Cr | ₹6,272 Cr |
Electricity & Power | ₹15,127 Cr | ₹17,452 Cr | ₹11,289 Cr | ₹5,985 Cr | ₹6,272 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹4,591 Cr | ₹3,915 Cr | ₹3,493 Cr | ₹2,506 Cr | ₹2,839 Cr |
Salaries, Wages & Bonus | ₹3,771 Cr | ₹3,147 Cr | ₹2,861 Cr | ₹2,121 Cr | ₹2,343 Cr |
Contributions to EPF & Pension Funds | ₹422 Cr | ₹361 Cr | ₹333 Cr | ₹262 Cr | ₹327 Cr |
Workmen and Staff Welfare Expenses | ₹206 Cr | ₹173 Cr | ₹143 Cr | ₹101 Cr | ₹131 Cr |
Other Employees Cost | ₹192 Cr | ₹234 Cr | ₹156 Cr | ₹22 Cr | ₹38 Cr |
Other Manufacturing Expenses | ₹30,566 Cr | ₹26,719 Cr | ₹30,131 Cr | ₹16,247 Cr | ₹10,243 Cr |
Sub-contracted / Out sourced services | ₹850 Cr | ₹495 Cr | ₹405 Cr | - | - |
Processing Charges | ₹895 Cr | ₹1,380 Cr | ₹1,360 Cr | ₹646 Cr | ₹659 Cr |
Repairs and Maintenance | ₹2,417 Cr | ₹2,096 Cr | ₹1,667 Cr | ₹1,211 Cr | ₹1,254 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹26,404 Cr | ₹22,748 Cr | ₹26,699 Cr | ₹14,390 Cr | ₹8,330 Cr |
General and Administration Expenses | ₹717 Cr | ₹906 Cr | ₹450 Cr | ₹358 Cr | ₹414 Cr |
Rent , Rates & Taxes | ₹345 Cr | ₹524 Cr | ₹170 Cr | ₹152 Cr | ₹258 Cr |
Insurance | ₹372 Cr | ₹382 Cr | ₹269 Cr | ₹196 Cr | ₹146 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | - | - | ₹11 Cr | ₹10.00 Cr | ₹10.00 Cr |
Selling and Distribution Expenses | ₹177 Cr | ₹112 Cr | ₹118 Cr | ₹56 Cr | ₹46 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹177 Cr | ₹112 Cr | ₹118 Cr | ₹56 Cr | ₹46 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹3,925 Cr | ₹4,975 Cr | ₹2,613 Cr | ₹2,142 Cr | ₹2,909 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹30 Cr | ₹11 Cr | ₹56 Cr | ₹101 Cr | ₹113 Cr |
Losson disposal of fixed assets(net) | ₹93 Cr | ₹60 Cr | ₹107 Cr | ₹37 Cr | ₹30 Cr |
Losson foreign exchange fluctuations | ₹339 Cr | ₹2,026 Cr | ₹472 Cr | - | ₹829 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹3,463 Cr | ₹2,878 Cr | ₹1,978 Cr | ₹2,004 Cr | ₹1,937 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹146,770 Cr | ₹147,413 Cr | ₹107,364 Cr | ₹59,802 Cr | ₹61,453 Cr |
Operating Profit (Excl OI) | ₹28,236 Cr | ₹18,547 Cr | ₹39,007 Cr | ₹20,037 Cr | ₹11,873 Cr |
Other Income | ₹1,004 Cr | ₹1,030 Cr | ₹1,531 Cr | ₹696 Cr | ₹546 Cr |
Interest Received | ₹796 Cr | ₹643 Cr | ₹580 Cr | ₹481 Cr | ₹439 Cr |
Dividend Received | ₹21 Cr | ₹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 |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | ₹105 Cr | - |
Others | ₹187 Cr | ₹223 Cr | ₹880 Cr | ₹92 Cr | ₹79 Cr |
Operating Profit | ₹29,240 Cr | ₹19,577 Cr | ₹40,538 Cr | ₹20,733 Cr | ₹12,419 Cr |
Interest | ₹8,105 Cr | ₹6,902 Cr | ₹4,968 Cr | ₹3,957 Cr | ₹4,265 Cr |
InterestonDebenture / Bonds | ₹2,141 Cr | ₹1,913 Cr | ₹1,466 Cr | ₹1,250 Cr | ₹838 Cr |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹376 Cr | ₹440 Cr | ₹302 Cr | ₹152 Cr | ₹248 Cr |
Other Interest | ₹5,588 Cr | ₹4,549 Cr | ₹3,200 Cr | ₹2,555 Cr | ₹3,179 Cr |
PBDT | ₹21,135 Cr | ₹12,675 Cr | ₹35,570 Cr | ₹16,776 Cr | ₹8,154 Cr |
Depreciation | ₹8,172 Cr | ₹7,474 Cr | ₹6,001 Cr | ₹4,679 Cr | ₹4,246 Cr |
Profit Before Taxation & Exceptional Items | ₹12,963 Cr | ₹5,201 Cr | ₹29,569 Cr | ₹12,097 Cr | ₹3,908 Cr |
Exceptional Income / Expenses | ₹589 Cr | ₹591 Cr | ₹-741 Cr | ₹-83 Cr | ₹-805 Cr |
Profit Before Tax | ₹13,380 Cr | ₹5,655 Cr | ₹29,745 Cr | ₹12,015 Cr | ₹3,013 Cr |
Provision for Tax | ₹4,407 Cr | ₹1,516 Cr | ₹8,807 Cr | ₹4,142 Cr | ₹-906 Cr |
Current Income Tax | ₹2,643 Cr | ₹1,499 Cr | ₹4,974 Cr | ₹2,467 Cr | ₹943 Cr |
Deferred Tax | ₹656 Cr | ₹-105 Cr | ₹1,612 Cr | ₹25 Cr | ₹-2,108 Cr |
Other taxes | ₹1,108 Cr | ₹122 Cr | ₹2,221 Cr | ₹1,650 Cr | ₹259 Cr |
Profit After Tax | ₹8,973 Cr | ₹4,139 Cr | ₹20,938 Cr | ₹7,873 Cr | ₹3,919 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-161 Cr | ₹5.00 Cr | ₹-273 Cr | ₹38 Cr | ₹111 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹8,812 Cr | ₹4,144 Cr | ₹20,665 Cr | ₹7,911 Cr | ₹4,030 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹42,627 Cr | ₹42,615 Cr | ₹24,043 Cr | ₹16,561 Cr | ₹13,736 Cr |
Appropriations | ₹51,439 Cr | ₹46,759 Cr | ₹44,708 Cr | ₹24,472 Cr | ₹17,766 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1,231 Cr | ₹4,132 Cr | ₹2,093 Cr | ₹429 Cr | ₹1,205 Cr |
Equity Dividend % | ₹730.00 | ₹340.00 | ₹1,735.00 | ₹650.00 | ₹200.00 |
Earnings Per Share | ₹36.11 | ₹17.27 | ₹86.10 | ₹32.83 | ₹16.79 |
Adjusted EPS | ₹36.11 | ₹17.27 | ₹86.10 | ₹32.83 | ₹16.79 |
Compare Income Statement of peers of JSW STEEL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JSW STEEL | ₹254,686.6 Cr | 2.2% | 7.5% | 11.5% | Stock Analytics | |
TATA STEEL | ₹203,480.0 Cr | 2% | 3.2% | -5% | Stock Analytics | |
JINDAL STAINLESS | ₹56,045.2 Cr | -3.6% | 1% | -14.4% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹55,638.2 Cr | 2.1% | 1.2% | -7% | Stock Analytics | |
APL APOLLO TUBES | ₹47,771.7 Cr | -0.9% | -10.1% | 8.6% | Stock Analytics | |
MOTHERSON SUMI WIRING INDIA | ₹26,659.3 Cr | 0.9% | 1.5% | -17.2% | Stock Analytics |
JSW STEEL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JSW STEEL | 2.2% |
7.5% |
11.5% |
SENSEX | -0.7% |
3% |
5% |
You may also like the below Video Courses