JYOTI CNC AUTOMATION
|
JYOTI CNC AUTOMATION Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹13,385 Cr | ₹929 Cr | ₹746 Cr | ₹580 Cr | ₹686,774,010 Cr |
| Sales | ₹13,101 Cr | ₹901 Cr | ₹724 Cr | ₹561 Cr | ₹668,044,343 Cr |
| Job Work/ Contract Receipts | ₹186 Cr | ₹11 Cr | - | - | - |
| Processing Charges / Service Income | ₹52 Cr | ₹13 Cr | ₹21 Cr | ₹18 Cr | ₹17,388,692 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹46 Cr | ₹3.38 Cr | ₹1.12 Cr | ₹0.72 Cr | ₹1,340,975 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹13,385 Cr | ₹929 Cr | ₹746 Cr | ₹580 Cr | ₹686,774,010 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹902 Cr | ₹-128 Cr | ₹0.91 Cr | ₹-145 Cr | ₹-2,108,927 Cr |
| Raw Material Consumed | ₹5,835 Cr | ₹680 Cr | ₹419 Cr | ₹464 Cr | ₹390,593,063 Cr |
| Opening Raw Materials | ₹2,707 Cr | ₹240 Cr | ₹248 Cr | ₹376 Cr | ₹321,828,929 Cr |
| Purchases Raw Materials | ₹7,132 Cr | ₹710 Cr | ₹383 Cr | ₹314 Cr | ₹421,781,970 Cr |
| Closing Raw Materials | ₹4,004 Cr | ₹271 Cr | ₹212 Cr | ₹226 Cr | ₹353,017,836 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹263 Cr | ₹17 Cr | ₹14 Cr | ₹11 Cr | ₹13,759,330 Cr |
| Electricity & Power | ₹263 Cr | ₹17 Cr | ₹14 Cr | ₹11 Cr | ₹13,759,330 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹2,045 Cr | ₹166 Cr | ₹142 Cr | ₹131 Cr | ₹153,466,099 Cr |
| Salaries, Wages & Bonus | ₹1,681 Cr | ₹140 Cr | ₹116 Cr | ₹107 Cr | ₹122,869,749 Cr |
| Contributions to EPF & Pension Funds | ₹264 Cr | ₹20 Cr | ₹22 Cr | ₹22 Cr | ₹27,797,056 Cr |
| Workmen and Staff Welfare Expenses | - | - | - | - | - |
| Other Employees Cost | ₹100 Cr | ₹6.49 Cr | ₹3.14 Cr | ₹2.52 Cr | ₹2,799,295 Cr |
| Other Manufacturing Expenses | ₹577 Cr | ₹45 Cr | ₹46 Cr | ₹33 Cr | ₹44,071,510 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹236 Cr | ₹22 Cr | ₹9.17 Cr | ₹8.56 Cr | ₹13,667,508 Cr |
| Repairs and Maintenance | ₹54 Cr | ₹4.29 Cr | ₹2.43 Cr | ₹2.34 Cr | ₹2,723,451 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹286 Cr | ₹19 Cr | ₹34 Cr | ₹23 Cr | ₹27,680,552 Cr |
| General and Administration Expenses | ₹293 Cr | ₹24 Cr | ₹21 Cr | ₹16 Cr | ₹43,037,334 Cr |
| Rent , Rates & Taxes | - | - | - | - | - |
| Insurance | - | - | - | - | - |
| Printing and stationery | - | - | - | - | ₹1,481,804 Cr |
| Professional and legal fees | ₹72 Cr | ₹2.77 Cr | ₹2.60 Cr | ₹1.89 Cr | ₹1,587,081 Cr |
| Traveling and conveyance | ₹155 Cr | ₹15 Cr | ₹13 Cr | ₹7.87 Cr | ₹9,254,033 Cr |
| Other Administration | ₹66 Cr | ₹5.70 Cr | ₹6.03 Cr | ₹6.44 Cr | ₹30,714,417 Cr |
| Selling and Distribution Expenses | ₹282 Cr | ₹25 Cr | ₹14 Cr | ₹15 Cr | ₹36,966,422 Cr |
| Advertisement & Sales Promotion | ₹120 Cr | ₹7.14 Cr | ₹0.27 Cr | ₹4.27 Cr | ₹12,649,996 Cr |
| Sales Commissions & Incentives | ₹42 Cr | ₹5.13 Cr | ₹5.01 Cr | ₹2.08 Cr | ₹9,859,704 Cr |
| Freight and Forwarding | ₹119 Cr | ₹11 Cr | ₹8.27 Cr | ₹7.50 Cr | ₹8,260,843 Cr |
| Handling and Clearing Charges | - | - | - | - | ₹2,450,307 Cr |
| Other Selling Expenses | - | ₹2.29 Cr | ₹0.18 Cr | ₹1.38 Cr | ₹3,745,572 Cr |
| Miscellaneous Expenses | ₹183 Cr | ₹24 Cr | ₹18 Cr | ₹22 Cr | ₹11,700 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹13 Cr | ₹1.07 Cr | ₹1.25 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹1.25 Cr | - |
| Losson foreign exchange fluctuations | - | - | ₹3.13 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹170 Cr | ₹23 Cr | ₹13 Cr | ₹21 Cr | ₹11,700 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹10,379 Cr | ₹852 Cr | ₹674 Cr | ₹548 Cr | ₹679,796,531 Cr |
| Operating Profit (Excl OI) | ₹3,006 Cr | ₹77 Cr | ₹73 Cr | ₹32 Cr | ₹6,977,479 Cr |
| Other Income | ₹69 Cr | ₹23 Cr | ₹3.57 Cr | ₹10 Cr | ₹11,667,013 Cr |
| Interest Received | ₹51 Cr | ₹0.90 Cr | ₹1.49 Cr | ₹1.34 Cr | ₹1,698,378 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.26 Cr | ₹0.02 Cr | ₹0.44 Cr | - | - |
| Profits on sale of Investments | ₹2.72 Cr | ₹0.13 Cr | ₹0.12 Cr | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹12 Cr | ₹22 Cr | - | ₹8.42 Cr | ₹196,047 Cr |
| Others | ₹2.65 Cr | - | ₹1.52 Cr | ₹0.27 Cr | ₹9,772,588 Cr |
| Operating Profit | ₹3,074 Cr | ₹100 Cr | ₹76 Cr | ₹42 Cr | ₹18,644,492 Cr |
| Interest | ₹897 Cr | ₹90 Cr | ₹82 Cr | ₹76 Cr | ₹70,710,117 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹673 Cr | ₹71 Cr | ₹62 Cr | ₹63 Cr | ₹54,056,256 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹99 Cr | ₹9.55 Cr | ₹9.05 Cr | ₹10 Cr | ₹12,923,780 Cr |
| Other Interest | ₹125 Cr | ₹9.47 Cr | ₹11 Cr | ₹1.83 Cr | ₹3,730,081 Cr |
| PBDT | ₹2,177 Cr | ₹10 Cr | ₹-5.96 Cr | ₹-34 Cr | ₹-52,065,626 Cr |
| Depreciation | ₹328 Cr | ₹34 Cr | ₹36 Cr | ₹38 Cr | ₹37,286,056 Cr |
| Profit Before Taxation & Exceptional Items | ₹1,849 Cr | ₹-23 Cr | ₹-42 Cr | ₹-72 Cr | ₹-89,351,682 Cr |
| Exceptional Income / Expenses | - | ₹30 Cr | - | - | ₹31,830,484 Cr |
| Profit Before Tax | ₹1,849 Cr | ₹7.33 Cr | ₹-42 Cr | ₹-72 Cr | ₹-57,521,198 Cr |
| Provision for Tax | ₹341 Cr | ₹13 Cr | ₹6.55 Cr | ₹-1.54 Cr | ₹-7,212,129 Cr |
| Current Income Tax | ₹464 Cr | ₹14 Cr | ₹6.50 Cr | - | - |
| Deferred Tax | ₹-123 Cr | ₹-0.84 Cr | ₹0.05 Cr | ₹-1.54 Cr | ₹-6,629,309 Cr |
| Other taxes | - | ₹0.05 Cr | - | - | ₹-582,820 Cr |
| Profit After Tax | ₹1,509 Cr | ₹-5.46 Cr | ₹-48 Cr | ₹-70 Cr | ₹-50,309,069 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹1,509 Cr | ₹-5.46 Cr | ₹-48 Cr | ₹-70 Cr | ₹-50,309,069 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-1,390 Cr | ₹-153 Cr | ₹-109 Cr | ₹-39 Cr | ₹-10,883,984 Cr |
| Appropriations | ₹119 Cr | ₹-158 Cr | ₹-158 Cr | ₹-109 Cr | ₹-61,193,053 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹5.51 Cr | ₹-19 Cr | ₹0.04 Cr | ₹0.23 Cr | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹6.63 | ₹-1.66 | ₹-16.38 | ₹-23.76 | ₹-17.07 |
| Adjusted EPS | ₹6.63 | ₹-0.33 | ₹-3.28 | ₹-4.75 | ₹-3.41 |
Compare Income Statement of peers of JYOTI CNC AUTOMATION
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JYOTI CNC AUTOMATION | ₹22,488.7 Cr | 10.5% | 2.4% | -14.5% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹99,935.2 Cr | 10.4% | 19.8% | 15.1% | Stock Analytics | |
| THERMAX | ₹36,472.0 Cr | -5.8% | -5% | -37.7% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,270.4 Cr | 3.3% | 3% | -21.3% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹13,978.8 Cr | -2.4% | -9.5% | -19.5% | Stock Analytics | |
| ELECON ENGINEERING COMPANY | ₹11,796.7 Cr | -3.7% | -5.5% | -15.9% | Stock Analytics | |
JYOTI CNC AUTOMATION Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JYOTI CNC AUTOMATION | 10.5% |
2.4% |
-14.5% |
| SENSEX | 1.2% |
2.8% |
6.3% |
You may also like the below Video Courses