JYOTI
|
JYOTI Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹175 Cr | ₹155 Cr | ₹120 Cr | ₹115 Cr | ₹107 Cr |
| Sales | ₹167 Cr | ₹149 Cr | ₹114 Cr | ₹106 Cr | ₹94 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹7.76 Cr | ₹4.34 Cr | ₹2.47 Cr | ₹5.08 Cr | ₹2.29 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.34 Cr | ₹1.10 Cr | ₹3.86 Cr | ₹3.91 Cr | ₹11 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹175 Cr | ₹155 Cr | ₹120 Cr | ₹115 Cr | ₹107 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.13 Cr | ₹2.71 Cr | ₹-3.03 Cr | ₹7.93 Cr | ₹-0.80 Cr |
| Raw Material Consumed | ₹125 Cr | ₹109 Cr | ₹88 Cr | ₹71 Cr | ₹75 Cr |
| Opening Raw Materials | ₹7.56 Cr | ₹9.49 Cr | ₹6.94 Cr | ₹7.51 Cr | ₹9.01 Cr |
| Purchases Raw Materials | ₹126 Cr | ₹107 Cr | ₹91 Cr | ₹70 Cr | ₹74 Cr |
| Closing Raw Materials | ₹8.51 Cr | ₹7.56 Cr | ₹9.49 Cr | ₹6.94 Cr | ₹7.51 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.01 Cr | ₹0.83 Cr | ₹0.63 Cr | ₹0.64 Cr | ₹0.80 Cr |
| Electricity & Power | ₹1.01 Cr | ₹0.83 Cr | ₹0.63 Cr | ₹0.64 Cr | ₹0.80 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹24 Cr | ₹21 Cr | ₹18 Cr | ₹18 Cr | ₹23 Cr |
| Salaries, Wages & Bonus | ₹22 Cr | ₹19 Cr | ₹16 Cr | ₹16 Cr | ₹21 Cr |
| Contributions to EPF & Pension Funds | ₹1.30 Cr | ₹1.31 Cr | ₹1.42 Cr | ₹1.51 Cr | ₹1.68 Cr |
| Workmen and Staff Welfare Expenses | ₹0.83 Cr | ₹1.09 Cr | ₹0.63 Cr | ₹0.61 Cr | ₹0.94 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹5.27 Cr | ₹4.05 Cr | ₹1.75 Cr | ₹1.51 Cr | ₹2.16 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹2.99 Cr | ₹2.75 Cr | ₹1.37 Cr | ₹1.36 Cr | ₹1.88 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹2.27 Cr | ₹1.30 Cr | ₹0.38 Cr | ₹0.15 Cr | ₹0.28 Cr |
| General and Administration Expenses | ₹5.33 Cr | ₹4.62 Cr | ₹3.89 Cr | ₹3.90 Cr | ₹9.84 Cr |
| Rent , Rates & Taxes | ₹0.69 Cr | ₹0.69 Cr | ₹0.63 Cr | ₹0.70 Cr | ₹0.70 Cr |
| Insurance | ₹0.20 Cr | ₹0.24 Cr | ₹0.24 Cr | ₹0.27 Cr | ₹0.37 Cr |
| Printing and stationery | ₹0.21 Cr | ₹0.19 Cr | ₹0.18 Cr | ₹0.21 Cr | ₹0.31 Cr |
| Professional and legal fees | ₹2.66 Cr | ₹2.34 Cr | ₹2.14 Cr | ₹2.25 Cr | ₹7.21 Cr |
| Traveling and conveyance | ₹1.49 Cr | ₹1.08 Cr | ₹0.61 Cr | ₹0.37 Cr | ₹1.16 Cr |
| Other Administration | ₹0.10 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Selling and Distribution Expenses | ₹2.01 Cr | ₹1.51 Cr | ₹0.74 Cr | ₹0.63 Cr | ₹0.91 Cr |
| Advertisement & Sales Promotion | ₹0.34 Cr | ₹0.23 Cr | ₹0.09 Cr | ₹0.06 Cr | ₹0.19 Cr |
| Sales Commissions & Incentives | ₹0.13 Cr | ₹0.19 Cr | ₹0.05 Cr | ₹0.13 Cr | ₹0.15 Cr |
| Freight and Forwarding | ₹1.54 Cr | ₹1.09 Cr | ₹0.61 Cr | ₹0.44 Cr | ₹0.56 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹1.73 Cr | ₹1.23 Cr | ₹3.95 Cr | ₹5.66 Cr | ₹1.83 Cr |
| Bad debts /advances written off | ₹1.10 Cr | ₹0.75 Cr | ₹3.34 Cr | ₹4.88 Cr | ₹0.93 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.01 Cr | - | ₹0.03 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.62 Cr | ₹0.48 Cr | ₹0.59 Cr | ₹0.78 Cr | ₹0.90 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹163 Cr | ₹145 Cr | ₹114 Cr | ₹110 Cr | ₹113 Cr |
| Operating Profit (Excl OI) | ₹13 Cr | ₹9.63 Cr | ₹5.89 Cr | ₹5.45 Cr | ₹-5.72 Cr |
| Other Income | ₹1.83 Cr | ₹8.81 Cr | ₹8.88 Cr | ₹5.56 Cr | ₹3.55 Cr |
| Interest Received | ₹1.59 Cr | ₹2.39 Cr | ₹2.96 Cr | ₹0.48 Cr | ₹1.11 Cr |
| Dividend Received | ₹0.00 Cr | ₹6.05 Cr | ₹5.68 Cr | ₹4.82 Cr | ₹1.92 Cr |
| Profit on sale of Fixed Assets | - | ₹0.00 Cr | - | ₹0.05 Cr | ₹0.02 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.24 Cr | ₹0.37 Cr | ₹0.24 Cr | ₹0.21 Cr | ₹0.50 Cr |
| Operating Profit | ₹15 Cr | ₹18 Cr | ₹15 Cr | ₹11 Cr | ₹-2.17 Cr |
| Interest | ₹1.16 Cr | ₹1.37 Cr | ₹1.36 Cr | ₹1.84 Cr | ₹2.23 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.91 Cr | ₹0.95 Cr | ₹1.12 Cr | ₹1.22 Cr | ₹1.47 Cr |
| Other Interest | ₹0.25 Cr | ₹0.42 Cr | ₹0.25 Cr | ₹0.62 Cr | ₹0.76 Cr |
| PBDT | ₹13 Cr | ₹17 Cr | ₹13 Cr | ₹9.17 Cr | ₹-4.40 Cr |
| Depreciation | ₹6.30 Cr | ₹7.14 Cr | ₹7.31 Cr | ₹8.16 Cr | ₹8.87 Cr |
| Profit Before Taxation & Exceptional Items | ₹7.10 Cr | ₹9.92 Cr | ₹6.10 Cr | ₹1.00 Cr | ₹-13 Cr |
| Exceptional Income / Expenses | ₹0.37 Cr | ₹-6.55 Cr | ₹0.08 Cr | ₹-1.58 Cr | - |
| Profit Before Tax | ₹7.60 Cr | ₹3.83 Cr | ₹6.22 Cr | ₹-0.58 Cr | ₹-13 Cr |
| Provision for Tax | ₹-0.84 Cr | ₹-0.79 Cr | ₹4.71 Cr | ₹-1.01 Cr | ₹-1.15 Cr |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | ₹-0.84 Cr | ₹-0.79 Cr | ₹-1.05 Cr | ₹-1.01 Cr | ₹-1.15 Cr |
| Other taxes | - | - | ₹5.76 Cr | - | - |
| Profit After Tax | ₹8.44 Cr | ₹4.62 Cr | ₹1.51 Cr | ₹0.43 Cr | ₹-12 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | ₹-3.96 Cr | ₹-1.58 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹8.44 Cr | ₹4.62 Cr | ₹1.51 Cr | ₹-3.53 Cr | ₹-14 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-461 Cr | ₹-466 Cr | ₹-467 Cr | ₹-464 Cr | ₹-450 Cr |
| Appropriations | ₹-453 Cr | ₹-461 Cr | ₹-466 Cr | ₹-467 Cr | ₹-464 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹3.65 | ₹2.00 | ₹0.65 | ₹-1.53 | ₹-5.93 |
| Adjusted EPS | ₹3.65 | ₹2.00 | ₹0.65 | ₹-1.53 | ₹-5.93 |
Compare Income Statement of peers of JYOTI
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JYOTI | ₹192.7 Cr | -6.2% | -10.8% | -20.2% | Stock Analytics | |
| CG POWER AND INDUSTRIAL SOLUTIONS | ₹117,383.0 Cr | 3.2% | 0.8% | 2.6% | Stock Analytics | |
| ABB INDIA | ₹111,383.0 Cr | 1.5% | 1.1% | -30.4% | Stock Analytics | |
| SIEMENS | ₹111,302.0 Cr | 0.5% | 0.1% | -55.2% | Stock Analytics | |
| HAVELLS INDIA | ₹93,922.3 Cr | 1.1% | 0.8% | -10.8% | Stock Analytics | |
| SUZLON ENERGY | ₹81,216.9 Cr | 5.3% | 7.3% | -13.9% | Stock Analytics | |
JYOTI Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JYOTI | -6.2% |
-10.8% |
-20.2% |
| SENSEX | -0.9% |
4.6% |
5% |
You may also like the below Video Courses