JYOTI
|
JYOTI Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹245 Cr | ₹175 Cr | ₹155 Cr | ₹120 Cr | ₹115 Cr |
| Sales | ₹243 Cr | ₹167 Cr | ₹149 Cr | ₹114 Cr | ₹106 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1.60 Cr | ₹7.76 Cr | ₹4.34 Cr | ₹2.47 Cr | ₹5.08 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.41 Cr | ₹0.34 Cr | ₹1.10 Cr | ₹3.86 Cr | ₹3.91 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹245 Cr | ₹175 Cr | ₹155 Cr | ₹120 Cr | ₹115 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-3.95 Cr | ₹-1.13 Cr | ₹2.71 Cr | ₹-3.03 Cr | ₹7.93 Cr |
| Raw Material Consumed | ₹178 Cr | ₹125 Cr | ₹109 Cr | ₹88 Cr | ₹71 Cr |
| Opening Raw Materials | ₹8.51 Cr | ₹7.56 Cr | ₹9.49 Cr | ₹6.94 Cr | ₹7.51 Cr |
| Purchases Raw Materials | ₹188 Cr | ₹126 Cr | ₹107 Cr | ₹91 Cr | ₹70 Cr |
| Closing Raw Materials | ₹19 Cr | ₹8.51 Cr | ₹7.56 Cr | ₹9.49 Cr | ₹6.94 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.73 Cr | ₹1.01 Cr | ₹0.83 Cr | ₹0.63 Cr | ₹0.64 Cr |
| Electricity & Power | ₹1.73 Cr | ₹1.01 Cr | ₹0.83 Cr | ₹0.63 Cr | ₹0.64 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹30 Cr | ₹24 Cr | ₹21 Cr | ₹18 Cr | ₹18 Cr |
| Salaries, Wages & Bonus | ₹28 Cr | ₹22 Cr | ₹19 Cr | ₹16 Cr | ₹16 Cr |
| Contributions to EPF & Pension Funds | ₹1.39 Cr | ₹1.30 Cr | ₹1.31 Cr | ₹1.42 Cr | ₹1.51 Cr |
| Workmen and Staff Welfare Expenses | ₹0.90 Cr | ₹0.83 Cr | ₹1.09 Cr | ₹0.63 Cr | ₹0.61 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹5.07 Cr | ₹5.27 Cr | ₹4.05 Cr | ₹1.75 Cr | ₹1.51 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹4.04 Cr | ₹2.99 Cr | ₹2.75 Cr | ₹1.37 Cr | ₹1.36 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1.03 Cr | ₹2.27 Cr | ₹1.30 Cr | ₹0.38 Cr | ₹0.15 Cr |
| General and Administration Expenses | ₹7.69 Cr | ₹5.33 Cr | ₹4.62 Cr | ₹3.89 Cr | ₹3.90 Cr |
| Rent , Rates & Taxes | ₹0.80 Cr | ₹0.69 Cr | ₹0.69 Cr | ₹0.63 Cr | ₹0.70 Cr |
| Insurance | ₹0.15 Cr | ₹0.20 Cr | ₹0.24 Cr | ₹0.24 Cr | ₹0.27 Cr |
| Printing and stationery | ₹0.23 Cr | ₹0.21 Cr | ₹0.19 Cr | ₹0.18 Cr | ₹0.21 Cr |
| Professional and legal fees | ₹4.95 Cr | ₹2.66 Cr | ₹2.34 Cr | ₹2.14 Cr | ₹2.25 Cr |
| Traveling and conveyance | ₹1.47 Cr | ₹1.49 Cr | ₹1.08 Cr | ₹0.61 Cr | ₹0.37 Cr |
| Other Administration | ₹0.10 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Selling and Distribution Expenses | ₹2.40 Cr | ₹2.01 Cr | ₹1.51 Cr | ₹0.74 Cr | ₹0.63 Cr |
| Advertisement & Sales Promotion | ₹0.40 Cr | ₹0.34 Cr | ₹0.23 Cr | ₹0.09 Cr | ₹0.06 Cr |
| Sales Commissions & Incentives | ₹0.27 Cr | ₹0.13 Cr | ₹0.19 Cr | ₹0.05 Cr | ₹0.13 Cr |
| Freight and Forwarding | ₹1.73 Cr | ₹1.54 Cr | ₹1.09 Cr | ₹0.61 Cr | ₹0.44 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹6.23 Cr | ₹1.73 Cr | ₹1.23 Cr | ₹3.95 Cr | ₹5.66 Cr |
| Bad debts /advances written off | ₹5.40 Cr | ₹1.10 Cr | ₹0.75 Cr | ₹3.34 Cr | ₹4.88 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.12 Cr | ₹0.01 Cr | - | ₹0.03 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.71 Cr | ₹0.62 Cr | ₹0.48 Cr | ₹0.59 Cr | ₹0.78 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹227 Cr | ₹163 Cr | ₹145 Cr | ₹114 Cr | ₹110 Cr |
| Operating Profit (Excl OI) | ₹18 Cr | ₹13 Cr | ₹9.63 Cr | ₹5.89 Cr | ₹5.45 Cr |
| Other Income | ₹1.77 Cr | ₹1.83 Cr | ₹8.81 Cr | ₹8.88 Cr | ₹5.56 Cr |
| Interest Received | ₹1.39 Cr | ₹1.59 Cr | ₹2.39 Cr | ₹2.96 Cr | ₹0.48 Cr |
| Dividend Received | - | ₹0.00 Cr | ₹6.05 Cr | ₹5.68 Cr | ₹4.82 Cr |
| Profit on sale of Fixed Assets | - | - | ₹0.00 Cr | - | ₹0.05 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.38 Cr | ₹0.24 Cr | ₹0.37 Cr | ₹0.24 Cr | ₹0.21 Cr |
| Operating Profit | ₹20 Cr | ₹15 Cr | ₹18 Cr | ₹15 Cr | ₹11 Cr |
| Interest | ₹1.45 Cr | ₹1.16 Cr | ₹1.37 Cr | ₹1.36 Cr | ₹1.84 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.85 Cr | ₹0.91 Cr | ₹0.95 Cr | ₹1.12 Cr | ₹1.22 Cr |
| Other Interest | ₹0.60 Cr | ₹0.25 Cr | ₹0.42 Cr | ₹0.25 Cr | ₹0.62 Cr |
| PBDT | ₹18 Cr | ₹13 Cr | ₹17 Cr | ₹13 Cr | ₹9.17 Cr |
| Depreciation | ₹5.22 Cr | ₹6.30 Cr | ₹7.14 Cr | ₹7.31 Cr | ₹8.16 Cr |
| Profit Before Taxation & Exceptional Items | ₹13 Cr | ₹7.10 Cr | ₹9.92 Cr | ₹6.10 Cr | ₹1.00 Cr |
| Exceptional Income / Expenses | - | ₹0.37 Cr | ₹-6.55 Cr | ₹0.08 Cr | ₹-1.58 Cr |
| Profit Before Tax | ₹16 Cr | ₹7.60 Cr | ₹3.83 Cr | ₹6.22 Cr | ₹-0.58 Cr |
| Provision for Tax | ₹-0.52 Cr | ₹-0.84 Cr | ₹-0.79 Cr | ₹4.71 Cr | ₹-1.01 Cr |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | ₹-0.52 Cr | ₹-0.84 Cr | ₹-0.79 Cr | ₹-1.05 Cr | ₹-1.01 Cr |
| Other taxes | - | - | - | ₹5.76 Cr | - |
| Profit After Tax | ₹16 Cr | ₹8.44 Cr | ₹4.62 Cr | ₹1.51 Cr | ₹0.43 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | ₹-3.96 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹16 Cr | ₹8.44 Cr | ₹4.62 Cr | ₹1.51 Cr | ₹-3.53 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-453 Cr | ₹-461 Cr | ₹-466 Cr | ₹-467 Cr | ₹-464 Cr |
| Appropriations | ₹-437 Cr | ₹-453 Cr | ₹-461 Cr | ₹-466 Cr | ₹-467 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹7.03 | ₹3.65 | ₹2.00 | ₹0.65 | ₹-1.53 |
| Adjusted EPS | ₹7.03 | ₹3.65 | ₹2.00 | ₹0.65 | ₹-1.53 |
Compare Income Statement of peers of JYOTI
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JYOTI | ₹193.3 Cr | -5.3% | -8.7% | -26.7% | Stock Analytics | |
| CG POWER AND INDUSTRIAL SOLUTIONS | ₹117,713.0 Cr | -0.2% | -0.1% | 4.3% | Stock Analytics | |
| ABB INDIA | ₹111,042.0 Cr | -1% | 1.1% | -29.2% | Stock Analytics | |
| SIEMENS | ₹111,028.0 Cr | -1.1% | -1.5% | -54.9% | Stock Analytics | |
| HAVELLS INDIA | ₹93,232.3 Cr | -1.5% | -0.2% | -9.8% | Stock Analytics | |
| SUZLON ENERGY | ₹82,258.9 Cr | 3.1% | 10.1% | -13.1% | Stock Analytics | |
JYOTI Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JYOTI | -5.3% |
-8.7% |
-26.7% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses