Home > Income Statement > KALYANI FORGE

KALYANI FORGE
Income Statement

COMMUNITY POLL
for KALYANI FORGE
Please provide your vote to see the results

KALYANI FORGE Last 5 Year Income Statement History

[Standalone]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹267 Cr₹247 Cr₹181 Cr₹201 Cr₹286 Cr
     Sales ₹266 Cr₹246 Cr₹180 Cr₹200 Cr₹285 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹1.03 Cr₹0.64 Cr₹0.70 Cr₹0.99 Cr₹1.68 Cr
Less: Excise Duty -----
Net Sales ₹267 Cr₹247 Cr₹181 Cr₹201 Cr₹286 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-8.66 Cr₹1.45 Cr₹0.18 Cr₹2.25 Cr₹-3.27 Cr
Raw Material Consumed ₹157 Cr₹130 Cr₹92 Cr₹100 Cr₹146 Cr
     Opening Raw Materials ₹19 Cr₹14 Cr₹9.00 Cr₹14 Cr₹18 Cr
     Purchases Raw Materials ₹169 Cr₹135 Cr₹97 Cr₹95 Cr₹143 Cr
     Closing Raw Materials ₹31 Cr₹19 Cr₹14 Cr₹9.00 Cr₹14 Cr
     Other Direct Purchases / Brought in cost -----
     Other raw material cost -----
Power & Fuel Cost ₹25 Cr₹23 Cr₹19 Cr₹21 Cr₹27 Cr
     Electricity & Power ₹25 Cr₹23 Cr₹19 Cr₹21 Cr₹27 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹37 Cr₹35 Cr₹26 Cr₹31 Cr₹36 Cr
     Salaries, Wages & Bonus ₹32 Cr₹30 Cr₹23 Cr₹27 Cr₹31 Cr
     Contributions to EPF & Pension Funds ₹1.43 Cr₹1.41 Cr₹1.08 Cr₹1.46 Cr₹1.62 Cr
     Workmen and Staff Welfare Expenses ₹2.89 Cr₹2.64 Cr₹1.75 Cr₹2.15 Cr₹2.91 Cr
     Other Employees Cost ₹0.84 Cr₹0.79 Cr₹0.79 Cr₹0.62 Cr₹0.51 Cr
Other Manufacturing Expenses ₹27 Cr₹25 Cr₹21 Cr₹28 Cr₹44 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹5.27 Cr₹6.38 Cr₹6.90 Cr₹9.71 Cr₹16 Cr
     Repairs and Maintenance ₹3.38 Cr₹2.96 Cr₹2.61 Cr₹3.54 Cr₹6.18 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹19 Cr₹16 Cr₹12 Cr₹14 Cr₹22 Cr
General and Administration Expenses ₹3.83 Cr₹3.75 Cr₹2.48 Cr₹4.87 Cr₹5.04 Cr
     Rent , Rates & Taxes ₹0.26 Cr₹0.74 Cr₹0.03 Cr₹0.77 Cr₹0.14 Cr
     Insurance ₹0.88 Cr₹0.97 Cr₹0.89 Cr₹0.63 Cr₹0.43 Cr
     Printing and stationery -----
     Professional and legal fees ₹1.03 Cr₹0.73 Cr₹0.67 Cr₹1.89 Cr₹1.82 Cr
     Traveling and conveyance ₹0.30 Cr₹0.04 Cr₹0.11 Cr₹0.24 Cr₹0.46 Cr
     Other Administration ₹1.36 Cr₹1.27 Cr₹0.79 Cr₹1.35 Cr₹2.19 Cr
Selling and Distribution Expenses ₹4.68 Cr₹2.66 Cr₹2.01 Cr₹2.66 Cr₹3.21 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹1.65 Cr₹0.05 Cr₹0.01 Cr₹0.00 Cr₹0.09 Cr
Miscellaneous Expenses ₹6.15 Cr₹6.46 Cr₹5.30 Cr₹3.66 Cr₹2.24 Cr
     Bad debts /advances written off ₹3.52 Cr₹4.62 Cr---
     Provision for doubtful debts --₹2.77 Cr₹1.61 Cr₹0.28 Cr
     Losson disposal of fixed assets(net) --₹0.44 Cr--
     Losson foreign exchange fluctuations -₹0.03 Cr₹0.28 Cr--
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹2.64 Cr₹1.81 Cr₹1.81 Cr₹2.05 Cr₹1.95 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹252 Cr₹228 Cr₹169 Cr₹193 Cr₹261 Cr
Operating Profit (Excl OI) ₹14 Cr₹19 Cr₹12 Cr₹8.39 Cr₹26 Cr
Other Income ₹6.99 Cr₹1.32 Cr₹1.80 Cr₹2.74 Cr₹6.47 Cr
     Interest Received ₹0.15 Cr₹0.21 Cr₹0.24 Cr₹0.25 Cr₹0.15 Cr
     Dividend Received ----₹0.00 Cr
     Profit on sale of Fixed Assets ₹1.72 Cr₹0.40 Cr--₹0.03 Cr
     Profits on sale of Investments -----
     Provision Written Back ₹3.03 Cr₹0.35 Cr₹0.33 Cr₹1.04 Cr₹3.04 Cr
     Foreign Exchange Gains ₹1.36 Cr-₹0.28 Cr₹0.12 Cr₹0.73 Cr
     Others ₹0.73 Cr₹0.35 Cr₹0.95 Cr₹1.33 Cr₹2.52 Cr
Operating Profit ₹21 Cr₹20 Cr₹14 Cr₹11 Cr₹32 Cr
Interest ₹3.37 Cr₹3.63 Cr₹3.08 Cr₹5.38 Cr₹7.59 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹0.20 Cr₹0.02 Cr₹0.31 Cr₹0.81 Cr₹1.93 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.58 Cr₹0.68 Cr₹0.47 Cr₹0.82 Cr₹1.53 Cr
     Other Interest ₹2.60 Cr₹2.93 Cr₹2.30 Cr₹3.75 Cr₹4.13 Cr
PBDT ₹18 Cr₹16 Cr₹11 Cr₹5.76 Cr₹25 Cr
Depreciation ₹11 Cr₹12 Cr₹13 Cr₹14 Cr₹15 Cr
Profit Before Taxation & Exceptional Items ₹6.89 Cr₹4.02 Cr₹-2.07 Cr₹-8.13 Cr₹9.64 Cr
Exceptional Income / Expenses ₹-1.82 Cr----
Profit Before Tax ₹5.07 Cr₹4.02 Cr₹-2.07 Cr₹-8.13 Cr₹9.64 Cr
Provision for Tax ₹1.46 Cr₹0.89 Cr₹-0.31 Cr₹-1.20 Cr₹2.67 Cr
     Current Income Tax ₹2.01 Cr₹2.21 Cr₹-0.07 Cr₹0.41 Cr₹4.32 Cr
     Deferred Tax ₹-0.55 Cr₹-1.32 Cr₹-0.34 Cr₹-1.62 Cr₹-1.64 Cr
     Other taxes --₹0.09 Cr--
Profit After Tax ₹3.61 Cr₹3.13 Cr₹-1.76 Cr₹-6.93 Cr₹6.96 Cr
Extra items ----₹-0.57 Cr
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹3.61 Cr₹3.13 Cr₹-1.76 Cr₹-6.93 Cr₹6.40 Cr
Adjustments to PAT -----
Profit Balance B/F ₹85 Cr₹83 Cr₹83 Cr₹92 Cr₹87 Cr
Appropriations ₹89 Cr₹86 Cr₹81 Cr₹85 Cr₹93 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹1.09 Cr₹0.55 Cr₹-1.38 Cr₹1.75 Cr₹1.61 Cr
Equity Dividend % ₹30.00₹30.00₹15.00₹10.00₹40.00
Earnings Per Share ₹9.92₹8.61₹-4.84₹-19.04₹19.14
Adjusted EPS ₹9.92₹8.61₹-4.84₹-19.04₹19.14

Compare Income Statement of peers of KALYANI FORGE

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
KALYANI FORGE ₹152.3 Cr -3.9% -6.4% 64.4% Stock Analytics
BHARAT FORGE ₹65,049.7 Cr 12% 18.7% 81.4% Stock Analytics
CIE AUTOMOTIVE INDIA ₹18,180.9 Cr -0.9% -0.8% 13.7% Stock Analytics
RAMKRISHNA FORGINGS ₹12,537.9 Cr -1.2% -0.9% 97.5% Stock Analytics
MM FORGINGS ₹2,755.1 Cr 0.4% 29.5% 23.2% Stock Analytics
LGB FORGE ₹237.0 Cr -0.3% -2.1% 13.9% Stock Analytics


KALYANI FORGE Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
KALYANI FORGE

-3.9%

-6.4%

64.4%

SENSEX

-1.6%

-2.1%

19%


You may also like the below Video Courses