KALYANI FORGE
|
KALYANI FORGE Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹237 Cr | ₹237 Cr | ₹266 Cr | ₹247 Cr | ₹181 Cr |
| Sales | ₹236 Cr | ₹236 Cr | ₹265 Cr | ₹246 Cr | ₹180 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.81 Cr | ₹0.78 Cr | ₹1.03 Cr | ₹0.64 Cr | ₹0.70 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹237 Cr | ₹237 Cr | ₹266 Cr | ₹247 Cr | ₹181 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-5.49 Cr | ₹12 Cr | ₹-8.66 Cr | ₹1.45 Cr | ₹0.18 Cr |
| Raw Material Consumed | ₹118 Cr | ₹102 Cr | ₹161 Cr | ₹130 Cr | ₹92 Cr |
| Opening Raw Materials | ₹29 Cr | ₹14 Cr | ₹0.67 Cr | ₹14 Cr | ₹9.00 Cr |
| Purchases Raw Materials | ₹110 Cr | ₹117 Cr | ₹174 Cr | ₹135 Cr | ₹97 Cr |
| Closing Raw Materials | ₹21 Cr | ₹29 Cr | ₹14 Cr | ₹19 Cr | ₹14 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹28 Cr | ₹26 Cr | ₹25 Cr | ₹23 Cr | ₹19 Cr |
| Electricity & Power | ₹28 Cr | ₹26 Cr | ₹25 Cr | ₹23 Cr | ₹19 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹40 Cr | ₹38 Cr | ₹37 Cr | ₹35 Cr | ₹26 Cr |
| Salaries, Wages & Bonus | ₹35 Cr | ₹33 Cr | ₹32 Cr | ₹30 Cr | ₹23 Cr |
| Contributions to EPF & Pension Funds | ₹1.41 Cr | ₹1.35 Cr | ₹1.43 Cr | ₹1.41 Cr | ₹1.08 Cr |
| Workmen and Staff Welfare Expenses | ₹2.63 Cr | ₹2.76 Cr | ₹2.89 Cr | ₹2.64 Cr | ₹1.75 Cr |
| Other Employees Cost | ₹1.02 Cr | ₹0.94 Cr | ₹0.84 Cr | ₹0.79 Cr | ₹0.79 Cr |
| Other Manufacturing Expenses | ₹23 Cr | ₹26 Cr | ₹26 Cr | ₹25 Cr | ₹21 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹5.13 Cr | ₹4.68 Cr | ₹5.27 Cr | ₹6.38 Cr | ₹6.90 Cr |
| Repairs and Maintenance | ₹5.01 Cr | ₹3.95 Cr | ₹3.38 Cr | ₹2.96 Cr | ₹2.61 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹12 Cr | ₹18 Cr | ₹18 Cr | ₹16 Cr | ₹12 Cr |
| General and Administration Expenses | ₹5.04 Cr | ₹6.53 Cr | ₹3.83 Cr | ₹3.75 Cr | ₹2.48 Cr |
| Rent , Rates & Taxes | ₹0.44 Cr | ₹0.92 Cr | ₹0.26 Cr | ₹0.74 Cr | ₹0.03 Cr |
| Insurance | ₹0.52 Cr | ₹0.77 Cr | ₹0.88 Cr | ₹0.97 Cr | ₹0.89 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹1.14 Cr | ₹1.44 Cr | ₹1.03 Cr | ₹0.73 Cr | ₹0.67 Cr |
| Traveling and conveyance | ₹0.34 Cr | ₹0.59 Cr | ₹0.30 Cr | ₹0.04 Cr | ₹0.11 Cr |
| Other Administration | ₹2.60 Cr | ₹2.81 Cr | ₹1.36 Cr | ₹1.27 Cr | ₹0.79 Cr |
| Selling and Distribution Expenses | ₹3.26 Cr | ₹2.65 Cr | ₹4.68 Cr | ₹2.66 Cr | ₹2.01 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹3.06 Cr | ₹2.60 Cr | ₹3.04 Cr | ₹2.61 Cr | ₹2.00 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.20 Cr | ₹0.05 Cr | ₹1.65 Cr | ₹0.05 Cr | ₹0.01 Cr |
| Miscellaneous Expenses | ₹1.42 Cr | ₹9.06 Cr | ₹6.15 Cr | ₹6.46 Cr | ₹5.30 Cr |
| Bad debts /advances written off | - | ₹6.65 Cr | ₹3.52 Cr | ₹4.62 Cr | - |
| Provision for doubtful debts | - | ₹0.92 Cr | - | - | ₹2.77 Cr |
| Losson disposal of fixed assets(net) | ₹0.12 Cr | - | - | - | ₹0.44 Cr |
| Losson foreign exchange fluctuations | - | ₹0.65 Cr | - | ₹0.03 Cr | ₹0.28 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.30 Cr | ₹0.84 Cr | ₹2.64 Cr | ₹1.81 Cr | ₹1.81 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹213 Cr | ₹223 Cr | ₹255 Cr | ₹228 Cr | ₹169 Cr |
| Operating Profit (Excl OI) | ₹24 Cr | ₹14 Cr | ₹11 Cr | ₹19 Cr | ₹12 Cr |
| Other Income | ₹2.63 Cr | ₹3.88 Cr | ₹6.99 Cr | ₹1.32 Cr | ₹1.80 Cr |
| Interest Received | ₹0.14 Cr | ₹0.34 Cr | ₹0.15 Cr | ₹0.21 Cr | ₹0.24 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.07 Cr | ₹1.72 Cr | ₹0.40 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.84 Cr | ₹1.88 Cr | ₹3.03 Cr | ₹0.35 Cr | ₹0.33 Cr |
| Foreign Exchange Gains | ₹1.12 Cr | ₹1.41 Cr | ₹1.36 Cr | - | ₹0.28 Cr |
| Others | ₹0.53 Cr | ₹0.18 Cr | ₹0.73 Cr | ₹0.35 Cr | ₹0.95 Cr |
| Operating Profit | ₹27 Cr | ₹18 Cr | ₹18 Cr | ₹20 Cr | ₹14 Cr |
| Interest | ₹7.04 Cr | ₹5.90 Cr | ₹3.37 Cr | ₹3.63 Cr | ₹3.08 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.64 Cr | ₹1.46 Cr | ₹0.20 Cr | ₹0.02 Cr | ₹0.31 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.36 Cr | ₹0.42 Cr | ₹0.58 Cr | ₹0.68 Cr | ₹0.47 Cr |
| Other Interest | ₹5.05 Cr | ₹4.02 Cr | ₹2.60 Cr | ₹2.93 Cr | ₹2.30 Cr |
| PBDT | ₹19 Cr | ₹12 Cr | ₹14 Cr | ₹16 Cr | ₹11 Cr |
| Depreciation | ₹7.87 Cr | ₹6.22 Cr | ₹11 Cr | ₹12 Cr | ₹13 Cr |
| Profit Before Taxation & Exceptional Items | ₹12 Cr | ₹5.62 Cr | ₹3.10 Cr | ₹4.02 Cr | ₹-2.07 Cr |
| Exceptional Income / Expenses | - | - | ₹-1.82 Cr | - | - |
| Profit Before Tax | ₹12 Cr | ₹5.62 Cr | ₹1.27 Cr | ₹4.02 Cr | ₹-2.07 Cr |
| Provision for Tax | ₹3.29 Cr | ₹1.07 Cr | ₹1.46 Cr | ₹0.89 Cr | ₹-0.31 Cr |
| Current Income Tax | ₹2.34 Cr | ₹1.29 Cr | ₹2.01 Cr | ₹2.21 Cr | ₹-0.07 Cr |
| Deferred Tax | ₹1.52 Cr | ₹0.27 Cr | ₹-0.55 Cr | ₹-1.32 Cr | ₹-0.34 Cr |
| Other taxes | ₹-0.58 Cr | ₹-0.49 Cr | - | - | ₹0.09 Cr |
| Profit After Tax | ₹8.32 Cr | ₹4.55 Cr | ₹-0.18 Cr | ₹3.13 Cr | ₹-1.76 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹63 Cr | ₹60 Cr | ₹85 Cr | ₹83 Cr | ₹83 Cr |
| Appropriations | ₹72 Cr | ₹64 Cr | ₹85 Cr | ₹86 Cr | ₹81 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.09 Cr | ₹1.09 Cr | ₹25 Cr | ₹0.55 Cr | ₹-1.38 Cr |
| Equity Dividend % | ₹40.00 | ₹30.00 | ₹30.00 | ₹30.00 | ₹15.00 |
| Earnings Per Share | ₹22.86 | ₹12.51 | ₹-0.50 | ₹8.61 | ₹-4.84 |
| Adjusted EPS | ₹22.86 | ₹12.51 | ₹-0.50 | ₹8.61 | ₹-4.84 |
Compare Income Statement of peers of KALYANI FORGE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KALYANI FORGE | ₹256.3 Cr | -6.2% | 6.4% | 42.5% | Stock Analytics | |
| BHARAT FORGE | ₹62,973.8 Cr | 2.6% | 8.3% | -5.6% | Stock Analytics | |
| CIE AUTOMOTIVE INDIA | ₹16,701.4 Cr | 3.6% | 8.6% | -11.7% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹9,879.7 Cr | 0.4% | 4.8% | -39.8% | Stock Analytics | |
| HAPPY FORGINGS | ₹9,636.5 Cr | 2.2% | 6.8% | -4.9% | Stock Analytics | |
| MM FORGINGS | ₹1,483.2 Cr | -1.1% | 0.1% | -37.3% | Stock Analytics | |
KALYANI FORGE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KALYANI FORGE | -6.2% |
6.4% |
42.5% |
| SENSEX | -0.2% |
5% |
5.4% |
You may also like the below Video Courses