KALYANI STEELS
|
KALYANI STEELS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,706 Cr | ₹1,188 Cr | ₹1,199 Cr | ₹1,407 Cr | ₹1,388 Cr |
Sales | ₹1,676 Cr | ₹1,166 Cr | ₹1,175 Cr | ₹1,384 Cr | ₹1,367 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.07 Cr | - | ₹0.04 Cr | ₹0.17 Cr | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹30 Cr | ₹22 Cr | ₹23 Cr | ₹23 Cr | ₹20 Cr |
Less: Excise Duty | - | - | - | - | ₹43 Cr |
Net Sales | ₹1,706 Cr | ₹1,188 Cr | ₹1,199 Cr | ₹1,407 Cr | ₹1,345 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-30 Cr | ₹25 Cr | ₹-12 Cr | ₹-20 Cr | ₹20 Cr |
Raw Material Consumed | ₹997 Cr | ₹587 Cr | ₹637 Cr | ₹810 Cr | ₹745 Cr |
Opening Raw Materials | ₹60 Cr | ₹41 Cr | ₹82 Cr | ₹66 Cr | ₹53 Cr |
Purchases Raw Materials | ₹1,032 Cr | ₹564 Cr | ₹545 Cr | ₹817 Cr | ₹693 Cr |
Closing Raw Materials | ₹122 Cr | ₹60 Cr | ₹41 Cr | ₹82 Cr | ₹66 Cr |
Other Direct Purchases / Brought in cost | ₹28 Cr | ₹41 Cr | ₹51 Cr | ₹8.62 Cr | ₹65 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹89 Cr | ₹68 Cr | ₹75 Cr | ₹80 Cr | ₹75 Cr |
Electricity & Power | ₹89 Cr | ₹68 Cr | ₹75 Cr | ₹80 Cr | ₹75 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹60 Cr | ₹57 Cr | ₹58 Cr | ₹56 Cr | ₹51 Cr |
Salaries, Wages & Bonus | ₹52 Cr | ₹51 Cr | ₹48 Cr | ₹49 Cr | ₹45 Cr |
Contributions to EPF & Pension Funds | ₹3.67 Cr | ₹3.66 Cr | ₹6.21 Cr | ₹3.43 Cr | ₹2.89 Cr |
Workmen and Staff Welfare Expenses | ₹2.48 Cr | ₹2.01 Cr | ₹2.42 Cr | ₹2.52 Cr | ₹2.23 Cr |
Other Employees Cost | ₹1.15 Cr | ₹1.18 Cr | ₹1.10 Cr | ₹1.13 Cr | ₹1.07 Cr |
Other Manufacturing Expenses | ₹173 Cr | ₹130 Cr | ₹151 Cr | ₹201 Cr | ₹165 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹47 Cr | ₹48 Cr | ₹49 Cr | ₹68 Cr | ₹54 Cr |
Repairs and Maintenance | ₹9.33 Cr | ₹5.16 Cr | ₹7.69 Cr | ₹8.42 Cr | ₹7.43 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹116 Cr | ₹77 Cr | ₹95 Cr | ₹125 Cr | ₹104 Cr |
General and Administration Expenses | ₹17 Cr | ₹14 Cr | ₹15 Cr | ₹11 Cr | ₹17 Cr |
Rent , Rates & Taxes | ₹0.46 Cr | ₹0.10 Cr | ₹0.18 Cr | ₹0.21 Cr | ₹0.20 Cr |
Insurance | ₹1.82 Cr | ₹1.69 Cr | ₹1.43 Cr | ₹1.16 Cr | ₹1.45 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹2.78 Cr | ₹1.22 Cr | ₹2.88 Cr | ₹2.88 Cr | ₹3.66 Cr |
Traveling and conveyance | ₹1.32 Cr | ₹0.98 Cr | ₹2.26 Cr | - | - |
Other Administration | ₹11 Cr | ₹10 Cr | ₹8.30 Cr | ₹6.69 Cr | ₹11 Cr |
Selling and Distribution Expenses | ₹50 Cr | ₹38 Cr | ₹33 Cr | ₹39 Cr | ₹45 Cr |
Advertisement & Sales Promotion | ₹4.49 Cr | ₹2.74 Cr | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹44 Cr | ₹34 Cr | ₹33 Cr | ₹38 Cr | ₹44 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.97 Cr | ₹0.66 Cr | ₹0.19 Cr | ₹0.56 Cr | ₹0.83 Cr |
Miscellaneous Expenses | ₹12 Cr | ₹6.56 Cr | ₹48 Cr | ₹18 Cr | ₹23 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.01 Cr | ₹0.25 Cr | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.03 Cr | - | ₹15 Cr | - | - |
Losson sale of non-trade current investments | - | - | ₹1.23 Cr | - | - |
Other Miscellaneous Expenses | ₹12 Cr | ₹6.30 Cr | ₹32 Cr | ₹18 Cr | ₹23 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,368 Cr | ₹925 Cr | ₹1,005 Cr | ₹1,195 Cr | ₹1,141 Cr |
Operating Profit (Excl OI) | ₹338 Cr | ₹263 Cr | ₹194 Cr | ₹212 Cr | ₹204 Cr |
Other Income | ₹52 Cr | ₹43 Cr | ₹23 Cr | ₹14 Cr | ₹17 Cr |
Interest Received | ₹46 Cr | ₹31 Cr | ₹17 Cr | ₹0.96 Cr | ₹1.47 Cr |
Dividend Received | - | ₹0.01 Cr | ₹3.78 Cr | ₹7.60 Cr | ₹7.12 Cr |
Profit on sale of Fixed Assets | - | ₹0.01 Cr | ₹0.00 Cr | ₹0.04 Cr | ₹0.01 Cr |
Profits on sale of Investments | ₹0.14 Cr | ₹2.96 Cr | ₹2.49 Cr | ₹0.14 Cr | ₹0.12 Cr |
Provision Written Back | ₹5.18 Cr | - | - | - | - |
Foreign Exchange Gains | - | ₹6.47 Cr | - | ₹4.02 Cr | ₹2.79 Cr |
Others | ₹0.36 Cr | ₹2.51 Cr | ₹0.29 Cr | ₹0.81 Cr | ₹5.95 Cr |
Operating Profit | ₹390 Cr | ₹306 Cr | ₹217 Cr | ₹226 Cr | ₹221 Cr |
Interest | ₹13 Cr | ₹7.09 Cr | ₹9.61 Cr | ₹7.30 Cr | ₹9.25 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.22 Cr | ₹3.30 Cr | ₹7.64 Cr | ₹4.61 Cr | ₹3.41 Cr |
Other Interest | ₹11 Cr | ₹3.79 Cr | ₹1.97 Cr | ₹2.70 Cr | ₹5.84 Cr |
PBDT | ₹377 Cr | ₹299 Cr | ₹208 Cr | ₹218 Cr | ₹212 Cr |
Depreciation | ₹46 Cr | ₹44 Cr | ₹43 Cr | ₹38 Cr | ₹37 Cr |
Profit Before Taxation & Exceptional Items | ₹331 Cr | ₹255 Cr | ₹165 Cr | ₹180 Cr | ₹175 Cr |
Exceptional Income / Expenses | - | - | - | ₹12 Cr | - |
Profit Before Tax | ₹331 Cr | ₹255 Cr | ₹165 Cr | ₹192 Cr | ₹175 Cr |
Provision for Tax | ₹83 Cr | ₹65 Cr | ₹31 Cr | ₹60 Cr | ₹60 Cr |
Current Income Tax | ₹89 Cr | ₹68 Cr | ₹48 Cr | ₹64 Cr | ₹61 Cr |
Deferred Tax | ₹-5.68 Cr | ₹-3.72 Cr | ₹-17 Cr | ₹-3.10 Cr | ₹-1.35 Cr |
Other taxes | - | - | ₹-0.46 Cr | - | ₹-0.04 Cr |
Profit After Tax | ₹248 Cr | ₹190 Cr | ₹134 Cr | ₹131 Cr | ₹115 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-3.57 Cr | ₹0.30 Cr | ₹2.53 Cr | ₹0.34 Cr | ₹0.35 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹244 Cr | ₹190 Cr | ₹137 Cr | ₹132 Cr | ₹116 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,083 Cr | ₹892 Cr | ₹809 Cr | ₹704 Cr | ₹614 Cr |
Appropriations | ₹1,327 Cr | ₹1,082 Cr | ₹945 Cr | ₹835 Cr | ₹730 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | ₹4.49 Cr | - | - |
Other Appropriation | ₹33 Cr | ₹-0.62 Cr | ₹27 Cr | ₹26 Cr | ₹26 Cr |
Equity Dividend % | ₹200.00 | ₹150.00 | ₹100.00 | ₹100.00 | ₹100.00 |
Earnings Per Share | ₹55.93 | ₹43.59 | ₹31.29 | ₹30.17 | ₹26.48 |
Adjusted EPS | ₹55.93 | ₹43.59 | ₹31.29 | ₹30.17 | ₹26.48 |
Compare Income Statement of peers of KALYANI STEELS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KALYANI STEELS | ₹3,465.6 Cr | -1.6% | 13.4% | -8.2% | Stock Analytics | |
JSW STEEL | ₹243,029.0 Cr | -3.7% | -3.4% | 11.6% | Stock Analytics | |
TATA STEEL | ₹200,984.0 Cr | -0.9% | 15.2% | -7.1% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹53,345.7 Cr | 1.1% | 13.8% | -22% | Stock Analytics | |
JINDAL STAINLESS | ₹53,013.7 Cr | -2.2% | 10.5% | -7.3% | Stock Analytics | |
APL APOLLO TUBES | ₹50,356.8 Cr | -1.2% | 12.1% | 9.8% | Stock Analytics |
KALYANI STEELS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KALYANI STEELS | -1.6% |
13.4% |
-8.2% |
SENSEX | -0.3% |
1.5% |
8% |
You may also like the below Video Courses