KALYANI STEELS
|
KALYANI STEELS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,982 Cr | ₹1,960 Cr | ₹1,706 Cr | ₹1,188 Cr | ₹1,199 Cr |
| Sales | ₹1,957 Cr | ₹1,930 Cr | ₹1,676 Cr | ₹1,166 Cr | ₹1,175 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.25 Cr | ₹0.31 Cr | ₹0.07 Cr | - | ₹0.04 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹25 Cr | ₹30 Cr | ₹30 Cr | ₹22 Cr | ₹23 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,982 Cr | ₹1,959 Cr | ₹1,706 Cr | ₹1,188 Cr | ₹1,199 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹8.88 Cr | ₹2.36 Cr | ₹-30 Cr | ₹25 Cr | ₹-12 Cr |
| Raw Material Consumed | ₹1,137 Cr | ₹1,119 Cr | ₹997 Cr | ₹587 Cr | ₹637 Cr |
| Opening Raw Materials | ₹106 Cr | ₹224 Cr | ₹60 Cr | ₹41 Cr | ₹82 Cr |
| Purchases Raw Materials | ₹1,053 Cr | ₹987 Cr | ₹1,032 Cr | ₹564 Cr | ₹545 Cr |
| Closing Raw Materials | ₹124 Cr | ₹106 Cr | ₹122 Cr | ₹60 Cr | ₹41 Cr |
| Other Direct Purchases / Brought in cost | ₹104 Cr | ₹14 Cr | ₹28 Cr | ₹41 Cr | ₹51 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹39 Cr | ₹63 Cr | ₹89 Cr | ₹68 Cr | ₹75 Cr |
| Electricity & Power | ₹39 Cr | ₹63 Cr | ₹89 Cr | ₹68 Cr | ₹75 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹83 Cr | ₹78 Cr | ₹60 Cr | ₹57 Cr | ₹58 Cr |
| Salaries, Wages & Bonus | ₹73 Cr | ₹69 Cr | ₹52 Cr | ₹51 Cr | ₹48 Cr |
| Contributions to EPF & Pension Funds | ₹5.06 Cr | ₹4.73 Cr | ₹3.67 Cr | ₹3.66 Cr | ₹6.21 Cr |
| Workmen and Staff Welfare Expenses | ₹3.58 Cr | ₹3.19 Cr | ₹2.48 Cr | ₹2.01 Cr | ₹2.42 Cr |
| Other Employees Cost | ₹1.44 Cr | ₹1.26 Cr | ₹1.15 Cr | ₹1.18 Cr | ₹1.10 Cr |
| Other Manufacturing Expenses | ₹239 Cr | ₹240 Cr | ₹178 Cr | ₹135 Cr | ₹157 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹63 Cr | ₹61 Cr | ₹47 Cr | ₹48 Cr | ₹49 Cr |
| Repairs and Maintenance | ₹16 Cr | ₹16 Cr | ₹9.33 Cr | ₹5.16 Cr | ₹7.69 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹159 Cr | ₹163 Cr | ₹122 Cr | ₹83 Cr | ₹100 Cr |
| General and Administration Expenses | ₹17 Cr | ₹15 Cr | ₹12 Cr | ₹8.38 Cr | ₹9.18 Cr |
| Rent , Rates & Taxes | ₹0.40 Cr | ₹0.31 Cr | ₹0.46 Cr | ₹0.10 Cr | ₹0.18 Cr |
| Insurance | ₹3.10 Cr | ₹2.77 Cr | ₹1.82 Cr | ₹1.69 Cr | ₹1.43 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹3.77 Cr | ₹3.20 Cr | ₹2.78 Cr | ₹1.22 Cr | ₹2.88 Cr |
| Traveling and conveyance | ₹3.23 Cr | ₹2.72 Cr | ₹1.32 Cr | ₹0.98 Cr | ₹2.26 Cr |
| Other Administration | ₹6.10 Cr | ₹6.19 Cr | ₹5.29 Cr | ₹4.39 Cr | ₹2.43 Cr |
| Selling and Distribution Expenses | ₹54 Cr | ₹56 Cr | ₹50 Cr | ₹38 Cr | ₹33 Cr |
| Advertisement & Sales Promotion | ₹6.41 Cr | ₹6.64 Cr | ₹4.49 Cr | ₹2.74 Cr | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹47 Cr | ₹50 Cr | ₹44 Cr | ₹34 Cr | ₹33 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.55 Cr | ₹0.31 Cr | ₹0.97 Cr | ₹0.66 Cr | ₹0.19 Cr |
| Miscellaneous Expenses | ₹30 Cr | ₹14 Cr | ₹12 Cr | ₹6.56 Cr | ₹48 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | ₹0.12 Cr | ₹0.01 Cr | ₹0.25 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.50 Cr | - | ₹0.03 Cr | - | ₹15 Cr |
| Losson sale of non-trade current investments | - | - | - | - | ₹1.23 Cr |
| Other Miscellaneous Expenses | ₹30 Cr | ₹13 Cr | ₹12 Cr | ₹6.30 Cr | ₹32 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,609 Cr | ₹1,588 Cr | ₹1,368 Cr | ₹925 Cr | ₹1,005 Cr |
| Operating Profit (Excl OI) | ₹373 Cr | ₹371 Cr | ₹338 Cr | ₹263 Cr | ₹194 Cr |
| Other Income | ₹55 Cr | ₹47 Cr | ₹52 Cr | ₹43 Cr | ₹23 Cr |
| Interest Received | ₹53 Cr | ₹45 Cr | ₹46 Cr | ₹31 Cr | ₹17 Cr |
| Dividend Received | - | - | - | ₹0.01 Cr | ₹3.78 Cr |
| Profit on sale of Fixed Assets | - | - | - | ₹0.01 Cr | ₹0.00 Cr |
| Profits on sale of Investments | ₹1.80 Cr | ₹0.43 Cr | ₹0.14 Cr | ₹2.96 Cr | ₹2.49 Cr |
| Provision Written Back | - | - | ₹5.18 Cr | - | - |
| Foreign Exchange Gains | - | ₹0.84 Cr | - | ₹6.47 Cr | - |
| Others | ₹0.36 Cr | ₹0.64 Cr | ₹0.36 Cr | ₹2.51 Cr | ₹0.29 Cr |
| Operating Profit | ₹428 Cr | ₹418 Cr | ₹390 Cr | ₹306 Cr | ₹217 Cr |
| Interest | ₹19 Cr | ₹26 Cr | ₹13 Cr | ₹7.09 Cr | ₹9.61 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.84 Cr | ₹0.45 Cr | ₹2.22 Cr | ₹3.30 Cr | ₹7.64 Cr |
| Other Interest | ₹18 Cr | ₹25 Cr | ₹11 Cr | ₹3.79 Cr | ₹1.97 Cr |
| PBDT | ₹410 Cr | ₹392 Cr | ₹377 Cr | ₹299 Cr | ₹208 Cr |
| Depreciation | ₹63 Cr | ₹61 Cr | ₹46 Cr | ₹44 Cr | ₹43 Cr |
| Profit Before Taxation & Exceptional Items | ₹346 Cr | ₹331 Cr | ₹331 Cr | ₹255 Cr | ₹165 Cr |
| Exceptional Income / Expenses | - | ₹1.83 Cr | - | - | - |
| Profit Before Tax | ₹346 Cr | ₹333 Cr | ₹331 Cr | ₹255 Cr | ₹165 Cr |
| Provision for Tax | ₹90 Cr | ₹84 Cr | ₹83 Cr | ₹65 Cr | ₹31 Cr |
| Current Income Tax | ₹86 Cr | ₹81 Cr | ₹89 Cr | ₹68 Cr | ₹48 Cr |
| Deferred Tax | ₹3.58 Cr | ₹4.47 Cr | ₹-5.68 Cr | ₹-3.72 Cr | ₹-17 Cr |
| Other taxes | ₹0.61 Cr | ₹-1.00 Cr | - | - | ₹-0.46 Cr |
| Profit After Tax | ₹256 Cr | ₹249 Cr | ₹248 Cr | ₹190 Cr | ₹134 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.01 Cr | ₹0.00 Cr | ₹-3.57 Cr | ₹0.30 Cr | ₹2.53 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹256 Cr | ₹249 Cr | ₹244 Cr | ₹190 Cr | ₹137 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,620 Cr | ₹1,416 Cr | ₹1,083 Cr | ₹892 Cr | ₹809 Cr |
| Appropriations | ₹1,876 Cr | ₹1,665 Cr | ₹1,327 Cr | ₹1,082 Cr | ₹945 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹4.49 Cr |
| Other Appropriation | ₹45 Cr | ₹45 Cr | ₹33 Cr | ₹-0.62 Cr | ₹27 Cr |
| Equity Dividend % | ₹200.00 | ₹200.00 | ₹200.00 | ₹150.00 | ₹100.00 |
| Earnings Per Share | ₹58.70 | ₹56.99 | ₹55.93 | ₹43.59 | ₹31.29 |
| Adjusted EPS | ₹58.70 | ₹56.99 | ₹55.93 | ₹43.59 | ₹31.29 |
Compare Income Statement of peers of KALYANI STEELS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KALYANI STEELS | ₹3,510.2 Cr | 0.5% | -2.1% | -0.8% | Stock Analytics | |
| JSW STEEL | ₹285,421.0 Cr | -1% | 1.7% | 18.7% | Stock Analytics | |
| TATA STEEL | ₹217,399.0 Cr | -4% | 2.2% | 19.7% | Stock Analytics | |
| JINDAL STAINLESS | ₹60,842.2 Cr | 2.1% | -4.9% | 4% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹58,653.5 Cr | -1.7% | 10.2% | 22.1% | Stock Analytics | |
| APL APOLLO TUBES | ₹48,988.9 Cr | -2% | 2.4% | 16.3% | Stock Analytics | |
KALYANI STEELS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KALYANI STEELS | 0.5% |
-2.1% |
-0.8% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses