KAYNES TECHNOLOGY INDIA
|
KAYNES TECHNOLOGY INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹706 Cr | ₹421 Cr | ₹368 Cr | ₹364 Cr | ₹384,892,100 Cr |
Sales | ₹683 Cr | ₹398 Cr | ₹337 Cr | ₹337 Cr | ₹364,591,936 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹23 Cr | ₹22 Cr | ₹31 Cr | ₹27 Cr | ₹20,300,164 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | ₹5,464,452 Cr |
Net Sales | ₹706 Cr | ₹421 Cr | ₹368 Cr | ₹364 Cr | ₹379,427,648 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3.68 Cr | ₹3.82 Cr | ₹-19 Cr | ₹-4.66 Cr | ₹-340,935 Cr |
Raw Material Consumed | ₹493 Cr | ₹282 Cr | ₹260 Cr | ₹246 Cr | ₹257,059,080 Cr |
Opening Raw Materials | ₹121 Cr | ₹106 Cr | ₹95 Cr | ₹65 Cr | ₹62,816,856 Cr |
Purchases Raw Materials | ₹547 Cr | ₹301 Cr | ₹271 Cr | ₹275 Cr | ₹259,725,288 Cr |
Closing Raw Materials | ₹175 Cr | ₹124 Cr | ₹106 Cr | ₹94 Cr | ₹65,498,235 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | ₹15,171 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹3.76 Cr | ₹3.00 Cr | ₹2.81 Cr | ₹3.03 Cr | ₹2,873,199 Cr |
Electricity & Power | ₹3.76 Cr | ₹3.00 Cr | ₹2.81 Cr | ₹3.03 Cr | ₹2,873,199 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹60 Cr | ₹46 Cr | ₹42 Cr | ₹43 Cr | ₹41,658,666 Cr |
Salaries, Wages & Bonus | ₹58 Cr | ₹45 Cr | ₹42 Cr | ₹37 Cr | ₹34,165,819 Cr |
Contributions to EPF & Pension Funds | ₹2.58 Cr | ₹1.92 Cr | ₹1.47 Cr | ₹1.32 Cr | ₹1,592,528 Cr |
Workmen and Staff Welfare Expenses | ₹4.98 Cr | ₹-1.23 Cr | ₹4.18 Cr | ₹3.97 Cr | ₹3,273,353 Cr |
Other Employees Cost | ₹-5.56 Cr | ₹0.22 Cr | ₹-4.76 Cr | ₹0.75 Cr | ₹2,626,966 Cr |
Other Manufacturing Expenses | ₹35 Cr | ₹12 Cr | ₹20 Cr | ₹19 Cr | ₹8,956,662 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹16 Cr | - | ₹7.90 Cr | ₹7.79 Cr | - |
Repairs and Maintenance | ₹3.77 Cr | ₹1.39 Cr | ₹2.62 Cr | ₹3.96 Cr | ₹8,827,945 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹15 Cr | ₹11 Cr | ₹9.58 Cr | ₹7.33 Cr | ₹128,717 Cr |
General and Administration Expenses | ₹11 Cr | ₹6.61 Cr | ₹11 Cr | ₹11 Cr | ₹10,329,693 Cr |
Rent , Rates & Taxes | ₹1.91 Cr | ₹0.53 Cr | ₹3.31 Cr | ₹4.32 Cr | ₹4,528,789 Cr |
Insurance | ₹0.89 Cr | ₹0.56 Cr | ₹0.41 Cr | ₹0.39 Cr | ₹257,740 Cr |
Printing and stationery | ₹0.37 Cr | ₹0.46 Cr | ₹0.44 Cr | ₹0.48 Cr | ₹408,829 Cr |
Professional and legal fees | ₹2.91 Cr | ₹1.93 Cr | ₹1.77 Cr | ₹1.72 Cr | ₹1,881,292 Cr |
Traveling and conveyance | ₹2.40 Cr | ₹1.49 Cr | ₹2.96 Cr | ₹3.10 Cr | ₹1,880,994 Cr |
Other Administration | ₹4.46 Cr | ₹3.13 Cr | ₹4.86 Cr | ₹4.45 Cr | ₹3,253,043 Cr |
Selling and Distribution Expenses | ₹11 Cr | ₹8.41 Cr | ₹4.51 Cr | ₹3.49 Cr | ₹16,026,716 Cr |
Advertisement & Sales Promotion | ₹0.74 Cr | ₹0.84 Cr | ₹1.33 Cr | ₹1.84 Cr | ₹1,348,703 Cr |
Sales Commissions & Incentives | - | - | ₹0.47 Cr | ₹0.05 Cr | ₹715,082 Cr |
Freight and Forwarding | ₹9.85 Cr | ₹7.57 Cr | ₹2.25 Cr | ₹1.56 Cr | ₹13,517,784 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.49 Cr | - | ₹0.47 Cr | ₹0.04 Cr | ₹445,147 Cr |
Miscellaneous Expenses | ₹1.24 Cr | ₹17 Cr | ₹3.72 Cr | ₹5.44 Cr | ₹4,195,003 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | ₹0.85 Cr | ₹0.05 Cr | - |
Losson foreign exchange fluctuations | - | - | ₹0.79 Cr | ₹1.24 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.24 Cr | ₹17 Cr | ₹2.07 Cr | ₹4.15 Cr | ₹4,195,003 Cr |
Less: Expenses Capitalised | - | - | ₹0.21 Cr | - | - |
Total Expenditure | ₹611 Cr | ₹379 Cr | ₹326 Cr | ₹327 Cr | ₹340,758,084 Cr |
Operating Profit (Excl OI) | ₹95 Cr | ₹42 Cr | ₹42 Cr | ₹37 Cr | ₹38,669,564 Cr |
Other Income | ₹4.11 Cr | ₹4.04 Cr | ₹1.93 Cr | ₹2.37 Cr | ₹4,351,391 Cr |
Interest Received | ₹1.22 Cr | ₹0.97 Cr | ₹1.19 Cr | ₹1.01 Cr | ₹4,351,391 Cr |
Dividend Received | - | ₹0.09 Cr | - | - | - |
Profit on sale of Fixed Assets | ₹0.01 Cr | - | ₹0.01 Cr | - | - |
Profits on sale of Investments | - | - | ₹0.10 Cr | - | - |
Provision Written Back | ₹0.01 Cr | ₹0.29 Cr | ₹0.05 Cr | ₹0.01 Cr | - |
Foreign Exchange Gains | ₹2.82 Cr | ₹1.36 Cr | - | - | - |
Others | ₹0.06 Cr | ₹1.33 Cr | ₹0.58 Cr | ₹1.35 Cr | - |
Operating Profit | ₹99 Cr | ₹46 Cr | ₹44 Cr | ₹39 Cr | ₹43,020,956 Cr |
Interest | ₹27 Cr | ₹25 Cr | ₹25 Cr | ₹20 Cr | ₹14,909,879 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹23 Cr | - | ₹20 Cr | ₹18 Cr | ₹14,091,096 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.37 Cr | ₹1.19 Cr | ₹1.68 Cr | ₹2.46 Cr | ₹818,783 Cr |
Other Interest | ₹1.39 Cr | ₹24 Cr | ₹2.69 Cr | ₹0.20 Cr | - |
PBDT | ₹72 Cr | ₹21 Cr | ₹20 Cr | ₹19 Cr | ₹28,111,076 Cr |
Depreciation | ₹13 Cr | ₹10 Cr | ₹8.38 Cr | ₹5.13 Cr | ₹4,656,516 Cr |
Profit Before Taxation & Exceptional Items | ₹59 Cr | ₹11 Cr | ₹11 Cr | ₹14 Cr | ₹23,454,560 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹59 Cr | ₹11 Cr | ₹11 Cr | ₹14 Cr | ₹23,454,560 Cr |
Provision for Tax | ₹17 Cr | ₹1.14 Cr | ₹1.93 Cr | ₹3.84 Cr | ₹7,623,190 Cr |
Current Income Tax | ₹15 Cr | ₹4.49 Cr | ₹1.96 Cr | ₹3.03 Cr | ₹7,002,589 Cr |
Deferred Tax | ₹2.05 Cr | ₹-2.48 Cr | ₹0.02 Cr | ₹0.88 Cr | ₹620,601 Cr |
Other taxes | - | ₹-0.87 Cr | ₹-0.05 Cr | ₹-0.07 Cr | - |
Profit After Tax | ₹42 Cr | ₹9.73 Cr | ₹9.36 Cr | ₹9.73 Cr | ₹15,831,370 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | ₹0.12 Cr | ₹-0.03 Cr | - |
Share of Associate | ₹-0.23 Cr | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹41 Cr | ₹9.73 Cr | ₹9.48 Cr | ₹9.70 Cr | ₹15,831,370 Cr |
Adjustments to PAT | - | - | - | - | ₹-193,854 Cr |
Profit Balance B/F | ₹90 Cr | ₹80 Cr | ₹71 Cr | ₹67 Cr | ₹55,247,226 Cr |
Appropriations | ₹131 Cr | ₹90 Cr | ₹80 Cr | ₹77 Cr | ₹70,884,742 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.09 Cr | ₹0.37 Cr | ₹0.12 Cr | ₹5.86 Cr | ₹3,750,000 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹8.98 | ₹14.31 | ₹13.93 | ₹14.26 | ₹23.28 |
Adjusted EPS | ₹8.98 | ₹11.93 | ₹11.61 | ₹11.89 | ₹19.40 |
Compare Income Statement of peers of KAYNES TECHNOLOGY INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KAYNES TECHNOLOGY INDIA | ₹17,241.8 Cr | 5.2% | -2.5% | 175.7% | Stock Analytics | |
SYRMA SGS TECHNOLOGY | ₹8,532.1 Cr | 0% | -1.5% | 61% | Stock Analytics | |
DCX SYSTEMS | ₹3,606.1 Cr | 3.8% | 14.1% | 93.9% | Stock Analytics | |
AVALON TECHNOLOGIES | ₹3,397.7 Cr | -0.1% | 5.3% | 33.7% | Stock Analytics | |
APOLLO MICRO SYSTEMS | ₹3,099.7 Cr | -0% | 6.9% | 248.8% | Stock Analytics | |
IKIO LIGHTING | ₹2,326.2 Cr | 1.4% | 1.7% | NA | Stock Analytics |
KAYNES TECHNOLOGY INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KAYNES TECHNOLOGY INDIA | 5.2% |
-2.5% |
175.7% |
SENSEX | 1.4% |
2.5% |
24.3% |
You may also like the below Video Courses