KELLTON TECH SOLUTIONS
|
KELLTON TECH SOLUTIONS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹1,098 Cr | ₹983 Cr | ₹917 Cr | ₹843 Cr | ₹776 Cr |
| Software Services & Operating Revenues | ₹1,098 Cr | ₹983 Cr | ₹917 Cr | ₹843 Cr | ₹776 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Sale of Equipments & licenses | - | - | - | - | - |
| Processing Charges / ServiceIncome | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹1,098 Cr | ₹983 Cr | ₹917 Cr | ₹843 Cr | ₹776 Cr |
| EXPENDITURE : | |||||
| Stock Adjustments | ₹-5.94 Cr | - | - | - | ₹0.05 Cr |
| Raw Material Consumed | ₹6.03 Cr | - | ₹0.33 Cr | ₹2.46 Cr | ₹15 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹6.03 Cr | - | ₹0.33 Cr | ₹2.46 Cr | ₹15 Cr |
| Others raw material cost | ₹12 Cr | - | ₹0.65 Cr | ₹4.92 Cr | ₹29 Cr |
| Power & Fuel Cost | - | - | - | - | - |
| Electricity & Power | - | - | - | - | - |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹517 Cr | ₹487 Cr | ₹464 Cr | ₹430 Cr | ₹386 Cr |
| Salaries, Wages & Bonus | ₹498 Cr | ₹466 Cr | ₹443 Cr | ₹415 Cr | ₹370 Cr |
| Contributions to EPF & Pension Funds | ₹2.80 Cr | ₹2.87 Cr | ₹2.73 Cr | ₹2.16 Cr | ₹1.89 Cr |
| Wheeling & Transmission Charges recoverable | ₹13 Cr | ₹15 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr |
| Other Employees Cost | ₹2.39 Cr | ₹2.24 Cr | ₹1.96 Cr | ₹0.44 Cr | ₹1.15 Cr |
| Cost of Software developments | ₹6.17 Cr | ₹3.49 Cr | - | - | - |
| Software Purchase | - | - | - | - | - |
| Technical sub-contractors | - | - | - | - | - |
| Training Expenses | - | - | - | - | - |
| Software License cost | ₹6.17 Cr | ₹3.49 Cr | - | - | - |
| Other software development expenses | - | - | - | - | - |
| Operating Expenses | ₹409 Cr | ₹340 Cr | ₹317 Cr | ₹261 Cr | ₹234 Cr |
| Repairs and Maintenance | - | - | - | - | - |
| Travel Expenses | - | - | - | - | - |
| Overseas Group Health Insurance | - | - | - | - | - |
| Visa & Other Charges | - | - | - | - | - |
| Post contract support services | ₹383 Cr | ₹321 Cr | ₹297 Cr | ₹245 Cr | ₹220 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Operating Expenses | ₹26 Cr | ₹19 Cr | ₹20 Cr | ₹16 Cr | ₹14 Cr |
| General and Administration Expenses | ₹26 Cr | ₹28 Cr | ₹27 Cr | ₹18 Cr | ₹19 Cr |
| Rates & Taxes | ₹0.03 Cr | ₹0.10 Cr | ₹0.01 Cr | ₹0.21 Cr | ₹0.64 Cr |
| Insurance | - | - | - | - | - |
| Printing and stationery | ₹0.10 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.06 Cr | ₹0.46 Cr |
| Professional and legal fees | - | - | ₹2.46 Cr | ₹1.21 Cr | ₹1.44 Cr |
| Other Administration | ₹24 Cr | ₹26 Cr | ₹23 Cr | ₹14 Cr | ₹13 Cr |
| Selling and Marketing Expenses | ₹2.35 Cr | ₹4.11 Cr | ₹2.99 Cr | ₹1.80 Cr | ₹1.74 Cr |
| Advertisement & Sales Promotion | ₹2.35 Cr | ₹4.11 Cr | ₹2.99 Cr | ₹1.80 Cr | ₹1.74 Cr |
| Commission, Brokerage & Discounts | - | - | - | - | - |
| Freight outwards | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹9.79 Cr | ₹16 Cr | ₹13 Cr | ₹24 Cr | ₹13 Cr |
| Bad debts /advances written off | ₹1.65 Cr | ₹1.81 Cr | ₹0.76 Cr | ₹6.87 Cr | ₹4.59 Cr |
| Provision for doubtful debts | ₹0.01 Cr | ₹0.29 Cr | - | ₹-0.18 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.44 Cr | ₹0.44 Cr | ₹1.46 Cr | ₹0.65 Cr | ₹2.25 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹7.69 Cr | ₹13 Cr | ₹11 Cr | ₹17 Cr | ₹6.18 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹970 Cr | ₹878 Cr | ₹824 Cr | ₹738 Cr | ₹668 Cr |
| Operating Profit (Excl OI) | ₹128 Cr | ₹104 Cr | ₹93 Cr | ₹105 Cr | ₹108 Cr |
| Other Income | ₹2.07 Cr | ₹1.83 Cr | ₹2.23 Cr | ₹1.20 Cr | ₹4.68 Cr |
| Interest Received | ₹0.65 Cr | ₹0.60 Cr | ₹0.17 Cr | ₹0.32 Cr | ₹0.72 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.92 Cr | ₹0.51 Cr | ₹2.06 Cr | ₹0.71 Cr | ₹1.76 Cr |
| Others | ₹0.51 Cr | ₹0.72 Cr | - | ₹0.17 Cr | ₹2.20 Cr |
| Operating Profit | ₹130 Cr | ₹106 Cr | ₹96 Cr | ₹106 Cr | ₹112 Cr |
| Interest | ₹20 Cr | ₹18 Cr | ₹11 Cr | ₹12 Cr | ₹13 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Intereston Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.16 Cr | ₹2.61 Cr | ₹2.07 Cr | ₹3.05 Cr | ₹4.31 Cr |
| Other Interest | ₹17 Cr | ₹16 Cr | ₹9.37 Cr | ₹8.50 Cr | ₹8.54 Cr |
| PBDT | ₹109 Cr | ₹88 Cr | ₹84 Cr | ₹94 Cr | ₹100 Cr |
| Depreciation | ₹17 Cr | ₹16 Cr | ₹14 Cr | ₹11 Cr | ₹13 Cr |
| Profit Before Taxation & Exceptional Items | ₹93 Cr | ₹72 Cr | ₹70 Cr | ₹83 Cr | ₹87 Cr |
| Exceptional Income / Expenses | ₹-0.01 Cr | ₹0.00 Cr | ₹-184 Cr | ₹0.01 Cr | ₹0.02 Cr |
| Profit Before Tax | ₹92 Cr | ₹72 Cr | ₹-114 Cr | ₹83 Cr | ₹87 Cr |
| Provision for Tax | ₹13 Cr | ₹7.90 Cr | ₹13 Cr | ₹13 Cr | ₹16 Cr |
| Current Income Tax | ₹13 Cr | ₹8.59 Cr | ₹13 Cr | ₹13 Cr | ₹16 Cr |
| Deferred Tax | ₹0.03 Cr | ₹-0.65 Cr | ₹-0.25 Cr | ₹0.05 Cr | ₹0.29 Cr |
| Other taxes | ₹-0.18 Cr | ₹-0.04 Cr | ₹-0.08 Cr | ₹-0.32 Cr | ₹-0.34 Cr |
| Profit After Tax | ₹80 Cr | ₹64 Cr | ₹-127 Cr | ₹70 Cr | ₹71 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹80 Cr | ₹64 Cr | ₹-127 Cr | ₹70 Cr | ₹71 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹354 Cr | ₹291 Cr | ₹394 Cr | ₹336 Cr | ₹328 Cr |
| Appropriations | ₹434 Cr | ₹355 Cr | ₹267 Cr | ₹406 Cr | ₹399 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹434 Cr | ₹355 Cr | ₹267 Cr | ₹406 Cr | ₹399 Cr |
| Equity Dividend % | - | - | - | - | ₹5.00 |
| Earnings Per Share | ₹8.18 | ₹6.57 | ₹-13.14 | ₹7.30 | ₹7.38 |
| Adjusted EPS | ₹1.64 | ₹1.31 | ₹-2.63 | ₹1.46 | ₹1.48 |
Compare Income Statement of peers of KELLTON TECH SOLUTIONS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KELLTON TECH SOLUTIONS | ₹1,055.1 Cr | -13.2% | -20.1% | -27% | Stock Analytics | |
| TATA CONSULTANCY SERVICES | ₹1,106,000.0 Cr | 1.7% | 3.3% | -24.2% | Stock Analytics | |
| INFOSYS | ₹623,410.0 Cr | 1.9% | 1.1% | -19.7% | Stock Analytics | |
| HCL TECHNOLOGIES | ₹412,898.0 Cr | 2.3% | 6.9% | -16.9% | Stock Analytics | |
| WIPRO | ₹254,129.0 Cr | 0.4% | 0.2% | -10.9% | Stock Analytics | |
| TECH MAHINDRA | ₹141,780.0 Cr | -0.1% | 0.2% | -15.7% | Stock Analytics | |
KELLTON TECH SOLUTIONS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KELLTON TECH SOLUTIONS | -13.2% |
-20.1% |
-27% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses