KIRLOSKAR BROTHERS
|
KIRLOSKAR BROTHERS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹4,050 Cr | ₹3,768 Cr | ₹3,058 Cr | ₹2,717 Cr | ₹3,135 Cr |
Sales | ₹3,911 Cr | ₹3,636 Cr | ₹2,908 Cr | ₹2,624 Cr | ₹3,036 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹76 Cr | ₹74 Cr | ₹86 Cr | ₹60 Cr | ₹49 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹63 Cr | ₹58 Cr | ₹63 Cr | ₹32 Cr | ₹50 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹4,001 Cr | ₹3,730 Cr | ₹3,058 Cr | ₹2,717 Cr | ₹3,135 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-94 Cr | ₹-18 Cr | ₹-1.32 Cr | ₹4.21 Cr | ₹-1.62 Cr |
Raw Material Consumed | ₹2,077 Cr | ₹1,973 Cr | ₹1,682 Cr | ₹1,445 Cr | ₹1,644 Cr |
Opening Raw Materials | ₹245 Cr | ₹201 Cr | ₹166 Cr | ₹174 Cr | ₹176 Cr |
Purchases Raw Materials | ₹1,972 Cr | ₹1,826 Cr | ₹1,551 Cr | ₹1,224 Cr | ₹1,458 Cr |
Closing Raw Materials | ₹289 Cr | ₹245 Cr | ₹201 Cr | ₹166 Cr | ₹174 Cr |
Other Direct Purchases / Brought in cost | ₹149 Cr | ₹191 Cr | ₹165 Cr | ₹213 Cr | ₹184 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹64 Cr | ₹58 Cr | ₹48 Cr | ₹40 Cr | ₹45 Cr |
Electricity & Power | ₹64 Cr | ₹58 Cr | ₹48 Cr | ₹40 Cr | ₹45 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹673 Cr | ₹565 Cr | ₹502 Cr | ₹489 Cr | ₹531 Cr |
Salaries, Wages & Bonus | ₹608 Cr | ₹506 Cr | ₹452 Cr | ₹441 Cr | ₹480 Cr |
Contributions to EPF & Pension Funds | ₹28 Cr | ₹25 Cr | ₹18 Cr | ₹20 Cr | ₹22 Cr |
Workmen and Staff Welfare Expenses | ₹22 Cr | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹18 Cr |
Other Employees Cost | ₹16 Cr | ₹13 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr |
Other Manufacturing Expenses | ₹360 Cr | ₹327 Cr | ₹272 Cr | ₹187 Cr | ₹258 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹165 Cr | ₹141 Cr | ₹119 Cr | ₹82 Cr | ₹110 Cr |
Repairs and Maintenance | ₹40 Cr | ₹41 Cr | ₹40 Cr | ₹24 Cr | ₹32 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹154 Cr | ₹146 Cr | ₹114 Cr | ₹80 Cr | ₹116 Cr |
General and Administration Expenses | ₹220 Cr | ₹198 Cr | ₹170 Cr | ₹143 Cr | ₹199 Cr |
Rent , Rates & Taxes | ₹13 Cr | ₹14 Cr | ₹15 Cr | ₹15 Cr | ₹20 Cr |
Insurance | ₹20 Cr | ₹19 Cr | ₹17 Cr | ₹17 Cr | ₹20 Cr |
Printing and stationery | ₹44 Cr | ₹38 Cr | ₹33 Cr | ₹28 Cr | ₹27 Cr |
Professional and legal fees | ₹70 Cr | ₹67 Cr | ₹60 Cr | ₹44 Cr | ₹60 Cr |
Traveling and conveyance | ₹47 Cr | ₹34 Cr | ₹19 Cr | ₹14 Cr | ₹45 Cr |
Other Administration | ₹26 Cr | ₹26 Cr | ₹25 Cr | ₹25 Cr | ₹27 Cr |
Selling and Distribution Expenses | ₹100 Cr | ₹106 Cr | ₹88 Cr | ₹88 Cr | ₹176 Cr |
Advertisement & Sales Promotion | ₹23 Cr | ₹21 Cr | ₹16 Cr | ₹19 Cr | ₹49 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹60 Cr | ₹66 Cr | ₹60 Cr | ₹54 Cr | ₹73 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹17 Cr | ₹18 Cr | ₹13 Cr | ₹15 Cr | ₹54 Cr |
Miscellaneous Expenses | ₹101 Cr | ₹122 Cr | ₹92 Cr | ₹80 Cr | ₹78 Cr |
Bad debts /advances written off | ₹32 Cr | ₹3.70 Cr | ₹8.83 Cr | ₹12 Cr | ₹18 Cr |
Provision for doubtful debts | - | ₹34 Cr | ₹8.07 Cr | ₹16 Cr | ₹7.43 Cr |
Losson disposal of fixed assets(net) | ₹0.16 Cr | ₹1.36 Cr | ₹0.07 Cr | ₹0.95 Cr | ₹0.16 Cr |
Losson foreign exchange fluctuations | - | ₹20 Cr | ₹7.68 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹69 Cr | ₹62 Cr | ₹67 Cr | ₹51 Cr | ₹52 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,501 Cr | ₹3,331 Cr | ₹2,852 Cr | ₹2,476 Cr | ₹2,928 Cr |
Operating Profit (Excl OI) | ₹500 Cr | ₹399 Cr | ₹206 Cr | ₹240 Cr | ₹207 Cr |
Other Income | ₹78 Cr | ₹27 Cr | ₹32 Cr | ₹54 Cr | ₹38 Cr |
Interest Received | ₹17 Cr | ₹13 Cr | ₹3.97 Cr | ₹9.13 Cr | ₹12 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | ₹0.49 Cr |
Provision Written Back | ₹20 Cr | - | - | - | - |
Foreign Exchange Gains | ₹5.46 Cr | - | - | ₹16 Cr | ₹2.34 Cr |
Others | ₹36 Cr | ₹14 Cr | ₹28 Cr | ₹29 Cr | ₹22 Cr |
Operating Profit | ₹578 Cr | ₹426 Cr | ₹238 Cr | ₹294 Cr | ₹245 Cr |
Interest | ₹26 Cr | ₹35 Cr | ₹33 Cr | ₹44 Cr | ₹52 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹11 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr | ₹18 Cr |
Other Interest | ₹14 Cr | ₹23 Cr | ₹22 Cr | ₹31 Cr | ₹34 Cr |
PBDT | ₹552 Cr | ₹391 Cr | ₹205 Cr | ₹250 Cr | ₹193 Cr |
Depreciation | ₹78 Cr | ₹69 Cr | ₹70 Cr | ₹68 Cr | ₹71 Cr |
Profit Before Taxation & Exceptional Items | ₹474 Cr | ₹322 Cr | ₹135 Cr | ₹182 Cr | ₹121 Cr |
Exceptional Income / Expenses | ₹6.57 Cr | ₹-4.24 Cr | - | - | - |
Profit Before Tax | ₹481 Cr | ₹318 Cr | ₹135 Cr | ₹182 Cr | ₹121 Cr |
Provision for Tax | ₹141 Cr | ₹93 Cr | ₹54 Cr | ₹28 Cr | ₹53 Cr |
Current Income Tax | ₹134 Cr | ₹90 Cr | ₹42 Cr | ₹46 Cr | ₹42 Cr |
Deferred Tax | ₹7.44 Cr | ₹2.82 Cr | ₹7.98 Cr | ₹-0.23 Cr | ₹13 Cr |
Other taxes | ₹-0.26 Cr | - | ₹3.65 Cr | ₹-18 Cr | ₹-2.40 Cr |
Profit After Tax | ₹340 Cr | ₹225 Cr | ₹82 Cr | ₹154 Cr | ₹68 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-1.55 Cr | ₹-0.83 Cr | ₹-0.04 Cr | ₹0.35 Cr | ₹0.01 Cr |
Share of Associate | ₹10 Cr | ₹11 Cr | ₹13 Cr | ₹6.84 Cr | ₹3.61 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹348 Cr | ₹235 Cr | ₹94 Cr | ₹161 Cr | ₹72 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹665 Cr | ₹456 Cr | ₹383 Cr | ₹223 Cr | ₹195 Cr |
Appropriations | ₹1,013 Cr | ₹691 Cr | ₹477 Cr | ₹384 Cr | ₹267 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹2.64 Cr |
Other Appropriation | ₹44 Cr | ₹26 Cr | ₹21 Cr | ₹1.52 Cr | ₹25 Cr |
Equity Dividend % | ₹300.00 | ₹225.00 | ₹150.00 | ₹150.00 | ₹125.00 |
Earnings Per Share | ₹43.84 | ₹29.59 | ₹11.88 | ₹20.29 | ₹9.05 |
Adjusted EPS | ₹43.84 | ₹29.59 | ₹11.88 | ₹20.29 | ₹9.05 |
Compare Income Statement of peers of KIRLOSKAR BROTHERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KIRLOSKAR BROTHERS | ₹15,637.8 Cr | -5.8% | -17.2% | -15.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹82,977.6 Cr | -3.7% | -8.7% | -25.6% | Stock Analytics | |
THERMAX | ₹46,939.2 Cr | -0.2% | 14.4% | -25.1% | Stock Analytics | |
JYOTI CNC AUTOMATION | ₹23,201.7 Cr | 1.7% | -1.9% | -8.1% | Stock Analytics | |
TRIVENI TURBINE | ₹19,048.8 Cr | -2.3% | 0.6% | -0.2% | Stock Analytics | |
ELECON ENGINEERING COMPANY | ₹12,795.3 Cr | -1.8% | -8.6% | -9.7% | Stock Analytics |
KIRLOSKAR BROTHERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KIRLOSKAR BROTHERS | -5.8% |
-17.2% |
-15.9% |
SENSEX | -1.2% |
-3% |
-0.2% |
You may also like the below Video Courses