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 | ₹14,866.9 Cr | -1% | -3.1% | 9.2% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹92,709.9 Cr | 13.2% | 11.7% | 13.7% | Stock Analytics | |
| THERMAX | ₹38,367.7 Cr | -2.8% | 1.7% | -38.9% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,658.4 Cr | -3.7% | 1.4% | -13.7% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,011.4 Cr | 2.7% | 3.2% | -21% | Stock Analytics | |
| ELECON ENGINEERING COMPANY | ₹12,601.2 Cr | 0.6% | -1.1% | 0.7% | Stock Analytics | |
KIRLOSKAR BROTHERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KIRLOSKAR BROTHERS | -1% |
-3.1% |
9.2% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses