KIRLOSKAR INDUSTRIES
|
KIRLOSKAR INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹6,368 Cr | ₹6,463 Cr | ₹378,257 Cr | ₹2,055 Cr | ₹1,886 Cr |
| Sales | ₹6,026 Cr | ₹6,364 Cr | ₹369,156 Cr | ₹1,978 Cr | ₹1,832 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | ₹184 Cr | - | - | - | - |
| Other Operational Income | ₹158 Cr | ₹98 Cr | ₹9,101 Cr | ₹76 Cr | ₹54 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹6,368 Cr | ₹6,463 Cr | ₹378,257 Cr | ₹2,055 Cr | ₹1,886 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-18 Cr | ₹-20 Cr | ₹-2,952 Cr | ₹3.45 Cr | ₹1.67 Cr |
| Raw Material Consumed | ₹3,495 Cr | ₹3,718 Cr | ₹229,623 Cr | ₹1,049 Cr | ₹1,131 Cr |
| Opening Raw Materials | ₹647 Cr | ₹544 Cr | ₹19,132 Cr | ₹143 Cr | ₹152 Cr |
| Purchases Raw Materials | ₹3,349 Cr | ₹3,764 Cr | ₹264,940 Cr | ₹1,097 Cr | ₹1,122 Cr |
| Closing Raw Materials | ₹501 Cr | ₹591 Cr | ₹54,449 Cr | ₹191 Cr | ₹143 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹538 Cr | ₹545 Cr | ₹12,383 Cr | ₹81 Cr | ₹109 Cr |
| Electricity & Power | ₹538 Cr | ₹545 Cr | ₹12,383 Cr | ₹81 Cr | ₹109 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹359 Cr | ₹329 Cr | ₹14,724 Cr | ₹114 Cr | ₹101 Cr |
| Salaries, Wages & Bonus | ₹295 Cr | ₹272 Cr | ₹12,326 Cr | ₹96 Cr | ₹83 Cr |
| Contributions to EPF & Pension Funds | ₹19 Cr | ₹16 Cr | ₹572 Cr | ₹3.76 Cr | ₹3.50 Cr |
| Workmen and Staff Welfare Expenses | ₹27 Cr | ₹25 Cr | ₹1,386 Cr | ₹8.88 Cr | ₹9.90 Cr |
| Other Employees Cost | ₹18 Cr | ₹16 Cr | ₹440 Cr | ₹5.82 Cr | ₹4.75 Cr |
| Other Manufacturing Expenses | ₹739 Cr | ₹706 Cr | ₹38,638 Cr | ₹242 Cr | ₹202 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹61 Cr | ₹40 Cr | ₹2,775 Cr | ₹20 Cr | ₹14 Cr |
| Repairs and Maintenance | ₹51 Cr | ₹45 Cr | ₹4,325 Cr | ₹22 Cr | ₹19 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹626 Cr | ₹621 Cr | ₹31,538 Cr | ₹201 Cr | ₹169 Cr |
| General and Administration Expenses | ₹64 Cr | ₹54 Cr | ₹3,449 Cr | ₹21 Cr | ₹21 Cr |
| Rent , Rates & Taxes | ₹7.37 Cr | ₹5.94 Cr | ₹371 Cr | ₹5.31 Cr | ₹3.24 Cr |
| Insurance | ₹5.74 Cr | ₹5.72 Cr | ₹259 Cr | ₹1.83 Cr | ₹0.99 Cr |
| Printing and stationery | - | - | - | - | ₹0.58 Cr |
| Professional and legal fees | ₹32 Cr | ₹23 Cr | ₹1,672 Cr | ₹5.99 Cr | ₹6.78 Cr |
| Traveling and conveyance | ₹7.49 Cr | ₹6.46 Cr | ₹259 Cr | ₹1.08 Cr | ₹2.95 Cr |
| Other Administration | ₹12 Cr | ₹12 Cr | ₹888 Cr | ₹6.87 Cr | ₹6.22 Cr |
| Selling and Distribution Expenses | ₹182 Cr | ₹177 Cr | ₹12,776 Cr | ₹68 Cr | ₹63 Cr |
| Advertisement & Sales Promotion | ₹0.12 Cr | ₹0.11 Cr | ₹38 Cr | ₹0.16 Cr | ₹1.22 Cr |
| Sales Commissions & Incentives | ₹0.78 Cr | ₹1.40 Cr | ₹17 Cr | - | - |
| Freight and Forwarding | ₹169 Cr | ₹173 Cr | ₹12,684 Cr | ₹68 Cr | ₹61 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹12 Cr | ₹2.09 Cr | ₹37 Cr | ₹0.16 Cr | ₹0.48 Cr |
| Miscellaneous Expenses | ₹68 Cr | ₹95 Cr | ₹3,947 Cr | ₹20 Cr | ₹21 Cr |
| Bad debts /advances written off | - | - | - | ₹0.52 Cr | ₹0.02 Cr |
| Provision for doubtful debts | - | - | ₹412 Cr | ₹2.35 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.08 Cr | ₹84 Cr | - | ₹0.72 Cr |
| Losson foreign exchange fluctuations | ₹5.13 Cr | ₹22 Cr | ₹789 Cr | ₹2.83 Cr | ₹9.92 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹63 Cr | ₹72 Cr | ₹2,662 Cr | ₹14 Cr | ₹11 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹5,428 Cr | ₹5,603 Cr | ₹312,588 Cr | ₹1,598 Cr | ₹1,651 Cr |
| Operating Profit (Excl OI) | ₹940 Cr | ₹859 Cr | ₹65,669 Cr | ₹456 Cr | ₹235 Cr |
| Other Income | ₹43 Cr | ₹70 Cr | ₹3,821 Cr | ₹28 Cr | ₹44 Cr |
| Interest Received | - | - | - | - | - |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹1.14 Cr | - | - | ₹0.20 Cr | - |
| Profits on sale of Investments | - | ₹6.56 Cr | ₹514 Cr | - | ₹2.02 Cr |
| Provision Written Back | ₹4.37 Cr | ₹1.05 Cr | ₹300 Cr | ₹1.48 Cr | ₹0.80 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹38 Cr | ₹62 Cr | ₹3,007 Cr | ₹26 Cr | ₹41 Cr |
| Operating Profit | ₹984 Cr | ₹929 Cr | ₹69,490 Cr | ₹484 Cr | ₹279 Cr |
| Interest | ₹122 Cr | ₹97 Cr | ₹3,110 Cr | ₹27 Cr | ₹19 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹59 Cr | ₹52 Cr | ₹1,276 Cr | ₹14 Cr | ₹2.64 Cr |
| Intereston Fixed deposits | ₹1.19 Cr | ₹1.09 Cr | ₹111 Cr | ₹1.20 Cr | ₹1.08 Cr |
| Bank Charges etc | ₹2.23 Cr | ₹5.33 Cr | ₹349 Cr | ₹0.36 Cr | ₹0.21 Cr |
| Other Interest | ₹60 Cr | ₹38 Cr | ₹1,374 Cr | ₹11 Cr | ₹15 Cr |
| PBDT | ₹861 Cr | ₹833 Cr | ₹66,380 Cr | ₹457 Cr | ₹260 Cr |
| Depreciation | ₹242 Cr | ₹175 Cr | ₹9,548 Cr | ₹79 Cr | ₹60 Cr |
| Profit Before Taxation & Exceptional Items | ₹619 Cr | ₹657 Cr | ₹56,832 Cr | ₹378 Cr | ₹200 Cr |
| Exceptional Income / Expenses | ₹-63 Cr | - | - | - | - |
| Profit Before Tax | ₹556 Cr | ₹657 Cr | ₹56,832 Cr | ₹378 Cr | ₹200 Cr |
| Provision for Tax | ₹195 Cr | ₹198 Cr | ₹25,214 Cr | ₹66 Cr | ₹49 Cr |
| Current Income Tax | ₹173 Cr | ₹189 Cr | ₹16,356 Cr | ₹94 Cr | ₹34 Cr |
| Deferred Tax | ₹23 Cr | ₹17 Cr | ₹8,681 Cr | ₹-27 Cr | ₹21 Cr |
| Other taxes | ₹-0.26 Cr | ₹-8.22 Cr | ₹177 Cr | ₹-0.59 Cr | ₹-5.68 Cr |
| Profit After Tax | ₹361 Cr | ₹460 Cr | ₹31,618 Cr | ₹311 Cr | ₹151 Cr |
| Extra items | ₹-0.01 Cr | ₹-0.04 Cr | - | - | - |
| Minority Interest | ₹-160 Cr | ₹-242 Cr | ₹-12,258 Cr | ₹-148 Cr | ₹-55 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹200 Cr | ₹218 Cr | ₹19,360 Cr | ₹164 Cr | ₹96 Cr |
| Adjustments to PAT | - | - | - | - | ₹0.39 Cr |
| Profit Balance B/F | ₹1,329 Cr | ₹987 Cr | ₹80,602 Cr | ₹645 Cr | ₹588 Cr |
| Appropriations | ₹1,529 Cr | ₹1,205 Cr | ₹99,962 Cr | ₹809 Cr | ₹685 Cr |
| General Reserves | ₹2.38 Cr | ₹2.23 Cr | ₹255 Cr | ₹2.55 Cr | ₹2.56 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹2.91 Cr |
| Other Appropriation | ₹-6.54 Cr | ₹-126 Cr | ₹967 Cr | ₹0.49 Cr | ₹24 Cr |
| Equity Dividend % | ₹130.00 | ₹110.00 | ₹100.00 | ₹100.00 | ₹100.00 |
| Earnings Per Share | ₹201.81 | ₹220.19 | ₹197.96 | ₹168.68 | ₹98.75 |
| Adjusted EPS | ₹201.81 | ₹220.19 | ₹197.96 | ₹168.68 | ₹98.75 |
Compare Income Statement of peers of KIRLOSKAR INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KIRLOSKAR INDUSTRIES | ₹3,394.3 Cr | 2.6% | 0.8% | -20.2% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹94,903.6 Cr | 3.7% | -9.2% | 36.6% | Stock Analytics | |
| THERMAX | ₹35,101.7 Cr | 2.2% | -4% | -19.9% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,035.3 Cr | 3.8% | -14.9% | -21.6% | Stock Analytics | |
| TRIVENI TURBINE | ₹16,180.6 Cr | 1.4% | -5.6% | -13.7% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹12,461.6 Cr | 0.1% | -4.7% | -12.7% | Stock Analytics | |
KIRLOSKAR INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KIRLOSKAR INDUSTRIES | 2.6% |
0.8% |
-20.2% |
| SENSEX | 1.5% |
-2.3% |
9.5% |
You may also like the below Video Courses