KIRLOSKAR PNEUMATIC COMPANY
|
KIRLOSKAR PNEUMATIC COMPANY Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,629 Cr | ₹1,323 Cr | ₹1,239 Cr | ₹1,021 Cr | ₹823 Cr |
| Sales | ₹1,391 Cr | ₹1,002 Cr | ₹1,013 Cr | ₹829 Cr | ₹601 Cr |
| Job Work/ Contract Receipts | - | - | - | ₹129 Cr | ₹167 Cr |
| Processing Charges / Service Income | ₹204 Cr | ₹288 Cr | ₹192 Cr | ₹28 Cr | ₹19 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹33 Cr | ₹33 Cr | ₹34 Cr | ₹35 Cr | ₹36 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,629 Cr | ₹1,323 Cr | ₹1,239 Cr | ₹1,021 Cr | ₹823 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-15 Cr | ₹0.60 Cr | ₹30 Cr | ₹-31 Cr | ₹20 Cr |
| Raw Material Consumed | ₹873 Cr | ₹711 Cr | ₹667 Cr | ₹592 Cr | ₹431 Cr |
| Opening Raw Materials | ₹155 Cr | ₹128 Cr | ₹124 Cr | ₹73 Cr | ₹97 Cr |
| Purchases Raw Materials | ₹806 Cr | ₹694 Cr | ₹633 Cr | ₹650 Cr | ₹407 Cr |
| Closing Raw Materials | ₹136 Cr | ₹155 Cr | ₹128 Cr | ₹131 Cr | ₹73 Cr |
| Other Direct Purchases / Brought in cost | ₹49 Cr | ₹44 Cr | ₹39 Cr | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹21 Cr | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹8.89 Cr |
| Electricity & Power | ₹21 Cr | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹8.89 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹164 Cr | ₹151 Cr | ₹132 Cr | ₹120 Cr | ₹106 Cr |
| Salaries, Wages & Bonus | ₹139 Cr | ₹130 Cr | ₹113 Cr | ₹101 Cr | ₹91 Cr |
| Contributions to EPF & Pension Funds | ₹8.50 Cr | ₹7.10 Cr | ₹6.98 Cr | ₹7.60 Cr | ₹6.59 Cr |
| Workmen and Staff Welfare Expenses | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹11 Cr | ₹6.78 Cr |
| Other Employees Cost | ₹4.81 Cr | ₹2.62 Cr | ₹1.69 Cr | ₹1.41 Cr | ₹1.81 Cr |
| Other Manufacturing Expenses | ₹189 Cr | ₹151 Cr | ₹144 Cr | ₹117 Cr | ₹90 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹14 Cr | ₹12 Cr | ₹15 Cr | ₹13 Cr | ₹9.80 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹176 Cr | ₹140 Cr | ₹129 Cr | ₹104 Cr | ₹81 Cr |
| General and Administration Expenses | ₹54 Cr | ₹51 Cr | ₹49 Cr | ₹34 Cr | ₹25 Cr |
| Rent , Rates & Taxes | ₹2.78 Cr | ₹3.28 Cr | ₹4.59 Cr | ₹3.15 Cr | ₹3.28 Cr |
| Insurance | ₹1.29 Cr | ₹2.37 Cr | ₹2.25 Cr | ₹2.34 Cr | ₹2.37 Cr |
| Printing and stationery | ₹11 Cr | ₹7.26 Cr | ₹0.75 Cr | ₹0.58 Cr | ₹0.33 Cr |
| Professional and legal fees | ₹8.52 Cr | ₹8.70 Cr | ₹9.50 Cr | ₹9.13 Cr | ₹5.74 Cr |
| Traveling and conveyance | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹5.95 Cr | ₹3.22 Cr |
| Other Administration | ₹17 Cr | ₹17 Cr | ₹21 Cr | ₹13 Cr | ₹10 Cr |
| Selling and Distribution Expenses | ₹24 Cr | ₹21 Cr | ₹21 Cr | ₹16 Cr | ₹15 Cr |
| Advertisement & Sales Promotion | ₹2.65 Cr | ₹2.06 Cr | ₹1.80 Cr | ₹2.58 Cr | ₹0.18 Cr |
| Sales Commissions & Incentives | ₹3.65 Cr | ₹2.68 Cr | ₹5.13 Cr | ₹1.28 Cr | ₹1.77 Cr |
| Freight and Forwarding | ₹17 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹13 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹24 Cr | ₹15 Cr | ₹14 Cr | ₹19 Cr | ₹12 Cr |
| Bad debts /advances written off | ₹6.10 Cr | ₹0.37 Cr | ₹0.33 Cr | ₹1.73 Cr | ₹0.21 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.33 Cr | ₹0.10 Cr | - | ₹0.19 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹18 Cr | ₹15 Cr | ₹14 Cr | ₹17 Cr | ₹12 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,335 Cr | ₹1,118 Cr | ₹1,072 Cr | ₹880 Cr | ₹708 Cr |
| Operating Profit (Excl OI) | ₹293 Cr | ₹205 Cr | ₹168 Cr | ₹141 Cr | ₹115 Cr |
| Other Income | ₹22 Cr | ₹19 Cr | ₹11 Cr | ₹12 Cr | ₹10 Cr |
| Interest Received | ₹3.67 Cr | ₹3.54 Cr | ₹1.63 Cr | ₹0.16 Cr | ₹0.89 Cr |
| Dividend Received | ₹2.45 Cr | ₹2.25 Cr | ₹1.73 Cr | ₹1.45 Cr | ₹0.55 Cr |
| Profit on sale of Fixed Assets | ₹0.10 Cr | ₹1.59 Cr | ₹0.47 Cr | ₹1.91 Cr | ₹0.52 Cr |
| Profits on sale of Investments | ₹0.94 Cr | - | ₹2.66 Cr | ₹3.16 Cr | ₹0.83 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹15 Cr | ₹12 Cr | ₹4.70 Cr | ₹5.65 Cr | ₹7.33 Cr |
| Operating Profit | ₹315 Cr | ₹224 Cr | ₹179 Cr | ₹153 Cr | ₹125 Cr |
| Interest | ₹1.99 Cr | ₹2.21 Cr | ₹2.02 Cr | ₹4.09 Cr | ₹3.81 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.95 Cr | ₹2.16 Cr | ₹1.94 Cr | ₹1.99 Cr | ₹2.12 Cr |
| Other Interest | ₹0.04 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹2.11 Cr | ₹1.69 Cr |
| PBDT | ₹313 Cr | ₹222 Cr | ₹177 Cr | ₹149 Cr | ₹121 Cr |
| Depreciation | ₹29 Cr | ₹35 Cr | ₹34 Cr | ₹35 Cr | ₹38 Cr |
| Profit Before Taxation & Exceptional Items | ₹285 Cr | ₹186 Cr | ₹143 Cr | ₹114 Cr | ₹84 Cr |
| Exceptional Income / Expenses | ₹-3.85 Cr | ₹-8.38 Cr | - | - | - |
| Profit Before Tax | ₹281 Cr | ₹178 Cr | ₹143 Cr | ₹114 Cr | ₹84 Cr |
| Provision for Tax | ₹70 Cr | ₹45 Cr | ₹35 Cr | ₹29 Cr | ₹20 Cr |
| Current Income Tax | ₹61 Cr | ₹45 Cr | ₹35 Cr | ₹29 Cr | ₹21 Cr |
| Deferred Tax | ₹0.08 Cr | ₹-0.62 Cr | ₹-1.08 Cr | ₹0.21 Cr | ₹-0.46 Cr |
| Other taxes | ₹8.50 Cr | ₹0.01 Cr | ₹0.55 Cr | ₹0.19 Cr | - |
| Profit After Tax | ₹211 Cr | ₹133 Cr | ₹109 Cr | ₹85 Cr | ₹64 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹65 Cr | ₹41 Cr | ₹63 Cr | ₹62 Cr | ₹68 Cr |
| Appropriations | ₹276 Cr | ₹175 Cr | ₹172 Cr | ₹147 Cr | ₹132 Cr |
| General Reserves | ₹100 Cr | ₹75 Cr | ₹100 Cr | ₹50 Cr | ₹70 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹27 Cr | ₹18 Cr | ₹15 Cr | ₹23 Cr | ₹-0.38 Cr |
| Equity Dividend % | ₹500.00 | ₹325.00 | ₹275.00 | ₹200.00 | ₹175.00 |
| Earnings Per Share | ₹32.52 | ₹20.58 | ₹16.80 | ₹13.18 | ₹9.93 |
| Adjusted EPS | ₹32.52 | ₹20.58 | ₹16.80 | ₹13.18 | ₹9.93 |
Compare Income Statement of peers of KIRLOSKAR PNEUMATIC COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KIRLOSKAR PNEUMATIC COMPANY | ₹6,935.9 Cr | -4.4% | -10.6% | -36.4% | Stock Analytics | |
| ELGI EQUIPMENTS | ₹15,154.6 Cr | -3.9% | -3.6% | -27.2% | Stock Analytics | |
| KSB | ₹13,186.1 Cr | -4.2% | -5.3% | -4.2% | Stock Analytics | |
| INGERSOLLRAND (INDIA) | ₹11,864.0 Cr | -1.7% | -8.4% | -13.5% | Stock Analytics | |
| SHAKTI PUMPS (INDIA) | ₹9,846.5 Cr | -2.7% | -1.6% | 4.2% | Stock Analytics | |
| DYNAMATIC TECHNOLOGIES | ₹5,785.2 Cr | 7.9% | 23.7% | 10.2% | Stock Analytics | |
KIRLOSKAR PNEUMATIC COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KIRLOSKAR PNEUMATIC COMPANY | -4.4% |
-10.6% |
-36.4% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses