KIRLOSKAR PNEUMATIC COMPANY
|
KIRLOSKAR PNEUMATIC COMPANY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2016 | Mar2015 | Mar2014 | Mar2013 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,640 Cr | ₹554 Cr | ₹475 Cr | ₹526 Cr | ₹595 Cr |
| Sales | ₹1,403 Cr | ₹505 Cr | ₹426 Cr | ₹487 Cr | ₹567 Cr |
| Job Work/ Contract Receipts | - | ₹7.05 Cr | ₹7.59 Cr | - | ₹2.14 Cr |
| Processing Charges / Service Income | ₹205 Cr | ₹42 Cr | ₹42 Cr | ₹40 Cr | ₹25 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹33 Cr | - | - | - | - |
| Less: Excise Duty | - | ₹45 Cr | ₹34 Cr | ₹43 Cr | ₹46 Cr |
| Net Sales | ₹1,640 Cr | ₹509 Cr | ₹441 Cr | ₹484 Cr | ₹549 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-16 Cr | ₹-1.86 Cr | ₹-1.81 Cr | ₹20 Cr | ₹-10 Cr |
| Raw Material Consumed | ₹881 Cr | ₹272 Cr | ₹228 Cr | ₹244 Cr | ₹297 Cr |
| Opening Raw Materials | ₹161 Cr | ₹38 Cr | ₹23 Cr | ₹35 Cr | ₹57 Cr |
| Purchases Raw Materials | ₹814 Cr | ₹269 Cr | ₹242 Cr | ₹233 Cr | ₹275 Cr |
| Closing Raw Materials | ₹143 Cr | ₹34 Cr | ₹38 Cr | ₹23 Cr | ₹35 Cr |
| Other Direct Purchases / Brought in cost | ₹49 Cr | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹21 Cr | ₹8.36 Cr | ₹7.50 Cr | ₹7.17 Cr | ₹8.16 Cr |
| Electricity & Power | ₹21 Cr | ₹8.36 Cr | ₹7.50 Cr | ₹7.17 Cr | ₹8.16 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹166 Cr | ₹81 Cr | ₹81 Cr | ₹80 Cr | ₹79 Cr |
| Salaries, Wages & Bonus | ₹141 Cr | ₹68 Cr | ₹68 Cr | ₹65 Cr | ₹65 Cr |
| Contributions to EPF & Pension Funds | ₹8.59 Cr | ₹4.75 Cr | ₹5.42 Cr | ₹5.57 Cr | ₹5.72 Cr |
| Workmen and Staff Welfare Expenses | ₹12 Cr | ₹8.12 Cr | ₹8.50 Cr | ₹8.86 Cr | ₹8.44 Cr |
| Other Employees Cost | ₹4.81 Cr | - | - | - | - |
| Other Manufacturing Expenses | ₹191 Cr | ₹43 Cr | ₹40 Cr | ₹42 Cr | ₹41 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹14 Cr | ₹6.63 Cr | ₹5.75 Cr | ₹6.39 Cr | ₹8.21 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹177 Cr | ₹36 Cr | ₹35 Cr | ₹35 Cr | ₹33 Cr |
| General and Administration Expenses | ₹55 Cr | ₹23 Cr | ₹22 Cr | ₹1.78 Cr | ₹25 Cr |
| Rent , Rates & Taxes | ₹2.84 Cr | ₹1.77 Cr | ₹2.34 Cr | ₹2.07 Cr | ₹1.24 Cr |
| Insurance | ₹1.29 Cr | ₹0.86 Cr | ₹0.90 Cr | ₹0.79 Cr | ₹0.54 Cr |
| Printing and stationery | ₹11 Cr | ₹0.71 Cr | ₹0.71 Cr | ₹0.59 Cr | ₹0.83 Cr |
| Professional and legal fees | ₹8.69 Cr | ₹4.51 Cr | ₹4.26 Cr | ₹4.26 Cr | ₹4.45 Cr |
| Traveling and conveyance | ₹13 Cr | ₹7.96 Cr | ₹8.79 Cr | ₹9.25 Cr | ₹8.53 Cr |
| Other Administration | ₹18 Cr | ₹7.35 Cr | ₹5.19 Cr | ₹-15 Cr | ₹9.38 Cr |
| Selling and Distribution Expenses | ₹24 Cr | ₹17 Cr | ₹20 Cr | ₹17 Cr | ₹17 Cr |
| Advertisement & Sales Promotion | ₹2.65 Cr | ₹0.90 Cr | ₹1.31 Cr | ₹1.29 Cr | ₹0.88 Cr |
| Sales Commissions & Incentives | ₹3.65 Cr | ₹11 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr |
| Freight and Forwarding | ₹18 Cr | ₹5.07 Cr | ₹5.44 Cr | ₹4.79 Cr | ₹5.08 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | ₹0.06 Cr | ₹0.29 Cr | ₹0.14 Cr | ₹0.23 Cr |
| Miscellaneous Expenses | ₹24 Cr | ₹15 Cr | ₹14 Cr | ₹14 Cr | ₹20 Cr |
| Bad debts /advances written off | ₹6.14 Cr | ₹2.02 Cr | ₹0.78 Cr | ₹0.36 Cr | ₹0.61 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.33 Cr | ₹0.24 Cr | - | - | ₹0.02 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹18 Cr | ₹13 Cr | ₹14 Cr | ₹13 Cr | ₹20 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,346 Cr | ₹458 Cr | ₹412 Cr | ₹427 Cr | ₹477 Cr |
| Operating Profit (Excl OI) | ₹294 Cr | ₹51 Cr | ₹29 Cr | ₹57 Cr | ₹72 Cr |
| Other Income | ₹22 Cr | ₹19 Cr | ₹14 Cr | ₹15 Cr | ₹13 Cr |
| Interest Received | ₹3.80 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹0.26 Cr | ₹0.20 Cr |
| Dividend Received | ₹2.45 Cr | ₹7.53 Cr | ₹5.21 Cr | ₹7.92 Cr | ₹7.16 Cr |
| Profit on sale of Fixed Assets | ₹0.10 Cr | ₹3.14 Cr | ₹0.34 Cr | ₹0.27 Cr | ₹0.18 Cr |
| Profits on sale of Investments | ₹0.94 Cr | ₹0.94 Cr | ₹4.29 Cr | ₹1.64 Cr | ₹0.94 Cr |
| Provision Written Back | - | - | - | ₹0.04 Cr | ₹0.58 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹15 Cr | ₹7.51 Cr | ₹3.50 Cr | ₹5.18 Cr | ₹3.80 Cr |
| Operating Profit | ₹316 Cr | ₹70 Cr | ₹43 Cr | ₹73 Cr | ₹85 Cr |
| Interest | ₹2.50 Cr | ₹1.17 Cr | ₹1.24 Cr | ₹1.54 Cr | ₹3.30 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.26 Cr | - | - | ₹0.14 Cr | ₹0.41 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.15 Cr | ₹1.16 Cr | ₹1.22 Cr | ₹1.41 Cr | ₹2.89 Cr |
| Other Interest | ₹0.09 Cr | ₹0.02 Cr | ₹0.02 Cr | - | - |
| PBDT | ₹314 Cr | ₹69 Cr | ₹41 Cr | ₹71 Cr | ₹82 Cr |
| Depreciation | ₹29 Cr | ₹19 Cr | ₹19 Cr | ₹13 Cr | ₹11 Cr |
| Profit Before Taxation & Exceptional Items | ₹285 Cr | ₹50 Cr | ₹23 Cr | ₹58 Cr | ₹70 Cr |
| Exceptional Income / Expenses | ₹-3.85 Cr | - | - | - | - |
| Profit Before Tax | ₹281 Cr | ₹50 Cr | ₹23 Cr | ₹58 Cr | ₹70 Cr |
| Provision for Tax | ₹70 Cr | ₹15 Cr | ₹5.84 Cr | ₹23 Cr | ₹24 Cr |
| Current Income Tax | ₹61 Cr | ₹16 Cr | ₹7.74 Cr | ₹26 Cr | ₹26 Cr |
| Deferred Tax | ₹0.05 Cr | ₹-0.43 Cr | ₹-0.63 Cr | ₹0.44 Cr | ₹-0.32 Cr |
| Other taxes | ₹8.50 Cr | ₹-0.07 Cr | ₹-1.27 Cr | ₹-3.42 Cr | ₹-2.42 Cr |
| Profit After Tax | ₹211 Cr | ₹34 Cr | ₹17 Cr | ₹35 Cr | ₹46 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.10 Cr | - | - | - | - |
| Share of Associate | - | ₹2.34 Cr | ₹2.81 Cr | ₹1.31 Cr | ₹13 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹211 Cr | ₹37 Cr | ₹19 Cr | ₹37 Cr | ₹60 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹65 Cr | ₹27 Cr | ₹30 Cr | ₹33 Cr | ₹22 Cr |
| Appropriations | ₹276 Cr | ₹64 Cr | ₹49 Cr | ₹70 Cr | ₹81 Cr |
| General Reserves | ₹100 Cr | ₹27 Cr | ₹14 Cr | ₹25 Cr | ₹30 Cr |
| Proposed Equity Dividend | - | - | ₹6.42 Cr | ₹13 Cr | ₹15 Cr |
| Corporate dividend tax | - | ₹1.82 Cr | ₹1.32 Cr | ₹2.18 Cr | ₹2.62 Cr |
| Other Appropriation | ₹27 Cr | - | - | - | - |
| Equity Dividend % | ₹500.00 | ₹70.00 | ₹50.00 | ₹100.00 | ₹120.00 |
| Earnings Per Share | ₹32.54 | ₹28.65 | ₹15.18 | ₹28.43 | ₹46.39 |
| Adjusted EPS | ₹32.54 | ₹5.73 | ₹3.04 | ₹5.69 | ₹9.28 |
Compare Income Statement of peers of KIRLOSKAR PNEUMATIC COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KIRLOSKAR PNEUMATIC COMPANY | ₹10,450.4 Cr | 5.5% | 18.7% | 31.9% | Stock Analytics | |
| ELGI EQUIPMENTS | ₹17,773.8 Cr | 5.1% | 1.1% | 17.6% | Stock Analytics | |
| KSB | ₹14,278.2 Cr | -2.3% | -17.6% | 2.9% | Stock Analytics | |
| INGERSOLLRAND (INDIA) | ₹14,095.0 Cr | 2.4% | 6.7% | 14.6% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹12,686.8 Cr | -2.1% | -8.2% | -15.4% | Stock Analytics | |
| DYNAMATIC TECHNOLOGIES | ₹7,575.7 Cr | 5.1% | -3.8% | 57.3% | Stock Analytics | |
KIRLOSKAR PNEUMATIC COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KIRLOSKAR PNEUMATIC COMPANY | 5.5% |
18.7% |
31.9% |
| SENSEX | 0.2% |
-4.9% |
-8.4% |
You may also like the below Video Courses