KOLTEPATIL DEVELOPERS
|
KOLTEPATIL DEVELOPERS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹1,718 Cr | ₹1,372 Cr | ₹1,489 Cr | ₹1,121 Cr | ₹695 Cr |
Revenue from property development | ₹1,590 Cr | ₹1,232 Cr | ₹1,366 Cr | ₹1,029 Cr | ₹643 Cr |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹128 Cr | ₹140 Cr | ₹122 Cr | ₹92 Cr | ₹52 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹1,717 Cr | ₹1,371 Cr | ₹1,488 Cr | ₹1,117 Cr | ₹692 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-133 Cr | ₹-566 Cr | ₹-74 Cr | ₹45 Cr | ₹-110 Cr |
Cost of Construction and Development | ₹1,430 Cr | ₹1,642 Cr | ₹1,163 Cr | ₹728 Cr | ₹607 Cr |
Opening Raw Materials | ₹44 Cr | ₹35 Cr | ₹52 Cr | ₹35 Cr | ₹39 Cr |
Cost of Land & Construction Materials | ₹668 Cr | ₹759 Cr | ₹535 Cr | ₹409 Cr | ₹301 Cr |
Closing Stock | ₹53 Cr | ₹44 Cr | ₹35 Cr | ₹52 Cr | ₹35 Cr |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | ₹771 Cr | ₹891 Cr | ₹611 Cr | ₹336 Cr | ₹301 Cr |
Power & Fuel Cost | ₹2.01 Cr | ₹3.61 Cr | ₹2.94 Cr | ₹2.23 Cr | ₹2.27 Cr |
Electricity & Power | ₹2.01 Cr | ₹3.61 Cr | ₹2.94 Cr | ₹2.23 Cr | ₹2.27 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹94 Cr | ₹97 Cr | ₹86 Cr | ₹71 Cr | ₹65 Cr |
Salaries, Wages & Bonus | ₹82 Cr | ₹86 Cr | ₹77 Cr | ₹62 Cr | ₹55 Cr |
Contributions to EPF & Pension Funds | ₹8.10 Cr | ₹7.56 Cr | ₹6.15 Cr | ₹6.06 Cr | ₹5.07 Cr |
Workmen and Staff Welfare Expenses | ₹3.01 Cr | ₹3.61 Cr | ₹2.87 Cr | ₹2.33 Cr | ₹1.91 Cr |
Other Employees Cost | ₹1.36 Cr | - | - | ₹0.19 Cr | ₹2.52 Cr |
Operating Expenses | ₹23 Cr | ₹20 Cr | ₹19 Cr | ₹14 Cr | ₹8.80 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹23 Cr | ₹20 Cr | ₹19 Cr | ₹14 Cr | ₹8.80 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | - | - | - | - | - |
General and Administration Expenses | ₹40 Cr | ₹52 Cr | ₹37 Cr | ₹27 Cr | ₹20 Cr |
Rent , Rates & Taxes | ₹13 Cr | ₹23 Cr | ₹16 Cr | ₹11 Cr | ₹3.85 Cr |
Insurance | ₹0.26 Cr | ₹0.68 Cr | ₹0.77 Cr | ₹0.88 Cr | ₹0.37 Cr |
Printing and stationery | ₹0.40 Cr | ₹1.09 Cr | ₹0.45 Cr | ₹0.48 Cr | ₹0.38 Cr |
Professional and legal fees | ₹21 Cr | ₹21 Cr | ₹16 Cr | ₹12 Cr | ₹12 Cr |
Other Administration | ₹5.77 Cr | ₹6.37 Cr | ₹3.99 Cr | ₹3.28 Cr | ₹3.70 Cr |
Selling and Distribution Expenses | ₹71 Cr | ₹49 Cr | ₹44 Cr | ₹19 Cr | ₹18 Cr |
Advertisement & Sales Promotion | ₹71 Cr | ₹49 Cr | ₹44 Cr | ₹19 Cr | ₹18 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹14 Cr | ₹47 Cr | ₹20 Cr | ₹26 Cr | ₹19 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹1.76 Cr | ₹9.14 Cr | ₹7.66 Cr | ₹16 Cr | ₹12 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹13 Cr | ₹37 Cr | ₹12 Cr | ₹11 Cr | ₹7.24 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,541 Cr | ₹1,344 Cr | ₹1,299 Cr | ₹931 Cr | ₹629 Cr |
Operating Profit (Excl OI) | ₹176 Cr | ₹28 Cr | ₹189 Cr | ₹186 Cr | ₹62 Cr |
Other Income | ₹46 Cr | ₹23 Cr | ₹33 Cr | ₹19 Cr | ₹17 Cr |
Interest Received | ₹16 Cr | ₹7.60 Cr | ₹6.43 Cr | ₹3.40 Cr | ₹3.40 Cr |
Dividend Received | ₹1.22 Cr | - | ₹0.18 Cr | ₹0.19 Cr | ₹0.05 Cr |
Profit on sale of Fixed Assets | ₹0.11 Cr | ₹0.33 Cr | ₹0.15 Cr | ₹0.05 Cr | - |
Profits on sale of Investments | ₹3.24 Cr | ₹1.13 Cr | - | - | - |
Provision Written Back | ₹3.92 Cr | ₹1.09 Cr | ₹3.81 Cr | ₹1.94 Cr | ₹3.18 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹22 Cr | ₹13 Cr | ₹22 Cr | ₹13 Cr | ₹10 Cr |
Operating Profit | ₹222 Cr | ₹51 Cr | ₹222 Cr | ₹205 Cr | ₹79 Cr |
Interest | ₹42 Cr | ₹98 Cr | ₹41 Cr | ₹50 Cr | ₹70 Cr |
InterestonDebenture / Bonds | ₹86 Cr | ₹133 Cr | ₹6.64 Cr | ₹21 Cr | ₹9.27 Cr |
Interest on Term Loan | ₹-60 Cr | ₹-52 Cr | ₹19 Cr | ₹7.92 Cr | ₹32 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.94 Cr | ₹6.62 Cr | ₹2.07 Cr | ₹7.89 Cr | ₹5.66 Cr |
Other Interest | ₹12 Cr | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹24 Cr |
PBDT | ₹180 Cr | ₹-47 Cr | ₹181 Cr | ₹155 Cr | ₹8.81 Cr |
Depreciation | ₹14 Cr | ₹14 Cr | ₹12 Cr | ₹10 Cr | ₹12 Cr |
Profit Before Taxation & Exceptional Items | ₹166 Cr | ₹-61 Cr | ₹170 Cr | ₹145 Cr | ₹-3.16 Cr |
Exceptional Income / Expenses | - | - | - | ₹-6.92 Cr | - |
Profit Before Tax | ₹171 Cr | ₹-71 Cr | ₹168 Cr | ₹138 Cr | ₹-3.16 Cr |
Provision for Tax | ₹62 Cr | ₹-3.39 Cr | ₹55 Cr | ₹51 Cr | ₹0.68 Cr |
Current Income Tax | ₹41 Cr | ₹18 Cr | ₹47 Cr | ₹37 Cr | ₹39 Cr |
Deferred Tax | ₹20 Cr | ₹-19 Cr | ₹-1.78 Cr | ₹1.67 Cr | ₹-38 Cr |
Other taxes | ₹0.88 Cr | ₹-2.67 Cr | ₹9.52 Cr | ₹12 Cr | - |
Profit After Tax | ₹109 Cr | ₹-67 Cr | ₹113 Cr | ₹86 Cr | ₹-3.84 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-2.77 Cr | ₹-1.87 Cr | ₹-9.39 Cr | ₹-5.44 Cr | ₹-0.70 Cr |
Share of Associate | - | - | - | ₹-1.59 Cr | ₹-0.98 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹107 Cr | ₹-69 Cr | ₹104 Cr | ₹79 Cr | ₹-5.52 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹516 Cr | ₹594 Cr | ₹503 Cr | ₹429 Cr | ₹430 Cr |
Appropriations | ₹622 Cr | ₹525 Cr | ₹607 Cr | ₹509 Cr | ₹424 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹622 Cr | ₹525 Cr | ₹607 Cr | ₹509 Cr | ₹424 Cr |
Equity Dividend % | - | ₹40.00 | ₹40.00 | ₹20.00 | - |
Earnings Per Share | ₹14.02 | ₹-9.13 | ₹13.69 | ₹10.45 | ₹-0.73 |
Adjusted EPS | ₹14.02 | ₹-9.13 | ₹13.69 | ₹10.45 | ₹-0.73 |
Compare Income Statement of peers of KOLTEPATIL DEVELOPERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KOLTEPATIL DEVELOPERS | ₹4,133.9 Cr | 0.3% | 14.6% | 15.5% | Stock Analytics | |
DLF | ₹194,696.0 Cr | 4.2% | 4.7% | -7.2% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹119,859.0 Cr | 1.6% | -2.6% | -0.8% | Stock Analytics | |
GODREJ PROPERTIES | ₹62,083.1 Cr | 3.6% | 6.4% | -29.2% | Stock Analytics | |
OBEROI REALTY | ₹59,752.6 Cr | 1.9% | 1.5% | -7.1% | Stock Analytics | |
THE PHOENIX MILLS | ₹57,754.2 Cr | 3.5% | 13% | -5.6% | Stock Analytics |
KOLTEPATIL DEVELOPERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KOLTEPATIL DEVELOPERS | 0.3% |
14.6% |
15.5% |
SENSEX | 1.6% |
2.3% |
1.1% |
You may also like the below Video Courses