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 | ₹3,705.4 Cr | -5.6% | -3.5% | 16.5% | Stock Analytics | |
| DLF | ₹188,000.0 Cr | -2.2% | 4.9% | -3.9% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹120,395.0 Cr | -2.5% | 6.8% | 2.9% | Stock Analytics | |
| GODREJ PROPERTIES | ₹65,301.5 Cr | -6.1% | 6.7% | -23.5% | Stock Analytics | |
| OBEROI REALTY | ₹64,935.7 Cr | -1.1% | 13.4% | -7.3% | Stock Analytics | |
| THE PHOENIX MILLS | ₹62,905.9 Cr | 0.7% | 10.6% | 18.4% | Stock Analytics | |
KOLTEPATIL DEVELOPERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KOLTEPATIL DEVELOPERS | -5.6% |
-3.5% |
16.5% |
| SENSEX | -0.5% |
2% |
4.8% |
You may also like the below Video Courses