KPI GREEN ENERGY
|
KPI GREEN ENERGY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,024 Cr | ₹644 Cr | ₹230 Cr | ₹104 Cr | ₹59 Cr |
| Sales | ₹1.97 Cr | ₹1.08 Cr | ₹4.27 Cr | ₹5.53 Cr | ₹5.45 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | ₹5.09 Cr | ₹0.15 Cr | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1,022 Cr | ₹638 Cr | ₹226 Cr | ₹98 Cr | ₹54 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,024 Cr | ₹644 Cr | ₹230 Cr | ₹104 Cr | ₹59 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.30 Cr | ₹-2.18 Cr | ₹-0.70 Cr | ₹-0.82 Cr | ₹-0.97 Cr |
| Raw Material Consumed | ₹536 Cr | ₹384 Cr | ₹95 Cr | ₹25 Cr | ₹18 Cr |
| Opening Raw Materials | ₹155 Cr | ₹99 Cr | ₹33 Cr | ₹29 Cr | ₹11 Cr |
| Purchases Raw Materials | ₹702 Cr | ₹436 Cr | ₹157 Cr | ₹27 Cr | ₹34 Cr |
| Closing Raw Materials | ₹324 Cr | ₹155 Cr | ₹99 Cr | ₹33 Cr | ₹30 Cr |
| Other Direct Purchases / Brought in cost | ₹3.19 Cr | ₹4.45 Cr | ₹3.39 Cr | ₹2.72 Cr | ₹3.15 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.27 Cr | ₹0.76 Cr | ₹0.33 Cr | ₹0.42 Cr | ₹0.22 Cr |
| Electricity & Power | ₹1.27 Cr | ₹0.76 Cr | ₹0.33 Cr | ₹0.27 Cr | ₹0.16 Cr |
| Oil, Fuel & Natural gas | - | - | - | ₹0.16 Cr | ₹0.06 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹14 Cr | ₹8.07 Cr | ₹4.26 Cr | ₹1.69 Cr | ₹1.62 Cr |
| Salaries, Wages & Bonus | ₹13 Cr | ₹7.51 Cr | ₹3.57 Cr | ₹1.58 Cr | ₹1.50 Cr |
| Contributions to EPF & Pension Funds | ₹0.32 Cr | ₹0.11 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.02 Cr |
| Workmen and Staff Welfare Expenses | ₹0.56 Cr | ₹0.55 Cr | ₹0.34 Cr | ₹0.04 Cr | ₹0.05 Cr |
| Other Employees Cost | ₹0.21 Cr | ₹-0.09 Cr | ₹0.30 Cr | ₹0.04 Cr | ₹0.05 Cr |
| Other Manufacturing Expenses | ₹95 Cr | ₹27 Cr | ₹13 Cr | ₹7.45 Cr | ₹4.53 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | ₹0.10 Cr | ₹0.03 Cr |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹95 Cr | ₹27 Cr | ₹13 Cr | ₹7.35 Cr | ₹4.50 Cr |
| General and Administration Expenses | ₹29 Cr | ₹11 Cr | ₹6.95 Cr | ₹3.53 Cr | ₹7.62 Cr |
| Rent , Rates & Taxes | ₹2.85 Cr | ₹1.31 Cr | ₹0.89 Cr | ₹0.30 Cr | ₹5.75 Cr |
| Insurance | ₹1.37 Cr | ₹0.67 Cr | ₹0.62 Cr | ₹0.21 Cr | ₹0.17 Cr |
| Printing and stationery | ₹0.27 Cr | ₹0.21 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.12 Cr |
| Professional and legal fees | ₹5.37 Cr | ₹1.84 Cr | ₹1.43 Cr | ₹1.03 Cr | ₹0.40 Cr |
| Traveling and conveyance | ₹1.10 Cr | ₹0.63 Cr | ₹0.31 Cr | ₹0.26 Cr | ₹0.09 Cr |
| Other Administration | ₹18 Cr | ₹6.71 Cr | ₹3.54 Cr | ₹1.58 Cr | ₹1.10 Cr |
| Selling and Distribution Expenses | ₹5.26 Cr | ₹1.89 Cr | ₹1.03 Cr | ₹1.61 Cr | ₹0.61 Cr |
| Advertisement & Sales Promotion | - | - | - | ₹0.25 Cr | ₹0.33 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹5.26 Cr | ₹1.89 Cr | ₹1.03 Cr | ₹1.36 Cr | ₹0.28 Cr |
| Miscellaneous Expenses | ₹6.28 Cr | ₹3.75 Cr | ₹1.23 Cr | ₹0.57 Cr | ₹0.32 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹0.02 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹6.28 Cr | ₹3.75 Cr | ₹1.23 Cr | ₹0.57 Cr | ₹0.31 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹687 Cr | ₹435 Cr | ₹121 Cr | ₹40 Cr | ₹32 Cr |
| Operating Profit (Excl OI) | ₹337 Cr | ₹208 Cr | ₹109 Cr | ₹64 Cr | ₹27 Cr |
| Other Income | ₹6.92 Cr | ₹3.25 Cr | ₹1.58 Cr | ₹0.44 Cr | ₹0.28 Cr |
| Interest Received | ₹5.84 Cr | ₹2.65 Cr | ₹1.24 Cr | ₹0.42 Cr | ₹0.28 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.02 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | ₹0.00 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.09 Cr | ₹0.01 Cr | - | ₹0.02 Cr | ₹0.00 Cr |
| Others | ₹0.99 Cr | ₹0.57 Cr | ₹0.34 Cr | - | ₹0.00 Cr |
| Operating Profit | ₹344 Cr | ₹212 Cr | ₹110 Cr | ₹64 Cr | ₹27 Cr |
| Interest | ₹86 Cr | ₹47 Cr | ₹37 Cr | ₹25 Cr | ₹7.84 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.86 Cr | ₹1.52 Cr | ₹5.04 Cr | ₹1.11 Cr | ₹0.47 Cr |
| Other Interest | ₹82 Cr | ₹45 Cr | ₹32 Cr | ₹24 Cr | ₹7.37 Cr |
| PBDT | ₹258 Cr | ₹165 Cr | ₹74 Cr | ₹39 Cr | ₹19 Cr |
| Depreciation | ₹40 Cr | ₹23 Cr | ₹14 Cr | ₹16 Cr | ₹7.49 Cr |
| Profit Before Taxation & Exceptional Items | ₹217 Cr | ₹142 Cr | ₹59 Cr | ₹23 Cr | ₹12 Cr |
| Exceptional Income / Expenses | ₹-0.31 Cr | ₹-0.49 Cr | ₹-0.11 Cr | ₹-0.11 Cr | - |
| Profit Before Tax | ₹217 Cr | ₹142 Cr | ₹59 Cr | ₹23 Cr | ₹12 Cr |
| Provision for Tax | ₹55 Cr | ₹32 Cr | ₹16 Cr | ₹8.15 Cr | ₹5.48 Cr |
| Current Income Tax | ₹36 Cr | ₹10 Cr | - | - | - |
| Deferred Tax | ₹20 Cr | ₹22 Cr | ₹16 Cr | ₹8.15 Cr | ₹5.48 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹162 Cr | ₹110 Cr | ₹43 Cr | ₹14 Cr | ₹6.44 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹162 Cr | ₹110 Cr | ₹43 Cr | ₹14 Cr | ₹6.44 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹189 Cr | ₹84 Cr | ₹43 Cr | ₹29 Cr | ₹30 Cr |
| Appropriations | ₹350 Cr | ₹194 Cr | ₹86 Cr | ₹43 Cr | ₹36 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.80 Cr | - | - | - | ₹7.48 Cr |
| Equity Dividend % | ₹7.00 | ₹28.50 | ₹10.00 | - | - |
| Earnings Per Share | ₹26.82 | ₹30.34 | ₹23.94 | ₹7.95 | ₹3.56 |
| Adjusted EPS | ₹8.94 | ₹6.74 | ₹2.66 | ₹0.88 | ₹0.40 |
Compare Income Statement of peers of KPI GREEN ENERGY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KPI GREEN ENERGY | ₹10,196.5 Cr | 7.9% | 8.3% | -3.5% | Stock Analytics | |
| LARSEN & TOUBRO | ₹537,065.0 Cr | 1.7% | 6.7% | 9.3% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹68,701.4 Cr | -0.7% | -7.9% | -29.1% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹26,281.7 Cr | 1.8% | 0.9% | -22.9% | Stock Analytics | |
| KEC INTERNATIONAL | ₹22,515.2 Cr | 0% | -4.3% | -13.4% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹16,309.4 Cr | -0.3% | -2.6% | NA | Stock Analytics | |
KPI GREEN ENERGY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KPI GREEN ENERGY | 7.9% |
8.3% |
-3.5% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses