LGB FORGE
|
LGB FORGE Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹89 Cr | ₹92 Cr | ₹130 Cr | ₹92 Cr | ₹101 Cr |
| Sales | ₹82 Cr | ₹85 Cr | ₹118 Cr | ₹86 Cr | ₹97 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹7.34 Cr | ₹6.32 Cr | ₹12 Cr | ₹5.98 Cr | ₹4.63 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹89 Cr | ₹92 Cr | ₹130 Cr | ₹92 Cr | ₹101 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.81 Cr | ₹2.04 Cr | ₹-6.42 Cr | ₹2.82 Cr | ₹4.37 Cr |
| Raw Material Consumed | ₹42 Cr | ₹44 Cr | ₹73 Cr | ₹39 Cr | ₹45 Cr |
| Opening Raw Materials | ₹13 Cr | ₹9.16 Cr | ₹11 Cr | ₹8.40 Cr | ₹10 Cr |
| Purchases Raw Materials | ₹40 Cr | ₹48 Cr | ₹74 Cr | ₹42 Cr | ₹43 Cr |
| Closing Raw Materials | ₹12 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹8.40 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹7.23 Cr | ₹7.42 Cr | ₹8.38 Cr | ₹6.70 Cr | ₹8.20 Cr |
| Electricity & Power | ₹7.23 Cr | ₹7.42 Cr | ₹8.38 Cr | ₹6.70 Cr | ₹8.20 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹20 Cr | ₹21 Cr | ₹21 Cr | ₹16 Cr | ₹18 Cr |
| Salaries, Wages & Bonus | ₹18 Cr | ₹19 Cr | ₹19 Cr | ₹14 Cr | ₹15 Cr |
| Contributions to EPF & Pension Funds | ₹0.38 Cr | ₹0.61 Cr | ₹0.51 Cr | ₹0.64 Cr | ₹1.37 Cr |
| Workmen and Staff Welfare Expenses | ₹1.47 Cr | ₹1.26 Cr | ₹0.80 Cr | ₹0.81 Cr | ₹1.41 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹13 Cr | ₹14 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹3.60 Cr | ₹4.05 Cr | ₹8.67 Cr | ₹5.65 Cr | ₹6.74 Cr |
| Repairs and Maintenance | ₹2.96 Cr | ₹2.87 Cr | ₹2.78 Cr | ₹3.22 Cr | ₹2.62 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹7.53 Cr | ₹6.63 Cr | ₹3.59 Cr | ₹3.89 Cr | ₹4.16 Cr |
| General and Administration Expenses | ₹3.54 Cr | ₹3.21 Cr | ₹3.07 Cr | ₹1.99 Cr | ₹2.68 Cr |
| Rent , Rates & Taxes | ₹0.86 Cr | ₹0.71 Cr | ₹0.57 Cr | ₹0.22 Cr | ₹0.39 Cr |
| Insurance | ₹0.46 Cr | ₹0.27 Cr | ₹0.40 Cr | ₹0.17 Cr | ₹0.07 Cr |
| Printing and stationery | ₹0.08 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.11 Cr |
| Professional and legal fees | ₹0.43 Cr | ₹0.52 Cr | ₹0.22 Cr | ₹0.12 Cr | ₹0.70 Cr |
| Traveling and conveyance | ₹0.49 Cr | ₹0.56 Cr | ₹0.74 Cr | ₹0.31 Cr | ₹0.54 Cr |
| Other Administration | ₹1.24 Cr | ₹1.09 Cr | ₹1.08 Cr | ₹1.09 Cr | ₹0.87 Cr |
| Selling and Distribution Expenses | ₹4.54 Cr | ₹5.56 Cr | ₹6.02 Cr | ₹3.43 Cr | ₹3.46 Cr |
| Advertisement & Sales Promotion | ₹0.01 Cr | ₹0.02 Cr | ₹0.12 Cr | ₹0.20 Cr | ₹0.27 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹4.53 Cr | ₹5.53 Cr | ₹5.90 Cr | ₹3.23 Cr | ₹3.19 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹0.01 Cr | ₹0.61 Cr | ₹0.25 Cr | ₹0.05 Cr | ₹0.22 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | ₹0.60 Cr | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.01 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | - | ₹0.02 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.01 Cr | - | ₹0.22 Cr | ₹0.05 Cr | ₹0.22 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹91 Cr | ₹97 Cr | ₹120 Cr | ₹83 Cr | ₹95 Cr |
| Operating Profit (Excl OI) | ₹-1.34 Cr | ₹-5.65 Cr | ₹9.81 Cr | ₹9.46 Cr | ₹5.78 Cr |
| Other Income | ₹2.03 Cr | ₹2.47 Cr | ₹0.65 Cr | ₹0.74 Cr | ₹0.82 Cr |
| Interest Received | ₹0.16 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.09 Cr | ₹0.07 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.03 Cr | - | ₹0.06 Cr | ₹0.15 Cr | ₹0.03 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.08 Cr | - | - | - | - |
| Foreign Exchange Gains | ₹0.23 Cr | ₹0.38 Cr | ₹0.06 Cr | ₹0.22 Cr | ₹0.50 Cr |
| Others | ₹1.54 Cr | ₹2.03 Cr | ₹0.49 Cr | ₹0.29 Cr | ₹0.22 Cr |
| Operating Profit | ₹0.69 Cr | ₹-3.17 Cr | ₹10 Cr | ₹10 Cr | ₹6.60 Cr |
| Interest | ₹3.54 Cr | ₹2.68 Cr | ₹2.49 Cr | ₹2.13 Cr | ₹2.82 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹3.05 Cr | ₹1.99 Cr | ₹2.01 Cr | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.37 Cr | ₹0.54 Cr | ₹0.24 Cr | ₹0.25 Cr | ₹0.28 Cr |
| Other Interest | ₹0.12 Cr | ₹0.15 Cr | ₹0.24 Cr | ₹1.88 Cr | ₹2.53 Cr |
| PBDT | ₹-2.86 Cr | ₹-5.85 Cr | ₹7.98 Cr | ₹8.07 Cr | ₹3.78 Cr |
| Depreciation | ₹2.77 Cr | ₹3.01 Cr | ₹4.53 Cr | ₹4.64 Cr | ₹4.42 Cr |
| Profit Before Taxation & Exceptional Items | ₹-5.62 Cr | ₹-8.86 Cr | ₹3.44 Cr | ₹3.43 Cr | ₹-0.64 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹-5.62 Cr | ₹-8.86 Cr | ₹3.44 Cr | ₹3.43 Cr | ₹-0.64 Cr |
| Provision for Tax | - | - | - | - | - |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | - | - | - | - | - |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹-5.62 Cr | ₹-8.86 Cr | ₹3.44 Cr | ₹3.43 Cr | ₹-0.64 Cr |
| Extra items | ₹-4.24 Cr | ₹-0.44 Cr | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-49 Cr | ₹-41 Cr | ₹-45 Cr | ₹-48 Cr | ₹-47 Cr |
| Appropriations | ₹-59 Cr | ₹-50 Cr | ₹-41 Cr | ₹-45 Cr | ₹-48 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.13 Cr | ₹-1.43 Cr | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-0.24 | ₹-0.37 | ₹0.14 | ₹0.14 | ₹-0.03 |
| Adjusted EPS | ₹-0.24 | ₹-0.37 | ₹0.14 | ₹0.14 | ₹-0.03 |
Compare Income Statement of peers of LGB FORGE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| LGB FORGE | ₹229.4 Cr | -2.5% | -8.3% | -4.9% | Stock Analytics | |
| BHARAT FORGE | ₹67,391.4 Cr | 1.9% | 13.4% | 10.1% | Stock Analytics | |
| CIE AUTOMOTIVE INDIA | ₹15,760.6 Cr | -3.9% | -4% | -10.1% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹9,690.3 Cr | -3.9% | -3% | -42.6% | Stock Analytics | |
| HAPPY FORGINGS | ₹9,584.6 Cr | -1.6% | 0.1% | -2.3% | Stock Analytics | |
| MM FORGINGS | ₹1,510.7 Cr | 1.2% | 3.9% | -29.7% | Stock Analytics | |
LGB FORGE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| LGB FORGE | -2.5% |
-8.3% |
-4.9% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses