LLOYDS METALS & ENERGY
|
LLOYDS METALS & ENERGY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹6,525 Cr | ₹3,392 Cr | ₹698 Cr | ₹25,341 Cr | ₹372 Cr |
| Sales | ₹6,360 Cr | ₹3,277 Cr | ₹638 Cr | ₹20,770 Cr | ₹298 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹165 Cr | ₹115 Cr | ₹60 Cr | ₹4,570 Cr | ₹74 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹6,525 Cr | ₹3,392 Cr | ₹698 Cr | ₹25,341 Cr | ₹372 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-15 Cr | ₹36 Cr | ₹-60 Cr | ₹-1,445 Cr | ₹-9.77 Cr |
| Raw Material Consumed | ₹907 Cr | ₹504 Cr | ₹373 Cr | ₹21,743 Cr | ₹298 Cr |
| Opening Raw Materials | ₹38 Cr | ₹21 Cr | ₹17 Cr | ₹1,335 Cr | ₹13 Cr |
| Purchases Raw Materials | ₹916 Cr | ₹521 Cr | ₹378 Cr | ₹22,072 Cr | ₹298 Cr |
| Closing Raw Materials | ₹46 Cr | ₹38 Cr | ₹21 Cr | ₹1,664 Cr | ₹13 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹11 Cr | ₹5.48 Cr | ₹3.64 Cr | ₹225 Cr | ₹2.46 Cr |
| Electricity & Power | ₹4.52 Cr | ₹3.79 Cr | ₹2.13 Cr | ₹147 Cr | ₹1.22 Cr |
| Oil, Fuel & Natural gas | ₹0.72 Cr | ₹0.90 Cr | ₹0.73 Cr | ₹48 Cr | ₹0.39 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹5.37 Cr | ₹0.79 Cr | ₹0.78 Cr | ₹30 Cr | ₹0.86 Cr |
| Employee Cost | ₹114 Cr | ₹54 Cr | ₹18 Cr | ₹1,406 Cr | ₹22 Cr |
| Salaries, Wages & Bonus | ₹64 Cr | ₹30 Cr | ₹15 Cr | ₹1,099 Cr | ₹16 Cr |
| Contributions to EPF & Pension Funds | ₹3.05 Cr | ₹1.48 Cr | ₹1.02 Cr | ₹75 Cr | ₹1.24 Cr |
| Workmen and Staff Welfare Expenses | ₹6.50 Cr | ₹1.97 Cr | ₹0.32 Cr | ₹10 Cr | ₹0.48 Cr |
| Other Employees Cost | ₹40 Cr | ₹20 Cr | ₹0.95 Cr | ₹221 Cr | ₹4.49 Cr |
| Other Manufacturing Expenses | ₹1,868 Cr | ₹1,118 Cr | ₹127 Cr | ₹1,017 Cr | ₹17 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹12 Cr | ₹7.46 Cr | ₹2.07 Cr | ₹148 Cr | ₹1.52 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1,856 Cr | ₹1,110 Cr | ₹124 Cr | ₹869 Cr | ₹15 Cr |
| General and Administration Expenses | ₹52 Cr | ₹31 Cr | ₹7.65 Cr | ₹447 Cr | ₹6.61 Cr |
| Rent , Rates & Taxes | ₹15 Cr | ₹11 Cr | ₹0.67 Cr | ₹49 Cr | ₹0.79 Cr |
| Insurance | ₹5.27 Cr | ₹1.39 Cr | ₹0.58 Cr | ₹91 Cr | ₹0.34 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹14 Cr | ₹14 Cr | ₹2.68 Cr | ₹77 Cr | ₹0.79 Cr |
| Traveling and conveyance | ₹14 Cr | ₹3.62 Cr | ₹1.13 Cr | ₹28 Cr | ₹1.72 Cr |
| Other Administration | ₹3.88 Cr | ₹0.75 Cr | ₹2.59 Cr | ₹201 Cr | ₹2.96 Cr |
| Selling and Distribution Expenses | ₹1,733 Cr | ₹817 Cr | ₹80 Cr | ₹811 Cr | ₹14 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹1,496 Cr | ₹707 Cr | ₹72 Cr | ₹540 Cr | ₹10 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹238 Cr | ₹111 Cr | ₹7.94 Cr | ₹271 Cr | ₹4.01 Cr |
| Miscellaneous Expenses | ₹123 Cr | ₹16 Cr | ₹3.33 Cr | ₹50 Cr | ₹0.43 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.27 Cr | ₹3.66 Cr | ₹0.10 Cr | ₹0.07 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹122 Cr | ₹13 Cr | ₹3.23 Cr | ₹50 Cr | ₹0.43 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,793 Cr | ₹2,582 Cr | ₹552 Cr | ₹24,253 Cr | ₹351 Cr |
| Operating Profit (Excl OI) | ₹1,731 Cr | ₹810 Cr | ₹146 Cr | ₹1,087 Cr | ₹21 Cr |
| Other Income | ₹50 Cr | ₹74 Cr | ₹30 Cr | ₹1,990 Cr | ₹26 Cr |
| Interest Received | - | ₹5.67 Cr | ₹0.61 Cr | ₹50 Cr | ₹0.45 Cr |
| Dividend Received | ₹1.73 Cr | ₹0.02 Cr | - | - | - |
| Profit on sale of Fixed Assets | ₹0.12 Cr | - | ₹0.01 Cr | - | - |
| Profits on sale of Investments | ₹41 Cr | ₹7.24 Cr | - | - | - |
| Provision Written Back | ₹0.08 Cr | ₹14 Cr | ₹0.67 Cr | ₹4.38 Cr | ₹0.21 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹6.82 Cr | ₹48 Cr | ₹28 Cr | ₹1,936 Cr | ₹25 Cr |
| Operating Profit | ₹1,781 Cr | ₹885 Cr | ₹175 Cr | ₹3,077 Cr | ₹47 Cr |
| Interest | ₹5.68 Cr | ₹65 Cr | ₹18 Cr | ₹1,682 Cr | ₹16 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹5.18 Cr | ₹4.87 Cr | ₹10 Cr | ₹705 Cr | ₹10 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.50 Cr | ₹1.11 Cr | ₹2.15 Cr | ₹264 Cr | ₹2.27 Cr |
| Other Interest | - | ₹59 Cr | ₹5.81 Cr | ₹714 Cr | ₹3.40 Cr |
| PBDT | ₹1,776 Cr | ₹820 Cr | ₹157 Cr | ₹1,395 Cr | ₹31 Cr |
| Depreciation | ₹49 Cr | ₹23 Cr | ₹18 Cr | ₹1,383 Cr | ₹18 Cr |
| Profit Before Taxation & Exceptional Items | ₹1,727 Cr | ₹797 Cr | ₹139 Cr | ₹13 Cr | ₹13 Cr |
| Exceptional Income / Expenses | - | ₹-1,194 Cr | ₹-51 Cr | - | - |
| Profit Before Tax | ₹1,727 Cr | ₹-398 Cr | ₹88 Cr | ₹13 Cr | ₹13 Cr |
| Provision for Tax | ₹484 Cr | ₹-109 Cr | ₹-9.50 Cr | - | ₹-19 Cr |
| Current Income Tax | ₹260 Cr | - | - | - | - |
| Deferred Tax | ₹224 Cr | ₹-109 Cr | ₹-9.50 Cr | - | ₹-19 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹1,243 Cr | ₹-289 Cr | ₹97 Cr | ₹13 Cr | ₹32 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | ₹-0.01 Cr | ₹0.07 Cr | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹1,243 Cr | ₹-289 Cr | ₹97 Cr | ₹13 Cr | ₹32 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-118 Cr | ₹134 Cr | ₹37 Cr | ₹3,704 Cr | ₹5.22 Cr |
| Appropriations | ₹1,125 Cr | ₹-154 Cr | ₹135 Cr | ₹3,717 Cr | ₹37 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹-36 Cr | ₹0.07 Cr | - | - |
| Equity Dividend % | ₹100.00 | - | ₹50.00 | - | - |
| Earnings Per Share | ₹24.60 | ₹-5.72 | ₹2.64 | ₹0.01 | ₹1.41 |
| Adjusted EPS | ₹24.60 | ₹-5.72 | ₹2.64 | ₹0.01 | ₹1.41 |
Compare Income Statement of peers of LLOYDS METALS & ENERGY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| LLOYDS METALS & ENERGY | ₹68,950.9 Cr | -1.7% | 6.4% | 40.6% | Stock Analytics | |
| JINDAL STEEL & POWER | ₹108,813.0 Cr | 3.2% | 0.3% | 16.4% | Stock Analytics | |
| JAI BALAJI INDUSTRIES | ₹8,663.7 Cr | -0.1% | 0.5% | -53.4% | Stock Analytics | |
| STEEL EXCHANGE INDIA | ₹1,219.8 Cr | -0.9% | 2.1% | -11% | Stock Analytics | |
| SURAJ PRODUCTS | ₹448.0 Cr | -11.6% | 3.2% | -31.9% | Stock Analytics | |
| SAL STEEL | ₹404.9 Cr | 4% | 36.1% | 52% | Stock Analytics | |
LLOYDS METALS & ENERGY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| LLOYDS METALS & ENERGY | -1.7% |
6.4% |
40.6% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses