LOYAL EQUIPMENTS
|
LOYAL EQUIPMENTS Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹49 Cr | ₹32 Cr | ₹26 Cr | ₹33 Cr | ₹41 Cr |
Sales | ₹49 Cr | ₹32 Cr | ₹26 Cr | ₹33 Cr | ₹41 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹49 Cr | ₹32 Cr | ₹26 Cr | ₹33 Cr | ₹41 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3.63 Cr | ₹3.05 Cr | ₹-2.43 Cr | ₹-5.39 Cr | ₹4.54 Cr |
Raw Material Consumed | ₹30 Cr | ₹18 Cr | ₹15 Cr | ₹19 Cr | ₹17 Cr |
Opening Raw Materials | ₹8.23 Cr | ₹9.05 Cr | ₹8.67 Cr | ₹8.87 Cr | ₹4.23 Cr |
Purchases Raw Materials | ₹31 Cr | ₹18 Cr | ₹16 Cr | ₹19 Cr | ₹22 Cr |
Closing Raw Materials | ₹8.47 Cr | ₹8.23 Cr | ₹9.05 Cr | ₹8.67 Cr | ₹8.87 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.26 Cr | ₹0.26 Cr | ₹0.20 Cr | ₹0.26 Cr | ₹0.17 Cr |
Electricity & Power | ₹0.26 Cr | ₹0.26 Cr | ₹0.20 Cr | ₹0.22 Cr | ₹0.17 Cr |
Oil, Fuel & Natural gas | - | - | - | ₹0.04 Cr | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹3.68 Cr | ₹3.83 Cr | ₹3.78 Cr | ₹3.27 Cr | ₹2.78 Cr |
Salaries, Wages & Bonus | ₹3.40 Cr | ₹3.54 Cr | ₹3.49 Cr | ₹2.96 Cr | ₹2.43 Cr |
Contributions to EPF & Pension Funds | ₹0.12 Cr | ₹0.13 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.12 Cr |
Workmen and Staff Welfare Expenses | ₹0.09 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.12 Cr | ₹0.19 Cr |
Other Employees Cost | ₹0.07 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.04 Cr |
Other Manufacturing Expenses | ₹7.32 Cr | ₹6.27 Cr | ₹5.12 Cr | ₹7.83 Cr | ₹6.74 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹4.84 Cr | ₹4.12 Cr | ₹3.11 Cr | ₹4.72 Cr | ₹4.40 Cr |
Repairs and Maintenance | ₹0.18 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹0.13 Cr | ₹0.19 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹2.29 Cr | ₹2.04 Cr | ₹1.90 Cr | ₹2.97 Cr | ₹2.14 Cr |
General and Administration Expenses | ₹1.72 Cr | ₹1.58 Cr | ₹1.04 Cr | ₹2.01 Cr | ₹1.97 Cr |
Rent , Rates & Taxes | ₹0.02 Cr | ₹0.02 Cr | ₹0.16 Cr | ₹0.40 Cr | ₹0.42 Cr |
Insurance | ₹0.07 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.02 Cr |
Printing and stationery | ₹0.14 Cr | ₹0.17 Cr | ₹0.14 Cr | ₹0.04 Cr | ₹0.05 Cr |
Professional and legal fees | ₹0.16 Cr | ₹0.21 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.36 Cr |
Traveling and conveyance | ₹0.11 Cr | ₹0.24 Cr | ₹0.04 Cr | ₹0.11 Cr | ₹0.16 Cr |
Other Administration | ₹1.23 Cr | ₹0.88 Cr | ₹0.53 Cr | ₹1.32 Cr | ₹0.96 Cr |
Selling and Distribution Expenses | ₹0.23 Cr | ₹0.67 Cr | ₹0.32 Cr | ₹0.29 Cr | ₹0.25 Cr |
Handling and Clearing Charges | - | ₹0.11 Cr | ₹0.12 Cr | - | - |
Other Selling Expenses | ₹0.17 Cr | ₹0.55 Cr | ₹0.18 Cr | ₹0.04 Cr | ₹0.08 Cr |
Miscellaneous Expenses | ₹0.15 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.22 Cr | ₹0.10 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.05 Cr | - | ₹0.05 Cr | ₹0.12 Cr | ₹0.03 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.10 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.10 Cr | ₹0.08 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹40 Cr | ₹34 Cr | ₹23 Cr | ₹28 Cr | ₹34 Cr |
Operating Profit (Excl OI) | ₹9.29 Cr | ₹-1.83 Cr | ₹2.28 Cr | ₹5.84 Cr | ₹7.48 Cr |
Other Income | ₹0.34 Cr | ₹0.11 Cr | ₹1.85 Cr | ₹0.20 Cr | ₹0.44 Cr |
Interest Received | ₹0.06 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.12 Cr | ₹0.26 Cr |
Dividend Received | ₹0.00 Cr | ₹0.00 Cr | - | ₹0.00 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | - | - | ₹0.01 Cr | - | - |
Profits on sale of Investments | - | - | ₹0.69 Cr | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.28 Cr | ₹0.03 Cr | ₹1.07 Cr | ₹0.08 Cr | ₹0.17 Cr |
Operating Profit | ₹9.63 Cr | ₹-1.72 Cr | ₹4.13 Cr | ₹6.04 Cr | ₹7.92 Cr |
Interest | ₹1.37 Cr | ₹1.62 Cr | ₹1.34 Cr | ₹1.08 Cr | ₹0.65 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.14 Cr | ₹0.09 Cr | ₹0.18 Cr | ₹0.33 Cr | ₹0.26 Cr |
Other Interest | ₹1.22 Cr | ₹1.54 Cr | ₹1.16 Cr | ₹0.75 Cr | ₹0.39 Cr |
PBDT | ₹8.26 Cr | ₹-3.34 Cr | ₹2.79 Cr | ₹4.97 Cr | ₹7.26 Cr |
Depreciation | ₹2.02 Cr | ₹1.97 Cr | ₹1.41 Cr | ₹1.15 Cr | ₹1.03 Cr |
Profit Before Taxation & Exceptional Items | ₹6.24 Cr | ₹-5.32 Cr | ₹1.38 Cr | ₹3.82 Cr | ₹6.24 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹6.24 Cr | ₹-5.32 Cr | ₹1.38 Cr | ₹3.82 Cr | ₹6.24 Cr |
Provision for Tax | ₹0.28 Cr | ₹-0.19 Cr | ₹0.49 Cr | ₹0.94 Cr | ₹1.73 Cr |
Current Income Tax | ₹0.42 Cr | - | ₹0.39 Cr | ₹0.93 Cr | ₹1.77 Cr |
Deferred Tax | ₹-0.15 Cr | ₹-0.04 Cr | ₹0.10 Cr | ₹0.02 Cr | ₹-0.04 Cr |
Other taxes | - | ₹-0.16 Cr | - | - | - |
Profit After Tax | ₹5.97 Cr | ₹-5.12 Cr | ₹0.89 Cr | ₹2.88 Cr | ₹4.50 Cr |
Extra items | - | - | - | - | ₹0.01 Cr |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹0.01 Cr | ₹0.02 Cr | ₹-0.06 Cr | - | - |
Consolidated Net Profit | ₹5.98 Cr | ₹-5.10 Cr | ₹0.83 Cr | ₹2.88 Cr | ₹4.52 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹6.34 Cr | ₹11 Cr | ₹11 Cr | ₹7.75 Cr | ₹3.23 Cr |
Appropriations | ₹12 Cr | ₹6.34 Cr | ₹11 Cr | ₹11 Cr | ₹7.75 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | ₹0.02 Cr | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹5.85 | ₹-5.02 | ₹0.88 | ₹2.82 | ₹4.42 |
Adjusted EPS | ₹5.85 | ₹-5.02 | ₹0.88 | ₹2.82 | ₹4.42 |
Compare Income Statement of peers of LOYAL EQUIPMENTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LOYAL EQUIPMENTS | ₹203.0 Cr | 8.2% | 24.3% | 184% | Stock Analytics | |
BHARAT ELECTRONICS | ₹189,214.0 Cr | 12.1% | 12% | 128.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹107,961.0 Cr | 7.6% | 22.5% | 267.3% | Stock Analytics | |
THERMAX | ₹59,319.0 Cr | 6.1% | 5.1% | 103.3% | Stock Analytics | |
TRIVENI TURBINE | ₹20,285.3 Cr | 15% | 23.2% | 64.5% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹18,688.0 Cr | 13.1% | 44.7% | 194.9% | Stock Analytics |
LOYAL EQUIPMENTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LOYAL EQUIPMENTS | 8.2% |
24.3% |
184% |
SENSEX | 1.7% |
1.5% |
18.7% |
You may also like the below Video Courses