LOYAL EQUIPMENTS
|
LOYAL EQUIPMENTS Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹71 Cr | ₹49 Cr | ₹32 Cr | ₹26 Cr | ₹33 Cr |
Sales | ₹71 Cr | ₹49 Cr | ₹32 Cr | ₹26 Cr | ₹33 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹71 Cr | ₹49 Cr | ₹32 Cr | ₹26 Cr | ₹33 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹2.65 Cr | ₹-3.63 Cr | ₹3.05 Cr | ₹-2.43 Cr | ₹-5.39 Cr |
Raw Material Consumed | ₹39 Cr | ₹30 Cr | ₹18 Cr | ₹15 Cr | ₹19 Cr |
Opening Raw Materials | ₹8.47 Cr | ₹8.23 Cr | ₹9.05 Cr | ₹8.67 Cr | ₹8.87 Cr |
Purchases Raw Materials | ₹38 Cr | ₹31 Cr | ₹18 Cr | ₹16 Cr | ₹19 Cr |
Closing Raw Materials | ₹7.53 Cr | ₹8.47 Cr | ₹8.23 Cr | ₹9.05 Cr | ₹8.67 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.33 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.20 Cr | ₹0.26 Cr |
Electricity & Power | ₹0.33 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.20 Cr | ₹0.22 Cr |
Oil, Fuel & Natural gas | - | - | - | - | ₹0.04 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹4.53 Cr | ₹3.68 Cr | ₹3.83 Cr | ₹3.78 Cr | ₹3.27 Cr |
Salaries, Wages & Bonus | ₹4.01 Cr | ₹3.40 Cr | ₹3.54 Cr | ₹3.49 Cr | ₹2.96 Cr |
Contributions to EPF & Pension Funds | ₹0.16 Cr | ₹0.12 Cr | ₹0.13 Cr | ₹0.14 Cr | ₹0.13 Cr |
Workmen and Staff Welfare Expenses | ₹0.28 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.12 Cr |
Other Employees Cost | ₹0.08 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.06 Cr |
Other Manufacturing Expenses | ₹8.94 Cr | ₹7.40 Cr | ₹6.27 Cr | ₹5.12 Cr | ₹7.83 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹5.19 Cr | ₹4.84 Cr | ₹4.12 Cr | ₹3.11 Cr | ₹4.72 Cr |
Repairs and Maintenance | ₹0.19 Cr | ₹0.18 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹0.13 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹3.56 Cr | ₹2.38 Cr | ₹2.04 Cr | ₹1.90 Cr | ₹2.97 Cr |
General and Administration Expenses | ₹2.32 Cr | ₹1.45 Cr | ₹1.58 Cr | ₹1.04 Cr | ₹2.01 Cr |
Rent , Rates & Taxes | ₹0.08 Cr | ₹0.24 Cr | ₹0.02 Cr | ₹0.16 Cr | ₹0.40 Cr |
Insurance | - | ₹0.04 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.06 Cr |
Printing and stationery | ₹0.02 Cr | ₹0.01 Cr | ₹0.17 Cr | ₹0.14 Cr | ₹0.04 Cr |
Professional and legal fees | ₹0.20 Cr | ₹0.36 Cr | ₹0.21 Cr | ₹0.11 Cr | ₹0.08 Cr |
Traveling and conveyance | - | ₹0.04 Cr | ₹0.24 Cr | ₹0.04 Cr | ₹0.11 Cr |
Other Administration | ₹2.03 Cr | ₹0.76 Cr | ₹0.88 Cr | ₹0.53 Cr | ₹1.32 Cr |
Selling and Distribution Expenses | ₹0.81 Cr | ₹0.42 Cr | ₹0.67 Cr | ₹0.32 Cr | ₹0.29 Cr |
Advertisement & Sales Promotion | ₹0.05 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.25 Cr |
Sales Commissions & Incentives | ₹0.41 Cr | ₹0.10 Cr | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | ₹0.01 Cr | ₹0.11 Cr | ₹0.12 Cr | - |
Other Selling Expenses | ₹0.35 Cr | ₹0.25 Cr | ₹0.55 Cr | ₹0.18 Cr | ₹0.04 Cr |
Miscellaneous Expenses | ₹0.06 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.22 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.05 Cr | ₹0.06 Cr | - | ₹0.05 Cr | ₹0.12 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.01 Cr | ₹0.02 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.10 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹58 Cr | ₹40 Cr | ₹34 Cr | ₹23 Cr | ₹28 Cr |
Operating Profit (Excl OI) | ₹13 Cr | ₹9.36 Cr | ₹-1.83 Cr | ₹2.28 Cr | ₹5.84 Cr |
Other Income | ₹0.33 Cr | ₹0.34 Cr | ₹0.11 Cr | ₹1.85 Cr | ₹0.20 Cr |
Interest Received | ₹0.08 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.12 Cr |
Dividend Received | - | ₹0.00 Cr | ₹0.00 Cr | - | ₹0.00 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 | ₹0.25 Cr | ₹0.28 Cr | ₹0.03 Cr | ₹1.07 Cr | ₹0.08 Cr |
Operating Profit | ₹13 Cr | ₹9.70 Cr | ₹-1.72 Cr | ₹4.13 Cr | ₹6.04 Cr |
Interest | ₹1.40 Cr | ₹1.43 Cr | ₹1.62 Cr | ₹1.34 Cr | ₹1.08 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.09 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.18 Cr | ₹0.33 Cr |
Other Interest | ₹1.31 Cr | ₹1.29 Cr | ₹1.54 Cr | ₹1.16 Cr | ₹0.75 Cr |
PBDT | ₹12 Cr | ₹8.26 Cr | ₹-3.34 Cr | ₹2.79 Cr | ₹4.97 Cr |
Depreciation | ₹2.06 Cr | ₹2.02 Cr | ₹1.97 Cr | ₹1.41 Cr | ₹1.15 Cr |
Profit Before Taxation & Exceptional Items | ₹9.50 Cr | ₹6.24 Cr | ₹-5.32 Cr | ₹1.38 Cr | ₹3.82 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹9.50 Cr | ₹6.24 Cr | ₹-5.32 Cr | ₹1.38 Cr | ₹3.82 Cr |
Provision for Tax | ₹2.42 Cr | ₹0.28 Cr | ₹-0.19 Cr | ₹0.49 Cr | ₹0.94 Cr |
Current Income Tax | ₹2.35 Cr | ₹0.42 Cr | - | ₹0.39 Cr | ₹0.93 Cr |
Deferred Tax | ₹-0.07 Cr | ₹-0.15 Cr | ₹-0.04 Cr | ₹0.10 Cr | ₹0.02 Cr |
Other taxes | ₹0.14 Cr | - | ₹-0.16 Cr | - | - |
Profit After Tax | ₹7.09 Cr | ₹5.97 Cr | ₹-5.12 Cr | ₹0.89 Cr | ₹2.88 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹12 Cr | ₹6.34 Cr | ₹11 Cr | ₹11 Cr | ₹7.75 Cr |
Appropriations | ₹19 Cr | ₹12 Cr | ₹6.34 Cr | ₹11 Cr | ₹11 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | ₹0.02 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹6.95 | ₹5.85 | ₹-5.02 | ₹0.88 | ₹2.82 |
Adjusted EPS | ₹6.95 | ₹5.85 | ₹-5.02 | ₹0.88 | ₹2.82 |
Compare Income Statement of peers of LOYAL EQUIPMENTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LOYAL EQUIPMENTS | ₹344.3 Cr | -3.1% | 20.6% | 88.1% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹88,409.6 Cr | -0.7% | 5.9% | -10% | Stock Analytics | |
THERMAX | ₹42,514.4 Cr | 0.9% | 4.8% | -31.9% | Stock Analytics | |
JYOTI CNC AUTOMATION | ₹26,160.5 Cr | -5.6% | -7.2% | 10.2% | Stock Analytics | |
TRIVENI TURBINE | ₹19,142.6 Cr | 1.7% | 4.6% | 10.3% | Stock Analytics | |
KIRLOSKAR BROTHERS | ₹14,629.9 Cr | 3.8% | -2.2% | 1.6% | Stock Analytics |
LOYAL EQUIPMENTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LOYAL EQUIPMENTS | -3.1% |
20.6% |
88.1% |
SENSEX | 0.3% |
0.7% |
8.8% |
You may also like the below Video Courses