LUMAX AUTO TECHNOLOGIES
|
LUMAX AUTO TECHNOLOGIES Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,855 Cr | ₹1,878 Cr | ₹1,533 Cr | ₹1,126 Cr | ₹1,141 Cr |
Sales | ₹2,742 Cr | ₹1,780 Cr | ₹1,479 Cr | ₹1,093 Cr | ₹1,119 Cr |
Job Work/ Contract Receipts | ₹10 Cr | ₹3.70 Cr | ₹3.47 Cr | ₹4.12 Cr | ₹4.00 Cr |
Processing Charges / Service Income | ₹42 Cr | ₹33 Cr | ₹22 Cr | ₹15 Cr | ₹17 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹61 Cr | ₹61 Cr | ₹28 Cr | ₹14 Cr | ₹1.21 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,822 Cr | ₹1,847 Cr | ₹1,508 Cr | ₹1,108 Cr | ₹1,141 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-10 Cr | ₹0.37 Cr | ₹-5.50 Cr | ₹-4.61 Cr | ₹-3.16 Cr |
Raw Material Consumed | ₹1,779 Cr | ₹1,190 Cr | ₹1,011 Cr | ₹744 Cr | ₹756 Cr |
Opening Raw Materials | ₹79 Cr | ₹44 Cr | ₹32 Cr | ₹23 Cr | ₹26 Cr |
Purchases Raw Materials | ₹1,534 Cr | ₹966 Cr | ₹811 Cr | ₹594 Cr | ₹598 Cr |
Closing Raw Materials | ₹109 Cr | ₹79 Cr | ₹44 Cr | ₹32 Cr | ₹23 Cr |
Other Direct Purchases / Brought in cost | ₹276 Cr | ₹259 Cr | ₹213 Cr | ₹159 Cr | ₹155 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹39 Cr | ₹24 Cr | ₹20 Cr | ₹18 Cr | ₹20 Cr |
Electricity & Power | ₹39 Cr | ₹24 Cr | ₹20 Cr | ₹18 Cr | ₹20 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹362 Cr | ₹198 Cr | ₹163 Cr | ₹132 Cr | ₹135 Cr |
Salaries, Wages & Bonus | ₹332 Cr | ₹178 Cr | ₹147 Cr | ₹119 Cr | ₹120 Cr |
Contributions to EPF & Pension Funds | ₹11 Cr | ₹7.54 Cr | ₹5.76 Cr | ₹5.31 Cr | ₹5.06 Cr |
Workmen and Staff Welfare Expenses | ₹15 Cr | ₹9.74 Cr | ₹7.06 Cr | ₹6.27 Cr | ₹7.37 Cr |
Other Employees Cost | ₹4.23 Cr | ₹2.83 Cr | ₹2.52 Cr | ₹2.08 Cr | ₹1.90 Cr |
Other Manufacturing Expenses | ₹211 Cr | ₹185 Cr | ₹132 Cr | ₹91 Cr | ₹101 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹37 Cr | ₹38 Cr | ₹32 Cr | ₹20 Cr | ₹21 Cr |
Repairs and Maintenance | ₹38 Cr | ₹22 Cr | ₹20 Cr | ₹16 Cr | ₹18 Cr |
Packing Material Consumed | ₹17 Cr | ₹15 Cr | ₹12 Cr | ₹10 Cr | ₹9.91 Cr |
Other Mfg Exp | ₹121 Cr | ₹110 Cr | ₹68 Cr | ₹45 Cr | ₹52 Cr |
General and Administration Expenses | ₹48 Cr | ₹34 Cr | ₹25 Cr | ₹19 Cr | ₹28 Cr |
Rent , Rates & Taxes | ₹8.56 Cr | ₹5.72 Cr | ₹4.40 Cr | ₹3.85 Cr | ₹4.92 Cr |
Insurance | ₹2.66 Cr | ₹2.07 Cr | ₹1.77 Cr | ₹1.22 Cr | ₹1.62 Cr |
Printing and stationery | ₹1.21 Cr | ₹0.98 Cr | ₹0.72 Cr | ₹0.51 Cr | ₹0.87 Cr |
Professional and legal fees | ₹14 Cr | ₹11 Cr | ₹6.86 Cr | ₹3.84 Cr | ₹6.07 Cr |
Traveling and conveyance | ₹18 Cr | ₹11 Cr | ₹6.37 Cr | ₹4.10 Cr | ₹8.79 Cr |
Other Administration | ₹3.81 Cr | ₹2.56 Cr | ₹4.68 Cr | ₹5.68 Cr | ₹5.77 Cr |
Selling and Distribution Expenses | ₹4.84 Cr | ₹4.73 Cr | ₹1.79 Cr | ₹1.33 Cr | ₹2.61 Cr |
Advertisement & Sales Promotion | ₹4.22 Cr | ₹4.30 Cr | ₹1.23 Cr | ₹1.00 Cr | ₹1.83 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.63 Cr | ₹0.43 Cr | ₹0.56 Cr | ₹0.33 Cr | ₹0.78 Cr |
Miscellaneous Expenses | ₹18 Cr | ₹10 Cr | ₹9.11 Cr | ₹8.96 Cr | ₹11 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.00 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.47 Cr | ₹1.05 Cr |
Losson disposal of fixed assets(net) | ₹0.06 Cr | - | - | ₹0.36 Cr | ₹0.01 Cr |
Losson foreign exchange fluctuations | ₹0.15 Cr | ₹0.25 Cr | ₹0.34 Cr | ₹0.13 Cr | ₹0.82 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹18 Cr | ₹10 Cr | ₹8.76 Cr | ₹8.01 Cr | ₹8.76 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,453 Cr | ₹1,647 Cr | ₹1,356 Cr | ₹1,010 Cr | ₹1,050 Cr |
Operating Profit (Excl OI) | ₹369 Cr | ₹201 Cr | ₹151 Cr | ₹98 Cr | ₹91 Cr |
Other Income | ₹45 Cr | ₹24 Cr | ₹13 Cr | ₹18 Cr | ₹28 Cr |
Interest Received | ₹8.05 Cr | ₹5.86 Cr | ₹4.04 Cr | ₹4.12 Cr | ₹4.46 Cr |
Dividend Received | ₹1.43 Cr | ₹0.73 Cr | ₹0.37 Cr | ₹0.32 Cr | ₹2.82 Cr |
Profit on sale of Fixed Assets | ₹0.95 Cr | ₹3.72 Cr | ₹0.83 Cr | ₹2.58 Cr | ₹0.18 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹1.53 Cr | ₹0.46 Cr | ₹0.44 Cr | ₹1.84 Cr | ₹1.98 Cr |
Foreign Exchange Gains | ₹0.99 Cr | ₹0.11 Cr | ₹0.02 Cr | ₹0.08 Cr | ₹0.01 Cr |
Others | ₹32 Cr | ₹13 Cr | ₹7.12 Cr | ₹9.25 Cr | ₹18 Cr |
Operating Profit | ₹414 Cr | ₹225 Cr | ₹164 Cr | ₹116 Cr | ₹119 Cr |
Interest | ₹69 Cr | ₹17 Cr | ₹9.57 Cr | ₹10 Cr | ₹9.87 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹41 Cr | ₹3.38 Cr | ₹1.38 Cr | ₹1.62 Cr | ₹1.29 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.56 Cr | ₹0.45 Cr | ₹0.24 Cr | ₹0.22 Cr | ₹0.31 Cr |
Other Interest | ₹27 Cr | ₹13 Cr | ₹7.95 Cr | ₹8.20 Cr | ₹8.27 Cr |
PBDT | ₹345 Cr | ₹208 Cr | ₹155 Cr | ₹106 Cr | ₹109 Cr |
Depreciation | ₹118 Cr | ₹52 Cr | ₹40 Cr | ₹34 Cr | ₹35 Cr |
Profit Before Taxation & Exceptional Items | ₹227 Cr | ₹156 Cr | ₹115 Cr | ₹72 Cr | ₹74 Cr |
Exceptional Income / Expenses | - | ₹-8.80 Cr | ₹-1.75 Cr | ₹-0.63 Cr | - |
Profit Before Tax | ₹227 Cr | ₹147 Cr | ₹113 Cr | ₹72 Cr | ₹74 Cr |
Provision for Tax | ₹60 Cr | ₹35 Cr | ₹31 Cr | ₹20 Cr | ₹15 Cr |
Current Income Tax | ₹55 Cr | ₹35 Cr | ₹31 Cr | ₹20 Cr | ₹21 Cr |
Deferred Tax | ₹4.45 Cr | ₹0.59 Cr | ₹0.21 Cr | ₹1.25 Cr | ₹-5.70 Cr |
Other taxes | - | ₹0.16 Cr | ₹-0.35 Cr | ₹-0.49 Cr | ₹-0.50 Cr |
Profit After Tax | ₹167 Cr | ₹111 Cr | ₹82 Cr | ₹51 Cr | ₹60 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-37 Cr | ₹-19 Cr | ₹-12 Cr | ₹-4.03 Cr | ₹-1.22 Cr |
Share of Associate | - | - | - | - | ₹-0.30 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹130 Cr | ₹93 Cr | ₹69 Cr | ₹47 Cr | ₹58 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹503 Cr | ₹435 Cr | ₹385 Cr | ₹340 Cr | ₹324 Cr |
Appropriations | ₹633 Cr | ₹528 Cr | ₹455 Cr | ₹388 Cr | ₹382 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹3.12 Cr |
Other Appropriation | ₹26 Cr | ₹25 Cr | ₹20 Cr | ₹2.07 Cr | ₹23 Cr |
Equity Dividend % | ₹275.00 | ₹225.00 | ₹175.00 | ₹150.00 | ₹150.00 |
Earnings Per Share | ₹19.10 | ₹13.63 | ₹10.18 | ₹6.91 | ₹8.52 |
Adjusted EPS | ₹19.10 | ₹13.63 | ₹10.18 | ₹6.91 | ₹8.52 |
Compare Income Statement of peers of LUMAX AUTO TECHNOLOGIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LUMAX AUTO TECHNOLOGIES | ₹8,159.1 Cr | 7.5% | 7.4% | 107.8% | Stock Analytics | |
BOSCH | ₹119,706.0 Cr | 1.2% | 12.5% | 21.3% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹102,790.0 Cr | -1.6% | -5.9% | -23.8% | Stock Analytics | |
UNO MINDA | ₹63,392.8 Cr | 3.1% | 1% | 4.2% | Stock Analytics | |
ENDURANCE TECHNOLOGIES | ₹36,495.0 Cr | 0.5% | -2.5% | 3.7% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹27,778.5 Cr | -3.1% | -4.6% | -35.7% | Stock Analytics |
LUMAX AUTO TECHNOLOGIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LUMAX AUTO TECHNOLOGIES | 7.5% |
7.4% |
107.8% |
SENSEX | -0.8% |
-3.3% |
-1.4% |
You may also like the below Video Courses