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 | ₹7,958.3 Cr | -1.8% | 5.9% | 114.8% | Stock Analytics | |
| BOSCH | ₹114,889.0 Cr | 1.1% | -1.5% | 6.5% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹113,038.0 Cr | -0.1% | -2.6% | -22.9% | Stock Analytics | |
| UNO MINDA | ₹69,052.2 Cr | -3.1% | -8.8% | 28.4% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹41,598.2 Cr | 0.5% | 3.7% | 23.5% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹29,715.2 Cr | 2% | 13.7% | -27.5% | Stock Analytics | |
LUMAX AUTO TECHNOLOGIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| LUMAX AUTO TECHNOLOGIES | -1.8% |
5.9% |
114.8% |
| SENSEX | 2.4% |
2.3% |
4.4% |
You may also like the below Video Courses