NIBE
|
NIBE Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | |
|---|---|---|---|
| INCOME : | |||
| Gross Sales | ₹507 Cr | ₹282 Cr | ₹105 Cr |
| Sales | ₹375 Cr | ₹204 Cr | ₹76 Cr |
| Job Work/ Contract Receipts | - | - | - |
| Processing Charges / Service Income | ₹132 Cr | ₹77 Cr | ₹30 Cr |
| Revenue from property development | - | - | - |
| Other Operational Income | - | - | - |
| Less: Excise Duty | - | - | - |
| Net Sales | ₹507 Cr | ₹282 Cr | ₹105 Cr |
| EXPENDITURE : | |||
| Increase/Decrease in Stock | ₹1.03 Cr | ₹2.12 Cr | ₹-2.40 Cr |
| Raw Material Consumed | ₹373 Cr | ₹187 Cr | ₹68 Cr |
| Opening Raw Materials | ₹18 Cr | ₹2.63 Cr | ₹7.66 Cr |
| Purchases Raw Materials | ₹23 Cr | ₹45 Cr | ₹37 Cr |
| Closing Raw Materials | ₹8.70 Cr | ₹18 Cr | ₹2.63 Cr |
| Other Direct Purchases / Brought in cost | ₹341 Cr | ₹157 Cr | ₹26 Cr |
| Other raw material cost | - | - | - |
| Power & Fuel Cost | ₹1.57 Cr | ₹1.71 Cr | ₹1.26 Cr |
| Electricity & Power | - | - | - |
| Oil, Fuel & Natural gas | ₹1.57 Cr | ₹1.71 Cr | ₹1.26 Cr |
| Coals etc | - | - | - |
| Other power & fuel | - | - | - |
| Employee Cost | ₹14 Cr | ₹10 Cr | ₹6.32 Cr |
| Salaries, Wages & Bonus | ₹12 Cr | ₹8.34 Cr | ₹5.17 Cr |
| Contributions to EPF & Pension Funds | ₹0.43 Cr | ₹0.37 Cr | ₹0.25 Cr |
| Workmen and Staff Welfare Expenses | ₹1.89 Cr | ₹1.23 Cr | ₹0.82 Cr |
| Other Employees Cost | ₹0.12 Cr | ₹0.15 Cr | ₹0.09 Cr |
| Other Manufacturing Expenses | ₹36 Cr | ₹38 Cr | ₹14 Cr |
| Sub-contracted / Out sourced services | - | - | - |
| Processing Charges | ₹34 Cr | ₹37 Cr | ₹14 Cr |
| Repairs and Maintenance | - | - | - |
| Packing Material Consumed | - | - | - |
| Other Mfg Exp | ₹1.53 Cr | ₹1.60 Cr | ₹0.54 Cr |
| General and Administration Expenses | ₹9.24 Cr | ₹5.42 Cr | ₹4.96 Cr |
| Rent , Rates & Taxes | ₹1.41 Cr | ₹0.45 Cr | ₹0.75 Cr |
| Insurance | ₹0.22 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Printing and stationery | ₹0.11 Cr | ₹0.11 Cr | ₹0.12 Cr |
| Professional and legal fees | ₹2.90 Cr | ₹1.70 Cr | ₹1.24 Cr |
| Traveling and conveyance | ₹1.53 Cr | ₹0.70 Cr | ₹0.41 Cr |
| Other Administration | ₹3.07 Cr | ₹2.42 Cr | ₹2.38 Cr |
| Selling and Distribution Expenses | ₹2.44 Cr | ₹1.49 Cr | ₹1.44 Cr |
| Advertisement & Sales Promotion | ₹1.91 Cr | ₹0.63 Cr | ₹1.05 Cr |
| Sales Commissions & Incentives | - | ₹0.13 Cr | ₹0.02 Cr |
| Freight and Forwarding | ₹0.54 Cr | ₹0.74 Cr | ₹0.37 Cr |
| Handling and Clearing Charges | - | - | - |
| Other Selling Expenses | - | - | - |
| Miscellaneous Expenses | ₹9.82 Cr | ₹0.33 Cr | ₹0.08 Cr |
| Bad debts /advances written off | ₹2.75 Cr | - | - |
| Provision for doubtful debts | ₹1.00 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | - |
| Losson foreign exchange fluctuations | - | - | - |
| Losson sale of non-trade current investments | ₹0.57 Cr | - | - |
| Other Miscellaneous Expenses | ₹5.51 Cr | ₹0.33 Cr | ₹0.08 Cr |
| Less: Expenses Capitalised | - | - | - |
| Total Expenditure | ₹447 Cr | ₹246 Cr | ₹93 Cr |
| Operating Profit (Excl OI) | ₹60 Cr | ₹36 Cr | ₹12 Cr |
| Other Income | ₹4.93 Cr | ₹3.58 Cr | ₹1.15 Cr |
| Interest Received | ₹1.80 Cr | ₹0.96 Cr | ₹0.90 Cr |
| Dividend Received | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.00 Cr | - |
| Profits on sale of Investments | - | - | - |
| Provision Written Back | ₹0.01 Cr | - | ₹0.01 Cr |
| Foreign Exchange Gains | ₹0.02 Cr | - | ₹0.05 Cr |
| Others | ₹3.10 Cr | ₹2.62 Cr | ₹0.20 Cr |
| Operating Profit | ₹65 Cr | ₹39 Cr | ₹13 Cr |
| Interest | ₹8.00 Cr | ₹6.94 Cr | ₹3.33 Cr |
| InterestonDebenture / Bonds | - | - | - |
| Interest on Term Loan | - | - | - |
| Intereston Fixed deposits | - | - | - |
| Bank Charges etc | ₹1.26 Cr | ₹0.89 Cr | ₹0.04 Cr |
| Other Interest | ₹6.75 Cr | ₹6.05 Cr | ₹3.29 Cr |
| PBDT | ₹57 Cr | ₹32 Cr | ₹9.72 Cr |
| Depreciation | ₹17 Cr | ₹6.28 Cr | ₹3.52 Cr |
| Profit Before Taxation & Exceptional Items | ₹40 Cr | ₹26 Cr | ₹6.19 Cr |
| Exceptional Income / Expenses | - | - | ₹-2.90 Cr |
| Profit Before Tax | ₹40 Cr | ₹26 Cr | ₹3.29 Cr |
| Provision for Tax | ₹12 Cr | ₹7.45 Cr | ₹1.70 Cr |
| Current Income Tax | ₹11 Cr | ₹7.19 Cr | ₹1.80 Cr |
| Deferred Tax | ₹1.46 Cr | ₹0.11 Cr | ₹-0.12 Cr |
| Other taxes | ₹-0.13 Cr | ₹0.15 Cr | ₹0.02 Cr |
| Profit After Tax | ₹27 Cr | ₹19 Cr | ₹1.59 Cr |
| Extra items | - | - | - |
| Minority Interest | ₹-0.71 Cr | ₹0.45 Cr | ₹-0.03 Cr |
| Share of Associate | - | - | - |
| Other Consolidated Items | - | - | - |
| Consolidated Net Profit | ₹27 Cr | ₹19 Cr | ₹1.57 Cr |
| Adjustments to PAT | ₹0.00 Cr | - | - |
| Profit Balance B/F | ₹20 Cr | ₹1.13 Cr | ₹-0.46 Cr |
| Appropriations | ₹47 Cr | ₹20 Cr | ₹1.11 Cr |
| General Reserves | - | - | - |
| Proposed Equity Dividend | - | - | - |
| Corporate dividend tax | - | - | - |
| Other Appropriation | ₹-12 Cr | ₹0.09 Cr | ₹-0.03 Cr |
| Equity Dividend % | ₹12.50 | ₹10.00 | ₹1.00 |
| Earnings Per Share | ₹18.70 | ₹14.45 | ₹1.32 |
| Adjusted EPS | ₹18.70 | ₹14.45 | ₹1.32 |
Compare Income Statement of peers of NIBE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| NIBE | ₹1,751.9 Cr | -3.8% | -18% | -22.7% | Stock Analytics | |
| HINDUSTAN AERONAUTICS | ₹313,084.0 Cr | -1.6% | -1.3% | 12% | Stock Analytics | |
| BHARAT ELECTRONICS | ₹311,506.0 Cr | 2.6% | 5.5% | 51.9% | Stock Analytics | |
| BHARAT DYNAMICS | ₹56,080.4 Cr | -0.5% | 2.5% | 44.6% | Stock Analytics | |
| DATA PATTERNS (INDIA) | ₹15,361.7 Cr | -1.6% | 7.7% | 23.6% | Stock Analytics | |
| ZEN TECHNOLOGIES | ₹12,247.4 Cr | 1.3% | -5.3% | -19.9% | Stock Analytics | |
NIBE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| NIBE | -3.8% |
-18% |
-22.7% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses