NILA INFRASTRUCTURES
|
NILA INFRASTRUCTURES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹247 Cr | ₹185 Cr | ₹115 Cr | ₹83 Cr | ₹97 Cr |
| Revenue from property development | - | - | - | - | - |
| Sale of Development Rights | - | - | - | - | - |
| Development Charges | - | - | - | - | - |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹247 Cr | ₹185 Cr | ₹115 Cr | ₹83 Cr | ₹97 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹247 Cr | ₹185 Cr | ₹115 Cr | ₹83 Cr | ₹97 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-9.00 Cr | ₹-0.53 Cr | ₹-0.16 Cr | ₹-8.76 Cr | ₹1.12 Cr |
| Cost of Construction and Development | ₹67 Cr | ₹57 Cr | ₹17 Cr | ₹-0.45 Cr | ₹14 Cr |
| Opening Raw Materials | ₹115 Cr | ₹39 Cr | ₹33 Cr | ₹27 Cr | ₹20 Cr |
| Cost of Land & Construction Materials | ₹21 Cr | ₹13 Cr | ₹17 Cr | ₹5.54 Cr | ₹21 Cr |
| Closing Stock | ₹70 Cr | ₹115 Cr | ₹39 Cr | ₹33 Cr | ₹27 Cr |
| Cost of Constructed property Sold | - | - | - | - | - |
| Development Rights | - | ₹121 Cr | ₹5.08 Cr | - | - |
| Other Construction Expenses | ₹1.28 Cr | ₹241 Cr | ₹10 Cr | - | - |
| Power & Fuel Cost | ₹1.19 Cr | ₹0.91 Cr | ₹0.78 Cr | ₹0.97 Cr | ₹1.27 Cr |
| Electricity & Power | ₹1.19 Cr | ₹0.91 Cr | ₹0.78 Cr | ₹0.97 Cr | ₹1.27 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹4.49 Cr | ₹3.92 Cr | ₹3.36 Cr | ₹3.01 Cr | ₹3.07 Cr |
| Salaries, Wages & Bonus | ₹4.37 Cr | ₹3.88 Cr | ₹3.33 Cr | ₹2.98 Cr | ₹3.04 Cr |
| Contributions to EPF & Pension Funds | ₹0.05 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Workmen and Staff Welfare Expenses | ₹0.07 Cr | - | - | - | - |
| Other Employees Cost | - | - | - | - | - |
| Operating Expenses | ₹155 Cr | ₹107 Cr | ₹84 Cr | ₹77 Cr | ₹64 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹123 Cr | ₹83 Cr | ₹66 Cr | ₹64 Cr | ₹50 Cr |
| Repairs and Maintenance | ₹0.56 Cr | ₹0.61 Cr | ₹0.39 Cr | ₹0.51 Cr | ₹0.40 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Manufacturing expenses | ₹31 Cr | ₹24 Cr | ₹17 Cr | ₹13 Cr | ₹13 Cr |
| General and Administration Expenses | ₹5.55 Cr | ₹4.73 Cr | ₹3.98 Cr | ₹3.55 Cr | ₹4.04 Cr |
| Rent , Rates & Taxes | ₹1.42 Cr | ₹1.02 Cr | ₹1.26 Cr | ₹0.79 Cr | ₹1.30 Cr |
| Insurance | ₹0.20 Cr | ₹0.15 Cr | ₹0.20 Cr | ₹0.25 Cr | ₹0.36 Cr |
| Printing and stationery | ₹0.07 Cr | ₹0.05 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.12 Cr |
| Professional and legal fees | ₹2.66 Cr | ₹2.83 Cr | ₹1.80 Cr | ₹1.69 Cr | ₹1.64 Cr |
| Other Administration | ₹1.19 Cr | ₹0.69 Cr | ₹0.65 Cr | ₹0.73 Cr | ₹0.62 Cr |
| Selling and Distribution Expenses | ₹0.03 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.11 Cr | ₹0.05 Cr |
| Advertisement & Sales Promotion | ₹0.03 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.11 Cr | ₹0.05 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹0.69 Cr | ₹1.24 Cr | ₹3.76 Cr | ₹0.77 Cr | ₹0.78 Cr |
| Bad debts /advances written off | - | - | ₹1.49 Cr | - | - |
| Provision for doubtful debts | ₹0.11 Cr | - | ₹1.12 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | ₹0.20 Cr | ₹0.24 Cr | ₹0.02 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.58 Cr | ₹1.24 Cr | ₹0.95 Cr | ₹0.53 Cr | ₹0.76 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹225 Cr | ₹175 Cr | ₹113 Cr | ₹76 Cr | ₹88 Cr |
| Operating Profit (Excl OI) | ₹22 Cr | ₹9.73 Cr | ₹2.58 Cr | ₹7.13 Cr | ₹8.98 Cr |
| Other Income | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹9.82 Cr |
| Interest Received | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹8.96 Cr | ₹7.87 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.17 Cr | ₹0.38 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.05 Cr | ₹1.97 Cr | - | ₹1.72 Cr | ₹1.58 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.03 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.35 Cr | ₹0.37 Cr |
| Operating Profit | ₹37 Cr | ₹25 Cr | ₹15 Cr | ₹18 Cr | ₹19 Cr |
| Interest | ₹3.80 Cr | ₹7.73 Cr | ₹11 Cr | ₹15 Cr | ₹16 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹3.03 Cr | ₹6.80 Cr | ₹10 Cr | ₹13 Cr | ₹15 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.58 Cr | ₹0.92 Cr | ₹0.94 Cr | ₹0.83 Cr | ₹0.83 Cr |
| Other Interest | ₹0.19 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.26 Cr | ₹0.63 Cr |
| PBDT | ₹33 Cr | ₹17 Cr | ₹3.39 Cr | ₹3.63 Cr | ₹2.72 Cr |
| Depreciation | ₹1.42 Cr | ₹1.35 Cr | ₹1.49 Cr | ₹1.87 Cr | ₹1.78 Cr |
| Profit Before Taxation & Exceptional Items | ₹32 Cr | ₹16 Cr | ₹1.90 Cr | ₹1.77 Cr | ₹0.94 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹32 Cr | ₹16 Cr | ₹1.90 Cr | ₹1.77 Cr | ₹0.94 Cr |
| Provision for Tax | ₹8.23 Cr | ₹4.34 Cr | ₹0.70 Cr | ₹0.56 Cr | ₹0.39 Cr |
| Current Income Tax | ₹8.41 Cr | ₹4.02 Cr | ₹0.50 Cr | - | ₹0.71 Cr |
| Deferred Tax | ₹-0.19 Cr | ₹0.29 Cr | ₹-0.37 Cr | ₹0.72 Cr | ₹-0.33 Cr |
| Other taxes | ₹0.01 Cr | ₹0.03 Cr | ₹0.56 Cr | ₹-0.16 Cr | ₹0.00 Cr |
| Profit After Tax | ₹24 Cr | ₹11 Cr | ₹1.21 Cr | ₹1.21 Cr | ₹0.55 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | ₹-3.35 Cr | ₹-0.17 Cr | ₹-1.66 Cr | ₹-3.19 Cr | ₹-1.20 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹20 Cr | ₹11 Cr | ₹-0.45 Cr | ₹-1.91 Cr | ₹-0.65 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹99 Cr | ₹88 Cr | ₹88 Cr | ₹90 Cr | ₹91 Cr |
| Appropriations | ₹119 Cr | ₹99 Cr | ₹88 Cr | ₹88 Cr | ₹90 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹119 Cr | ₹99 Cr | ₹88 Cr | ₹88 Cr | ₹90 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹0.52 | ₹0.29 | ₹-0.01 | ₹-0.05 | ₹-0.02 |
| Adjusted EPS | ₹0.52 | ₹0.29 | ₹-0.01 | ₹-0.05 | ₹-0.02 |
Compare Income Statement of peers of NILA INFRASTRUCTURES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| NILA INFRASTRUCTURES | ₹392.3 Cr | -2.3% | -3.2% | -17.1% | Stock Analytics | |
| DLF | ₹191,602.0 Cr | -0.7% | 6.2% | -6% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹122,059.0 Cr | 3.7% | 9.8% | 4.6% | Stock Analytics | |
| GODREJ PROPERTIES | ₹69,048.5 Cr | -0.8% | 12.7% | -19.7% | Stock Analytics | |
| OBEROI REALTY | ₹64,790.3 Cr | 4% | 11% | -6.3% | Stock Analytics | |
| THE PHOENIX MILLS | ₹63,238.4 Cr | 3.6% | 13.1% | 11.5% | Stock Analytics | |
NILA INFRASTRUCTURES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| NILA INFRASTRUCTURES | -2.3% |
-3.2% |
-17.1% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses