NIRLON
|
NIRLON Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹636 Cr | ₹603 Cr | ₹573 Cr | ₹384 Cr | ₹317 Cr |
| Sales | - | - | - | - | - |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹626 Cr | ₹593 Cr | ₹563 Cr | ₹376 Cr | ₹309 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹9.66 Cr | ₹10 Cr | ₹9.75 Cr | ₹8.35 Cr | ₹7.76 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹636 Cr | ₹603 Cr | ₹573 Cr | ₹384 Cr | ₹317 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | - | - | - |
| Raw Material Consumed | - | - | - | - | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.30 Cr | ₹0.30 Cr | ₹0.41 Cr | ₹0.39 Cr | ₹0.03 Cr |
| Electricity & Power | ₹0.30 Cr | ₹0.30 Cr | ₹0.41 Cr | ₹0.39 Cr | ₹0.03 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹6.01 Cr | ₹5.11 Cr | ₹5.02 Cr | ₹4.81 Cr | ₹4.90 Cr |
| Salaries, Wages & Bonus | ₹5.05 Cr | ₹4.18 Cr | ₹4.41 Cr | ₹4.16 Cr | ₹4.20 Cr |
| Contributions to EPF & Pension Funds | ₹0.44 Cr | ₹0.42 Cr | ₹0.36 Cr | ₹0.54 Cr | ₹0.64 Cr |
| Workmen and Staff Welfare Expenses | ₹0.50 Cr | ₹0.48 Cr | ₹0.24 Cr | ₹0.08 Cr | ₹0.04 Cr |
| Other Employees Cost | ₹0.02 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Other Manufacturing Expenses | ₹78 Cr | ₹72 Cr | ₹62 Cr | ₹45 Cr | ₹41 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹2.38 Cr | ₹3.04 Cr | ₹3.32 Cr | ₹4.07 Cr | ₹1.51 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹76 Cr | ₹69 Cr | ₹59 Cr | ₹41 Cr | ₹39 Cr |
| General and Administration Expenses | ₹23 Cr | ₹23 Cr | ₹22 Cr | ₹16 Cr | ₹14 Cr |
| Rent , Rates & Taxes | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹10 Cr | ₹8.65 Cr |
| Insurance | ₹2.21 Cr | ₹2.07 Cr | ₹2.09 Cr | ₹1.38 Cr | ₹1.32 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹4.87 Cr | ₹5.11 Cr | ₹3.87 Cr | ₹2.65 Cr | ₹2.37 Cr |
| Traveling and conveyance | ₹0.07 Cr | ₹0.27 Cr | ₹0.31 Cr | ₹0.12 Cr | ₹0.06 Cr |
| Other Administration | ₹1.55 Cr | ₹1.66 Cr | ₹1.50 Cr | ₹1.63 Cr | ₹2.04 Cr |
| Selling and Distribution Expenses | - | - | - | - | - |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹26 Cr | ₹26 Cr | ₹25 Cr | ₹21 Cr | ₹20 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.23 Cr | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.57 Cr | - | ₹0.19 Cr | ₹0.37 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹25 Cr | ₹26 Cr | ₹25 Cr | ₹20 Cr | ₹20 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹133 Cr | ₹126 Cr | ₹115 Cr | ₹87 Cr | ₹80 Cr |
| Operating Profit (Excl OI) | ₹503 Cr | ₹477 Cr | ₹458 Cr | ₹297 Cr | ₹237 Cr |
| Other Income | ₹8.89 Cr | ₹4.24 Cr | ₹2.96 Cr | ₹2.78 Cr | ₹2.46 Cr |
| Interest Received | ₹8.33 Cr | ₹4.12 Cr | ₹2.74 Cr | ₹1.52 Cr | ₹1.04 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | ₹0.00 Cr | ₹0.59 Cr |
| Others | ₹0.57 Cr | ₹0.12 Cr | ₹0.22 Cr | ₹1.26 Cr | ₹0.84 Cr |
| Operating Profit | ₹512 Cr | ₹481 Cr | ₹461 Cr | ₹300 Cr | ₹240 Cr |
| Interest | ₹117 Cr | ₹123 Cr | ₹126 Cr | ₹35 Cr | ₹14 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹98 Cr | ₹103 Cr | ₹84 Cr | ₹76 Cr | ₹82 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.54 Cr | ₹0.56 Cr | ₹26 Cr | - | - |
| Other Interest | ₹19 Cr | ₹20 Cr | ₹16 Cr | ₹-41 Cr | ₹-68 Cr |
| PBDT | ₹395 Cr | ₹358 Cr | ₹335 Cr | ₹266 Cr | ₹226 Cr |
| Depreciation | ₹56 Cr | ₹56 Cr | ₹103 Cr | ₹75 Cr | ₹49 Cr |
| Profit Before Taxation & Exceptional Items | ₹338 Cr | ₹302 Cr | ₹233 Cr | ₹190 Cr | ₹177 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹338 Cr | ₹302 Cr | ₹233 Cr | ₹190 Cr | ₹177 Cr |
| Provision for Tax | ₹120 Cr | ₹96 Cr | ₹75 Cr | ₹79 Cr | ₹50 Cr |
| Current Income Tax | ₹68 Cr | ₹53 Cr | ₹41 Cr | ₹35 Cr | ₹33 Cr |
| Deferred Tax | ₹52 Cr | ₹43 Cr | ₹34 Cr | ₹44 Cr | ₹16 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹218 Cr | ₹206 Cr | ₹158 Cr | ₹111 Cr | ₹127 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹158 Cr | ₹186 Cr | ₹262 Cr | ₹359 Cr | ₹238 Cr |
| Appropriations | ₹376 Cr | ₹392 Cr | ₹420 Cr | ₹470 Cr | ₹366 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹99 Cr | ₹99 Cr | ₹99 Cr | ₹72 Cr | ₹6.76 Cr |
| Equity Dividend % | ₹260.00 | ₹260.00 | ₹260.00 | ₹260.00 | ₹80.00 |
| Earnings Per Share | ₹24.21 | ₹22.81 | ₹17.52 | ₹12.30 | ₹14.14 |
| Adjusted EPS | ₹24.21 | ₹22.81 | ₹17.52 | ₹12.30 | ₹14.14 |
Compare Income Statement of peers of NIRLON
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| NIRLON | ₹4,454.5 Cr | -0.9% | -1.8% | 14.9% | Stock Analytics | |
| LARSEN & TOUBRO | ₹548,169.0 Cr | -2.1% | 1.6% | 7.6% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹65,167.3 Cr | -3.5% | -4.1% | -28.7% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹25,973.7 Cr | 0.3% | -3.8% | -21.6% | Stock Analytics | |
| KEC INTERNATIONAL | ₹18,990.7 Cr | 4.1% | -11.8% | -32% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹14,718.7 Cr | -1% | -10% | -18.5% | Stock Analytics | |
NIRLON Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| NIRLON | -0.9% |
-1.8% |
14.9% |
| SENSEX | -0.5% |
1.5% |
6.9% |
You may also like the below Video Courses