OMAXE
|
OMAXE Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹1,561 Cr | ₹1,614 Cr | ₹773 Cr | ₹618 Cr | ₹476 Cr |
| Revenue from property development | ₹1,457 Cr | ₹1,580 Cr | ₹727 Cr | ₹497 Cr | ₹409 Cr |
| Sale of Development Rights | - | - | - | - | - |
| Development Charges | - | - | - | - | - |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹104 Cr | ₹35 Cr | ₹46 Cr | ₹121 Cr | ₹67 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹1,561 Cr | ₹1,614 Cr | ₹773 Cr | ₹618 Cr | ₹476 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-86 Cr | ₹237 Cr | ₹-927 Cr | ₹-576 Cr | ₹-275 Cr |
| Cost of Construction and Development | ₹2,097 Cr | ₹1,553 Cr | ₹1,793 Cr | ₹1,134 Cr | ₹748 Cr |
| Opening Raw Materials | ₹1,410 Cr | ₹1,114 Cr | ₹898 Cr | ₹809 Cr | ₹716 Cr |
| Cost of Land & Construction Materials | ₹2,106 Cr | ₹1,842 Cr | ₹2,028 Cr | ₹1,222 Cr | ₹832 Cr |
| Closing Stock | ₹1,419 Cr | ₹1,403 Cr | ₹1,133 Cr | ₹897 Cr | ₹799 Cr |
| Cost of Constructed property Sold | - | - | - | - | - |
| Development Rights | - | - | - | - | - |
| Other Construction Expenses | - | - | - | - | - |
| Power & Fuel Cost | ₹1.31 Cr | ₹1.94 Cr | ₹2.16 Cr | ₹2.39 Cr | ₹1.51 Cr |
| Electricity & Power | ₹1.31 Cr | ₹1.94 Cr | ₹2.16 Cr | ₹2.39 Cr | ₹1.51 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹14 Cr | ₹27 Cr | ₹32 Cr | ₹34 Cr | ₹34 Cr |
| Salaries, Wages & Bonus | ₹181 Cr | ₹135 Cr | ₹133 Cr | ₹106 Cr | ₹71 Cr |
| Contributions to EPF & Pension Funds | ₹2.87 Cr | ₹2.17 Cr | ₹2.04 Cr | ₹1.67 Cr | ₹1.03 Cr |
| Workmen and Staff Welfare Expenses | ₹3.28 Cr | ₹2.39 Cr | ₹2.42 Cr | ₹1.84 Cr | ₹0.91 Cr |
| Other Employees Cost | ₹-173 Cr | ₹-112 Cr | ₹-105 Cr | ₹-76 Cr | ₹-39 Cr |
| Operating Expenses | ₹14 Cr | ₹12 Cr | ₹9.97 Cr | ₹6.13 Cr | ₹4.78 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹7.84 Cr | ₹6.22 Cr | ₹4.84 Cr | ₹3.78 Cr | ₹2.73 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Manufacturing expenses | ₹6.03 Cr | ₹5.98 Cr | ₹5.13 Cr | ₹2.35 Cr | ₹2.05 Cr |
| General and Administration Expenses | ₹20 Cr | ₹32 Cr | ₹33 Cr | ₹23 Cr | ₹12 Cr |
| Rent , Rates & Taxes | ₹15 Cr | ₹20 Cr | ₹20 Cr | ₹11 Cr | ₹4.21 Cr |
| Insurance | ₹3.67 Cr | ₹2.68 Cr | ₹2.10 Cr | ₹1.42 Cr | ₹1.16 Cr |
| Printing and stationery | ₹2.90 Cr | ₹2.37 Cr | ₹2.20 Cr | ₹1.83 Cr | ₹1.09 Cr |
| Professional and legal fees | ₹138 Cr | ₹45 Cr | ₹52 Cr | ₹30 Cr | ₹26 Cr |
| Other Administration | ₹-139 Cr | ₹-38 Cr | ₹-43 Cr | ₹-22 Cr | ₹-21 Cr |
| Selling and Distribution Expenses | ₹87 Cr | ₹63 Cr | ₹72 Cr | ₹32 Cr | ₹48 Cr |
| Advertisement & Sales Promotion | ₹66 Cr | ₹41 Cr | ₹35 Cr | ₹23 Cr | ₹31 Cr |
| Sales Commissions & Incentives | ₹20 Cr | ₹23 Cr | ₹37 Cr | ₹8.61 Cr | ₹17 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.11 Cr | - | - | - | - |
| Miscellaneous Expenses | ₹22 Cr | ₹32 Cr | ₹61 Cr | ₹9.51 Cr | ₹21 Cr |
| Bad debts /advances written off | ₹10 Cr | ₹5.44 Cr | ₹10.00 Cr | ₹0.79 Cr | ₹0.46 Cr |
| Provision for doubtful debts | ₹-9.23 Cr | ₹9.75 Cr | ₹27 Cr | ₹4.40 Cr | ₹15 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹0.05 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹21 Cr | ₹17 Cr | ₹24 Cr | ₹4.32 Cr | ₹5.93 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,169 Cr | ₹1,958 Cr | ₹1,077 Cr | ₹665 Cr | ₹594 Cr |
| Operating Profit (Excl OI) | ₹-608 Cr | ₹-343 Cr | ₹-303 Cr | ₹-47 Cr | ₹-119 Cr |
| Other Income | ₹76 Cr | ₹21 Cr | ₹25 Cr | ₹20 Cr | ₹39 Cr |
| Interest Received | ₹29 Cr | ₹14 Cr | ₹15 Cr | ₹11 Cr | ₹26 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹9.84 Cr | ₹0.50 Cr | ₹0.90 Cr | ₹3.75 Cr | ₹0.93 Cr |
| Profits on sale of Investments | - | ₹0.01 Cr | - | - | - |
| Provision Written Back | ₹32 Cr | ₹2.68 Cr | ₹5.50 Cr | ₹1.78 Cr | ₹1.68 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹5.59 Cr | ₹3.15 Cr | ₹3.74 Cr | ₹3.99 Cr | ₹10 Cr |
| Operating Profit | ₹-532 Cr | ₹-323 Cr | ₹-279 Cr | ₹-27 Cr | ₹-80 Cr |
| Interest | ₹195 Cr | ₹130 Cr | ₹113 Cr | ₹121 Cr | ₹161 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹58 Cr | ₹66 Cr | ₹98 Cr | ₹165 Cr | ₹218 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹9.89 Cr | ₹8.56 Cr | ₹5.08 Cr | ₹5.20 Cr | ₹6.20 Cr |
| Other Interest | ₹127 Cr | ₹56 Cr | ₹9.32 Cr | ₹-49 Cr | ₹-63 Cr |
| PBDT | ₹-727 Cr | ₹-453 Cr | ₹-391 Cr | ₹-148 Cr | ₹-241 Cr |
| Depreciation | ₹37 Cr | ₹54 Cr | ₹65 Cr | ₹47 Cr | ₹63 Cr |
| Profit Before Taxation & Exceptional Items | ₹-764 Cr | ₹-507 Cr | ₹-457 Cr | ₹-194 Cr | ₹-305 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹-764 Cr | ₹-507 Cr | ₹-457 Cr | ₹-194 Cr | ₹-305 Cr |
| Provision for Tax | ₹-79 Cr | ₹-101 Cr | ₹-106 Cr | ₹-33 Cr | ₹-69 Cr |
| Current Income Tax | ₹2.01 Cr | ₹4.01 Cr | ₹1.16 Cr | ₹3.79 Cr | ₹1.37 Cr |
| Deferred Tax | ₹-81 Cr | ₹-105 Cr | ₹-108 Cr | ₹-37 Cr | ₹-71 Cr |
| Other taxes | ₹0.70 Cr | ₹0.23 Cr | ₹1.42 Cr | ₹0.17 Cr | ₹-0.09 Cr |
| Profit After Tax | ₹-685 Cr | ₹-406 Cr | ₹-351 Cr | ₹-162 Cr | ₹-235 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.60 Cr | ₹3.31 Cr | ₹3.17 Cr | ₹2.08 Cr | ₹0.03 Cr |
| Share of Associate | ₹-0.27 Cr | ₹0.23 Cr | - | ₹0.04 Cr | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-686 Cr | ₹-403 Cr | ₹-348 Cr | ₹-160 Cr | ₹-235 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-810 Cr | ₹-407 Cr | ₹-59 Cr | ₹100 Cr | ₹336 Cr |
| Appropriations | ₹-1,496 Cr | ₹-810 Cr | ₹-407 Cr | ₹-59 Cr | ₹100 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-1,496 Cr | ₹-810 Cr | ₹-407 Cr | ₹-59 Cr | ₹100 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-37.51 | ₹-22.01 | ₹-19.02 | ₹-8.72 | ₹-12.86 |
| Adjusted EPS | ₹-37.51 | ₹-22.01 | ₹-19.02 | ₹-8.72 | ₹-12.86 |
Compare Income Statement of peers of OMAXE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| OMAXE | ₹1,481.9 Cr | 0.2% | -5.8% | -33.4% | Stock Analytics | |
| DLF | ₹191,403.0 Cr | 0.7% | 1.8% | -10% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹117,114.0 Cr | -1.2% | -2.7% | 3.3% | Stock Analytics | |
| GODREJ PROPERTIES | ₹68,896.4 Cr | 2.3% | 8.7% | -24.9% | Stock Analytics | |
| OBEROI REALTY | ₹61,817.8 Cr | -0% | 2% | -16.1% | Stock Analytics | |
| THE PHOENIX MILLS | ₹60,116.6 Cr | -0.3% | 3.5% | 7.4% | Stock Analytics | |
OMAXE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| OMAXE | 0.2% |
-5.8% |
-33.4% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses