OPTIEMUS INFRACOM
|
OPTIEMUS INFRACOM Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,890 Cr | ₹1,528 Cr | ₹1,174 Cr | ₹472 Cr | ₹182 Cr |
| Sales | ₹1,808 Cr | ₹1,426 Cr | ₹1,136 Cr | ₹463 Cr | ₹179 Cr |
| Job Work/ Contract Receipts | ₹52 Cr | ₹55 Cr | ₹2.93 Cr | ₹1.73 Cr | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹30 Cr | ₹47 Cr | ₹35 Cr | ₹6.89 Cr | ₹2.25 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,890 Cr | ₹1,528 Cr | ₹1,174 Cr | ₹472 Cr | ₹182 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-6.93 Cr | ₹-9.89 Cr | ₹-87 Cr | ₹1.10 Cr | ₹-1.89 Cr |
| Raw Material Consumed | ₹1,663 Cr | ₹1,303 Cr | ₹1,130 Cr | ₹447 Cr | ₹169 Cr |
| Opening Raw Materials | ₹235 Cr | ₹23 Cr | ₹1.20 Cr | ₹0.40 Cr | ₹3.81 Cr |
| Purchases Raw Materials | ₹925 Cr | ₹895 Cr | ₹471 Cr | ₹16 Cr | - |
| Closing Raw Materials | ₹135 Cr | ₹235 Cr | ₹23 Cr | ₹1.44 Cr | ₹3.81 Cr |
| Other Direct Purchases / Brought in cost | ₹638 Cr | ₹620 Cr | ₹681 Cr | ₹433 Cr | ₹169 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹6.46 Cr | ₹5.45 Cr | ₹3.54 Cr | ₹1.32 Cr | ₹0.46 Cr |
| Electricity & Power | ₹6.46 Cr | ₹5.45 Cr | ₹3.54 Cr | ₹1.32 Cr | ₹0.46 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹59 Cr | ₹69 Cr | ₹39 Cr | ₹7.70 Cr | ₹4.81 Cr |
| Salaries, Wages & Bonus | ₹25 Cr | ₹19 Cr | ₹13 Cr | ₹5.52 Cr | ₹4.44 Cr |
| Contributions to EPF & Pension Funds | ₹0.83 Cr | ₹0.72 Cr | ₹0.40 Cr | ₹0.13 Cr | ₹0.11 Cr |
| Workmen and Staff Welfare Expenses | ₹2.42 Cr | ₹4.02 Cr | ₹2.14 Cr | ₹0.23 Cr | ₹0.09 Cr |
| Other Employees Cost | ₹31 Cr | ₹44 Cr | ₹24 Cr | ₹1.82 Cr | ₹0.18 Cr |
| Other Manufacturing Expenses | ₹15 Cr | ₹15 Cr | ₹3.72 Cr | ₹5.16 Cr | ₹5.82 Cr |
| Sub-contracted / Out sourced services | ₹6.16 Cr | ₹1.37 Cr | - | - | - |
| Processing Charges | ₹0.00 Cr | - | ₹0.12 Cr | - | - |
| Repairs and Maintenance | - | - | ₹1.06 Cr | - | ₹0.22 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹9.06 Cr | ₹13 Cr | ₹2.54 Cr | ₹5.16 Cr | ₹5.60 Cr |
| General and Administration Expenses | ₹22 Cr | ₹19 Cr | ₹14 Cr | ₹8.74 Cr | ₹12 Cr |
| Rent , Rates & Taxes | ₹5.36 Cr | ₹3.50 Cr | ₹1.60 Cr | ₹3.23 Cr | ₹5.49 Cr |
| Insurance | ₹1.10 Cr | ₹0.71 Cr | ₹0.49 Cr | ₹0.44 Cr | ₹0.24 Cr |
| Printing and stationery | ₹0.36 Cr | ₹0.21 Cr | ₹0.14 Cr | ₹0.19 Cr | ₹0.06 Cr |
| Professional and legal fees | ₹7.15 Cr | ₹7.44 Cr | ₹7.30 Cr | ₹2.72 Cr | ₹4.62 Cr |
| Traveling and conveyance | ₹1.35 Cr | ₹1.50 Cr | ₹0.42 Cr | ₹0.18 Cr | ₹0.15 Cr |
| Other Administration | ₹6.30 Cr | ₹6.00 Cr | ₹3.58 Cr | ₹1.97 Cr | ₹1.45 Cr |
| Selling and Distribution Expenses | ₹1.92 Cr | ₹1.47 Cr | ₹0.80 Cr | ₹1.44 Cr | ₹2.44 Cr |
| Advertisement & Sales Promotion | ₹0.57 Cr | ₹0.02 Cr | ₹0.16 Cr | ₹0.11 Cr | ₹0.09 Cr |
| Sales Commissions & Incentives | ₹0.00 Cr | ₹0.01 Cr | ₹0.19 Cr | ₹0.57 Cr | ₹0.10 Cr |
| Freight and Forwarding | ₹0.52 Cr | ₹0.50 Cr | ₹0.33 Cr | ₹0.48 Cr | ₹0.39 Cr |
| Handling and Clearing Charges | ₹0.83 Cr | ₹0.95 Cr | ₹0.07 Cr | ₹0.00 Cr | ₹0.05 Cr |
| Other Selling Expenses | - | - | ₹0.06 Cr | ₹0.29 Cr | ₹1.81 Cr |
| Miscellaneous Expenses | ₹21 Cr | ₹47 Cr | ₹45 Cr | ₹18 Cr | ₹87 Cr |
| Bad debts /advances written off | ₹2.87 Cr | ₹39 Cr | ₹44 Cr | ₹17 Cr | ₹71 Cr |
| Provision for doubtful debts | ₹7.91 Cr | ₹6.75 Cr | ₹1.00 Cr | - | ₹16 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹6.48 Cr | - | ₹0.14 Cr | ₹0.59 Cr | ₹0.01 Cr |
| Losson sale of non-trade current investments | - | ₹0.02 Cr | - | - | - |
| Other Miscellaneous Expenses | ₹3.93 Cr | ₹0.41 Cr | ₹0.29 Cr | ₹0.12 Cr | ₹0.12 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,782 Cr | ₹1,449 Cr | ₹1,149 Cr | ₹491 Cr | ₹279 Cr |
| Operating Profit (Excl OI) | ₹108 Cr | ₹78 Cr | ₹25 Cr | ₹-19 Cr | ₹-98 Cr |
| Other Income | ₹17 Cr | ₹19 Cr | ₹54 Cr | ₹36 Cr | ₹102 Cr |
| Interest Received | ₹3.94 Cr | ₹0.51 Cr | ₹15 Cr | ₹9.03 Cr | ₹2.56 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.19 Cr | ₹0.03 Cr | ₹0.10 Cr | - | ₹55 Cr |
| Profits on sale of Investments | - | - | - | - | ₹3.30 Cr |
| Provision Written Back | ₹4.48 Cr | ₹0.67 Cr | ₹25 Cr | ₹26 Cr | ₹35 Cr |
| Foreign Exchange Gains | ₹0.70 Cr | ₹5.96 Cr | ₹2.09 Cr | - | ₹1.21 Cr |
| Others | ₹7.98 Cr | ₹11 Cr | ₹12 Cr | ₹0.50 Cr | ₹4.54 Cr |
| Operating Profit | ₹126 Cr | ₹97 Cr | ₹79 Cr | ₹17 Cr | ₹4.13 Cr |
| Interest | ₹30 Cr | ₹7.96 Cr | ₹5.84 Cr | ₹5.09 Cr | ₹6.39 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹13 Cr | ₹4.55 Cr | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹15 Cr | ₹2.36 Cr | ₹4.94 Cr | ₹3.80 Cr | ₹5.57 Cr |
| Other Interest | ₹2.19 Cr | ₹1.04 Cr | ₹0.90 Cr | ₹1.29 Cr | ₹0.82 Cr |
| PBDT | ₹96 Cr | ₹89 Cr | ₹73 Cr | ₹12 Cr | ₹-2.26 Cr |
| Depreciation | ₹22 Cr | ₹18 Cr | ₹13 Cr | ₹6.31 Cr | ₹4.57 Cr |
| Profit Before Taxation & Exceptional Items | ₹73 Cr | ₹72 Cr | ₹60 Cr | ₹5.58 Cr | ₹-6.84 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹77 Cr | ₹76 Cr | ₹53 Cr | ₹4.69 Cr | ₹1.24 Cr |
| Provision for Tax | ₹13 Cr | ₹19 Cr | ₹11 Cr | ₹5.62 Cr | ₹2.44 Cr |
| Current Income Tax | ₹17 Cr | ₹9.25 Cr | ₹3.08 Cr | ₹8.17 Cr | ₹-10 Cr |
| Deferred Tax | ₹-2.59 Cr | ₹9.98 Cr | ₹11 Cr | ₹-1.82 Cr | ₹13 Cr |
| Other taxes | ₹-0.91 Cr | ₹0.10 Cr | ₹-2.78 Cr | ₹-0.74 Cr | - |
| Profit After Tax | ₹63 Cr | ₹57 Cr | ₹42 Cr | ₹-0.92 Cr | ₹-1.20 Cr |
| Extra items | - | - | - | - | ₹96 Cr |
| Minority Interest | - | - | ₹-0.33 Cr | ₹0.06 Cr | ₹0.70 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹63 Cr | ₹57 Cr | ₹42 Cr | ₹-0.87 Cr | ₹95 Cr |
| Adjustments to PAT | ₹0.86 Cr | ₹0.07 Cr | ₹0.01 Cr | - | - |
| Profit Balance B/F | ₹302 Cr | ₹258 Cr | ₹207 Cr | ₹207 Cr | ₹112 Cr |
| Appropriations | ₹366 Cr | ₹314 Cr | ₹248 Cr | ₹207 Cr | ₹207 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹13 Cr | ₹-9.55 Cr | - | ₹-0.05 Cr |
| Equity Dividend % | - | - | ₹15.00 | - | - |
| Earnings Per Share | ₹7.26 | ₹6.61 | ₹4.84 | ₹-0.10 | ₹11.10 |
| Adjusted EPS | ₹7.26 | ₹6.61 | ₹4.84 | ₹-0.10 | ₹11.10 |
Compare Income Statement of peers of OPTIEMUS INFRACOM
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| OPTIEMUS INFRACOM | ₹4,882.3 Cr | -5.7% | -10.5% | -6% | Stock Analytics | |
| ADANI ENTERPRISES | ₹313,036.0 Cr | -1.8% | -2% | -10.6% | Stock Analytics | |
| REDINGTON | ₹22,280.6 Cr | -3.9% | 6% | 54.7% | Stock Analytics | |
| MMTC | ₹9,382.5 Cr | -4.5% | -8.3% | -15.3% | Stock Analytics | |
| HONASA CONSUMER | ₹9,331.6 Cr | -3.9% | 2.6% | -2% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹9,163.9 Cr | -7.2% | -14.7% | 47.9% | Stock Analytics | |
OPTIEMUS INFRACOM Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| OPTIEMUS INFRACOM | -5.7% |
-10.5% |
-6% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses