OSIA HYPER RETAIL
|
OSIA HYPER RETAIL Last 5 Year Income Statement History
[Standalone]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹1,182 Cr | ₹783 Cr | ₹625 Cr | ₹340 Cr | ₹371 Cr |
| Sales | ₹1,182 Cr | ₹783 Cr | ₹625 Cr | ₹340 Cr | ₹371 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | ₹37 Cr | ₹44 Cr | ₹35 Cr | ₹24 Cr | ₹30 Cr |
| Operating Income (Net) | ₹1,144 Cr | ₹739 Cr | ₹590 Cr | ₹316 Cr | ₹341 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-13 Cr | ₹-32 Cr | ₹-71 Cr | ₹-18 Cr | ₹-53 Cr |
| Raw Material Consumed | ₹972 Cr | ₹601 Cr | ₹540 Cr | ₹263 Cr | ₹315 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹972 Cr | ₹601 Cr | ₹540 Cr | ₹263 Cr | ₹315 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹11 Cr | ₹13 Cr | ₹6.70 Cr | ₹4.80 Cr | ₹6.36 Cr |
| Electricity & Power | ₹11 Cr | ₹13 Cr | ₹6.58 Cr | ₹4.67 Cr | ₹6.23 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.08 Cr | ₹0.17 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹0.13 Cr |
| Employee Cost | ₹30 Cr | ₹35 Cr | ₹27 Cr | ₹19 Cr | ₹22 Cr |
| Salaries, Wages & Bonus | ₹26 Cr | ₹28 Cr | ₹24 Cr | ₹16 Cr | ₹18 Cr |
| Contributions to EPF & Pension Funds | ₹0.41 Cr | ₹0.33 Cr | ₹0.28 Cr | ₹0.29 Cr | ₹0.37 Cr |
| Workmen and Staff Welfare Expenses | ₹3.86 Cr | ₹6.91 Cr | ₹2.91 Cr | ₹2.69 Cr | ₹3.27 Cr |
| Other Employees Cost | - | - | - | - | - |
| Operating Expenses | ₹0.65 Cr | ₹1.30 Cr | ₹1.74 Cr | ₹0.12 Cr | ₹0.19 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.65 Cr | ₹1.30 Cr | ₹1.74 Cr | ₹0.12 Cr | ₹0.19 Cr |
| General and Administration Expenses | ₹66 Cr | ₹69 Cr | ₹55 Cr | ₹26 Cr | ₹26 Cr |
| Rent , Rates & Taxes | ₹58 Cr | ₹64 Cr | ₹44 Cr | ₹19 Cr | ₹20 Cr |
| Insurance | ₹0.34 Cr | ₹0.37 Cr | ₹0.43 Cr | ₹0.39 Cr | ₹0.31 Cr |
| Printing and stationery | ₹0.32 Cr | ₹0.39 Cr | ₹0.54 Cr | ₹0.25 Cr | ₹0.25 Cr |
| Professional and legal fees | ₹1.76 Cr | ₹1.37 Cr | ₹2.26 Cr | ₹0.61 Cr | ₹0.65 Cr |
| Traveling and conveyance | ₹1.49 Cr | ₹1.56 Cr | ₹1.79 Cr | ₹0.79 Cr | ₹1.04 Cr |
| Other Administration | ₹3.26 Cr | ₹1.25 Cr | ₹5.81 Cr | ₹4.55 Cr | ₹4.46 Cr |
| Selling and Distribution Expenses | ₹9.04 Cr | ₹13 Cr | ₹5.05 Cr | ₹4.93 Cr | ₹9.53 Cr |
| Advertisement & Sales Promotion | ₹4.27 Cr | ₹3.02 Cr | ₹2.59 Cr | ₹0.65 Cr | ₹4.10 Cr |
| Sales Commissions & Incentives | ₹1.54 Cr | ₹1.18 Cr | ₹0.81 Cr | ₹0.43 Cr | ₹0.12 Cr |
| Freight and Forwarding | - | - | - | ₹0.66 Cr | ₹1.36 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹3.22 Cr | ₹8.52 Cr | ₹1.65 Cr | ₹3.19 Cr | ₹3.96 Cr |
| Miscellaneous Expenses | ₹1.07 Cr | ₹0.60 Cr | ₹0.40 Cr | ₹0.28 Cr | ₹0.02 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.10 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.07 Cr | ₹0.50 Cr | ₹0.40 Cr | ₹0.28 Cr | ₹0.02 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,077 Cr | ₹700 Cr | ₹565 Cr | ₹300 Cr | ₹326 Cr |
| Operating Profit (Excl OI) | ₹67 Cr | ₹39 Cr | ₹25 Cr | ₹16 Cr | ₹15 Cr |
| Other Income | ₹5.53 Cr | ₹4.79 Cr | ₹2.08 Cr | ₹1.15 Cr | ₹2.60 Cr |
| Interest Received | ₹0.61 Cr | ₹0.27 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.14 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹-0.35 Cr | - | ₹0.18 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹4.92 Cr | ₹4.52 Cr | ₹2.34 Cr | ₹1.04 Cr | ₹2.28 Cr |
| Operating Profit | ₹73 Cr | ₹44 Cr | ₹27 Cr | ₹17 Cr | ₹18 Cr |
| Interest | ₹34 Cr | ₹22 Cr | ₹8.61 Cr | ₹5.15 Cr | ₹2.82 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.71 Cr | ₹4.08 Cr | ₹1.64 Cr | ₹1.37 Cr | ₹0.24 Cr |
| Other Interest | ₹30 Cr | ₹18 Cr | ₹6.97 Cr | ₹3.78 Cr | ₹2.58 Cr |
| PBDT | ₹39 Cr | ₹22 Cr | ₹18 Cr | ₹12 Cr | ₹15 Cr |
| Depreciation | ₹9.84 Cr | ₹8.26 Cr | ₹5.75 Cr | ₹3.95 Cr | ₹2.95 Cr |
| Profit Before Taxation & Exceptional Items | ₹29 Cr | ₹13 Cr | ₹13 Cr | ₹7.82 Cr | ₹12 Cr |
| Exceptional Income / Expenses | - | ₹-0.15 Cr | ₹-0.23 Cr | - | - |
| Profit Before Tax | ₹29 Cr | ₹13 Cr | ₹12 Cr | ₹7.82 Cr | ₹12 Cr |
| Provision for Tax | ₹11 Cr | ₹3.82 Cr | ₹3.28 Cr | ₹2.40 Cr | ₹3.58 Cr |
| Current Income Tax | ₹11 Cr | ₹3.73 Cr | ₹3.01 Cr | ₹2.42 Cr | ₹3.60 Cr |
| Deferred Tax | ₹-0.09 Cr | ₹0.09 Cr | ₹0.27 Cr | ₹-0.02 Cr | ₹-0.02 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹18 Cr | ₹9.50 Cr | ₹9.04 Cr | ₹5.42 Cr | ₹8.46 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹48 Cr | ₹38 Cr | ₹29 Cr | ₹24 Cr | ₹15 Cr |
| Appropriations | ₹66 Cr | ₹48 Cr | ₹38 Cr | ₹29 Cr | ₹24 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹1.38 | ₹0.92 | ₹15.18 | ₹9.11 | ₹14.21 |
| Adjusted EPS | ₹1.38 | ₹0.92 | ₹0.95 | ₹0.57 | ₹0.89 |
Compare Income Statement of peers of OSIA HYPER RETAIL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| OSIA HYPER RETAIL | ₹366.4 Cr | -4.6% | -14.5% | -40.8% | Stock Analytics | |
| AVENUE SUPERMARTS | ₹272,140.0 Cr | -1.1% | -5.3% | 5.8% | Stock Analytics | |
| TRENT | ₹165,664.0 Cr | -2.5% | -3.2% | -35% | Stock Analytics | |
| METRO BRANDS | ₹30,815.8 Cr | -0.8% | -10% | -2.5% | Stock Analytics | |
| ADITYA BIRLA FASHION AND RETAIL | ₹10,274.3 Cr | -0.1% | -4.4% | -72.3% | Stock Analytics | |
| REDTAPE | ₹7,579.0 Cr | 2.7% | -5.2% | -36.6% | Stock Analytics | |
OSIA HYPER RETAIL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| OSIA HYPER RETAIL | -4.6% |
-14.5% |
-40.8% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses