PANCHMAHAL STEEL
|
PANCHMAHAL STEEL Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹383 Cr | ₹428 Cr | ₹489 Cr | ₹574 Cr | ₹339 Cr |
| Sales | ₹382 Cr | ₹427 Cr | ₹487 Cr | ₹571 Cr | ₹336 Cr |
| Job Work/ Contract Receipts | ₹0.05 Cr | ₹0.01 Cr | ₹0.19 Cr | ₹0.12 Cr | ₹1.20 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.09 Cr | ₹0.96 Cr | ₹1.52 Cr | ₹2.26 Cr | ₹1.78 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹383 Cr | ₹428 Cr | ₹489 Cr | ₹574 Cr | ₹339 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-21 Cr | ₹14 Cr | ₹22 Cr | ₹-24 Cr | ₹-7.20 Cr |
| Raw Material Consumed | ₹286 Cr | ₹292 Cr | ₹341 Cr | ₹405 Cr | ₹236 Cr |
| Opening Raw Materials | ₹29 Cr | ₹49 Cr | ₹38 Cr | ₹45 Cr | ₹36 Cr |
| Purchases Raw Materials | ₹273 Cr | ₹272 Cr | ₹352 Cr | ₹397 Cr | ₹246 Cr |
| Closing Raw Materials | ₹15 Cr | ₹29 Cr | ₹49 Cr | ₹38 Cr | ₹45 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹46 Cr | ₹48 Cr | ₹46 Cr | ₹51 Cr | ₹41 Cr |
| Electricity & Power | ₹46 Cr | ₹48 Cr | ₹46 Cr | ₹51 Cr | ₹41 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹19 Cr | ₹15 Cr |
| Salaries, Wages & Bonus | ₹18 Cr | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹12 Cr |
| Contributions to EPF & Pension Funds | ₹2.52 Cr | ₹2.48 Cr | ₹2.47 Cr | ₹2.37 Cr | ₹2.07 Cr |
| Workmen and Staff Welfare Expenses | ₹0.63 Cr | ₹0.71 Cr | ₹0.66 Cr | ₹0.31 Cr | ₹0.26 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹26 Cr | ₹28 Cr | ₹31 Cr | ₹33 Cr | ₹23 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹1.24 Cr | ₹1.19 Cr | ₹2.13 Cr | ₹1.24 Cr | ₹0.97 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹24 Cr | ₹27 Cr | ₹29 Cr | ₹31 Cr | ₹23 Cr |
| General and Administration Expenses | ₹4.48 Cr | ₹5.50 Cr | ₹5.00 Cr | ₹5.81 Cr | ₹4.15 Cr |
| Rent , Rates & Taxes | ₹0.55 Cr | ₹0.53 Cr | ₹0.50 Cr | ₹0.44 Cr | ₹0.44 Cr |
| Insurance | ₹0.35 Cr | ₹0.53 Cr | ₹0.54 Cr | ₹0.73 Cr | ₹0.48 Cr |
| Printing and stationery | ₹0.04 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.03 Cr |
| Professional and legal fees | ₹0.54 Cr | ₹1.59 Cr | ₹1.05 Cr | ₹0.82 Cr | ₹0.78 Cr |
| Traveling and conveyance | ₹0.60 Cr | ₹0.52 Cr | ₹0.57 Cr | ₹0.32 Cr | ₹0.29 Cr |
| Other Administration | ₹2.41 Cr | ₹2.27 Cr | ₹2.30 Cr | ₹3.46 Cr | ₹2.12 Cr |
| Selling and Distribution Expenses | ₹5.35 Cr | ₹2.52 Cr | ₹6.22 Cr | ₹7.89 Cr | ₹2.78 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹0.25 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.15 Cr | ₹0.14 Cr |
| Freight and Forwarding | ₹4.38 Cr | ₹1.91 Cr | ₹3.36 Cr | ₹7.56 Cr | ₹2.57 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.72 Cr | ₹0.55 Cr | ₹2.82 Cr | ₹0.17 Cr | ₹0.07 Cr |
| Miscellaneous Expenses | ₹0.33 Cr | ₹0.30 Cr | ₹2.42 Cr | ₹0.58 Cr | ₹0.58 Cr |
| Bad debts /advances written off | - | - | - | - | ₹0.28 Cr |
| Provision for doubtful debts | - | - | ₹0.06 Cr | ₹0.25 Cr | - |
| Losson disposal of fixed assets(net) | - | - | ₹0.01 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | ₹1.63 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.33 Cr | ₹0.30 Cr | ₹0.72 Cr | ₹0.33 Cr | ₹0.30 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹368 Cr | ₹412 Cr | ₹473 Cr | ₹498 Cr | ₹316 Cr |
| Operating Profit (Excl OI) | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹76 Cr | ₹23 Cr |
| Other Income | ₹2.71 Cr | ₹4.25 Cr | ₹1.41 Cr | ₹4.01 Cr | ₹4.34 Cr |
| Interest Received | ₹0.15 Cr | ₹0.91 Cr | ₹0.47 Cr | ₹0.37 Cr | ₹0.39 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.00 Cr | - | ₹2.26 Cr | ₹1.62 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | ₹0.52 Cr | - | - | ₹0.16 Cr |
| Foreign Exchange Gains | ₹2.15 Cr | ₹2.19 Cr | - | ₹0.78 Cr | ₹1.61 Cr |
| Others | ₹0.42 Cr | ₹0.62 Cr | ₹0.94 Cr | ₹0.60 Cr | ₹0.56 Cr |
| Operating Profit | ₹18 Cr | ₹20 Cr | ₹17 Cr | ₹80 Cr | ₹27 Cr |
| Interest | ₹5.61 Cr | ₹7.94 Cr | ₹7.08 Cr | ₹5.90 Cr | ₹10 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.07 Cr | ₹0.97 Cr | ₹1.30 Cr | ₹2.80 Cr | ₹3.88 Cr |
| Other Interest | ₹4.54 Cr | ₹6.97 Cr | ₹5.78 Cr | ₹3.10 Cr | ₹6.30 Cr |
| PBDT | ₹13 Cr | ₹12 Cr | ₹9.86 Cr | ₹74 Cr | ₹17 Cr |
| Depreciation | ₹8.06 Cr | ₹8.09 Cr | ₹7.96 Cr | ₹7.60 Cr | ₹7.45 Cr |
| Profit Before Taxation & Exceptional Items | ₹4.56 Cr | ₹3.92 Cr | ₹1.90 Cr | ₹67 Cr | ₹9.81 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹4.56 Cr | ₹3.92 Cr | ₹1.90 Cr | ₹67 Cr | ₹9.81 Cr |
| Provision for Tax | ₹1.23 Cr | ₹0.95 Cr | ₹0.52 Cr | ₹7.97 Cr | - |
| Current Income Tax | ₹1.99 Cr | ₹1.32 Cr | ₹0.94 Cr | - | - |
| Deferred Tax | ₹-0.82 Cr | ₹-0.26 Cr | ₹-0.39 Cr | ₹7.97 Cr | - |
| Other taxes | ₹0.07 Cr | ₹-0.12 Cr | ₹-0.03 Cr | - | - |
| Profit After Tax | ₹3.33 Cr | ₹2.97 Cr | ₹1.38 Cr | ₹59 Cr | ₹9.81 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹56 Cr | ₹53 Cr | ₹59 Cr | ₹0.70 Cr | ₹-9.23 Cr |
| Appropriations | ₹59 Cr | ₹56 Cr | ₹60 Cr | ₹59 Cr | ₹0.58 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.08 Cr | ₹-0.09 Cr | ₹7.51 Cr | ₹0.28 Cr | ₹-0.12 Cr |
| Equity Dividend % | ₹30.00 | - | - | ₹40.00 | - |
| Earnings Per Share | ₹1.74 | ₹1.56 | ₹0.72 | ₹30.71 | ₹5.14 |
| Adjusted EPS | ₹1.74 | ₹1.56 | ₹0.72 | ₹30.71 | ₹5.14 |
Compare Income Statement of peers of PANCHMAHAL STEEL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PANCHMAHAL STEEL | ₹561.3 Cr | 5.4% | -1.1% | 19.2% | Stock Analytics | |
| JSW STEEL | ₹281,313.0 Cr | 0.5% | 0.1% | 18.3% | Stock Analytics | |
| TATA STEEL | ₹220,458.0 Cr | 2.7% | 2.3% | 16% | Stock Analytics | |
| JINDAL STAINLESS | ₹66,901.6 Cr | 3.6% | 1.8% | 22.7% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹53,676.2 Cr | 0.1% | -4.7% | 6% | Stock Analytics | |
| APL APOLLO TUBES | ₹49,022.2 Cr | 0.9% | 5.4% | 14.7% | Stock Analytics | |
PANCHMAHAL STEEL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PANCHMAHAL STEEL | 5.4% |
-1.1% |
19.2% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses