PAVNA INDUSTRIES
|
PAVNA INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹297 Cr | ₹308 Cr | ₹317 Cr | ₹362 Cr | ₹316 Cr |
| Sales | ₹297 Cr | ₹308 Cr | ₹317 Cr | ₹362 Cr | ₹316 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | ₹0.52 Cr | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹297 Cr | ₹308 Cr | ₹317 Cr | ₹362 Cr | ₹316 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-6.18 Cr | ₹-11 Cr | ₹-9.60 Cr | ₹-5.60 Cr | ₹-21 Cr |
| Raw Material Consumed | ₹197 Cr | ₹212 Cr | ₹211 Cr | ₹235 Cr | ₹220 Cr |
| Opening Raw Materials | ₹31 Cr | ₹27 Cr | ₹43 Cr | ₹35 Cr | ₹12 Cr |
| Purchases Raw Materials | ₹162 Cr | ₹184 Cr | ₹169 Cr | ₹208 Cr | ₹202 Cr |
| Closing Raw Materials | ₹33 Cr | ₹31 Cr | ₹40 Cr | ₹43 Cr | ₹35 Cr |
| Other Direct Purchases / Brought in cost | ₹37 Cr | ₹32 Cr | ₹39 Cr | ₹36 Cr | ₹40 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹4.74 Cr | ₹5.93 Cr | ₹7.13 Cr | ₹12 Cr | ₹10 Cr |
| Electricity & Power | ₹4.74 Cr | ₹5.93 Cr | ₹7.13 Cr | ₹9.78 Cr | ₹8.51 Cr |
| Oil, Fuel & Natural gas | - | - | - | ₹2.60 Cr | ₹1.49 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹27 Cr | ₹32 Cr | ₹32 Cr | ₹39 Cr | ₹35 Cr |
| Salaries, Wages & Bonus | ₹25 Cr | ₹26 Cr | ₹27 Cr | ₹33 Cr | ₹30 Cr |
| Contributions to EPF & Pension Funds | ₹1.93 Cr | ₹2.23 Cr | ₹2.04 Cr | ₹1.96 Cr | ₹1.72 Cr |
| Workmen and Staff Welfare Expenses | ₹4.11 Cr | ₹4.40 Cr | ₹0.85 Cr | ₹3.63 Cr | ₹3.18 Cr |
| Other Employees Cost | ₹-4.39 Cr | ₹-0.39 Cr | ₹1.24 Cr | ₹0.68 Cr | ₹0.73 Cr |
| Other Manufacturing Expenses | ₹24 Cr | ₹20 Cr | ₹26 Cr | ₹33 Cr | ₹28 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹8.21 Cr | ₹8.94 Cr | ₹13 Cr | ₹20 Cr | ₹17 Cr |
| Repairs and Maintenance | ₹0.66 Cr | ₹0.38 Cr | ₹0.67 Cr | ₹2.91 Cr | ₹2.31 Cr |
| Packing Material Consumed | ₹4.15 Cr | ₹4.25 Cr | ₹3.71 Cr | ₹3.94 Cr | ₹4.87 Cr |
| Other Mfg Exp | ₹11 Cr | ₹6.27 Cr | ₹7.71 Cr | ₹6.46 Cr | ₹3.87 Cr |
| General and Administration Expenses | ₹11 Cr | ₹6.63 Cr | ₹6.29 Cr | ₹6.62 Cr | ₹6.01 Cr |
| Rent , Rates & Taxes | ₹2.56 Cr | ₹1.17 Cr | ₹1.46 Cr | ₹0.92 Cr | ₹0.74 Cr |
| Insurance | ₹0.97 Cr | ₹0.65 Cr | ₹0.96 Cr | ₹0.36 Cr | ₹0.33 Cr |
| Printing and stationery | ₹1.32 Cr | ₹0.29 Cr | ₹0.23 Cr | ₹0.30 Cr | ₹0.37 Cr |
| Professional and legal fees | ₹2.57 Cr | ₹1.58 Cr | ₹1.76 Cr | ₹1.33 Cr | ₹2.57 Cr |
| Traveling and conveyance | ₹1.62 Cr | ₹1.46 Cr | ₹0.82 Cr | ₹1.29 Cr | ₹0.85 Cr |
| Other Administration | ₹1.68 Cr | ₹1.47 Cr | ₹1.06 Cr | ₹2.41 Cr | ₹1.15 Cr |
| Selling and Distribution Expenses | ₹10 Cr | ₹9.24 Cr | ₹9.86 Cr | ₹7.80 Cr | ₹7.46 Cr |
| Advertisement & Sales Promotion | ₹1.08 Cr | ₹1.06 Cr | ₹1.41 Cr | ₹1.03 Cr | ₹0.48 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹6.23 Cr | ₹5.51 Cr | ₹4.55 Cr | ₹3.65 Cr | ₹3.28 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹3.17 Cr | ₹2.67 Cr | ₹3.91 Cr | ₹3.12 Cr | ₹3.69 Cr |
| Miscellaneous Expenses | ₹0.53 Cr | ₹0.36 Cr | ₹0.98 Cr | ₹0.33 Cr | ₹0.16 Cr |
| Bad debts /advances written off | ₹0.03 Cr | - | ₹0.71 Cr | - | ₹0.04 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.04 Cr | - |
| Losson foreign exchange fluctuations | - | ₹0.01 Cr | ₹0.04 Cr | - | ₹0.03 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.50 Cr | ₹0.36 Cr | ₹0.23 Cr | ₹0.29 Cr | ₹0.10 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹268 Cr | ₹275 Cr | ₹282 Cr | ₹329 Cr | ₹286 Cr |
| Operating Profit (Excl OI) | ₹29 Cr | ₹33 Cr | ₹35 Cr | ₹33 Cr | ₹30 Cr |
| Other Income | ₹2.51 Cr | ₹1.79 Cr | ₹3.06 Cr | ₹1.95 Cr | ₹1.40 Cr |
| Interest Received | ₹0.37 Cr | ₹0.75 Cr | ₹0.36 Cr | ₹0.45 Cr | ₹0.43 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹1.31 Cr | ₹0.73 Cr | ₹0.04 Cr | ₹0.75 Cr | ₹0.59 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | ₹0.08 Cr | ₹0.09 Cr |
| Foreign Exchange Gains | ₹0.27 Cr | - | - | ₹0.09 Cr | - |
| Others | ₹0.56 Cr | ₹0.31 Cr | ₹2.66 Cr | ₹0.58 Cr | ₹0.30 Cr |
| Operating Profit | ₹32 Cr | ₹35 Cr | ₹38 Cr | ₹35 Cr | ₹31 Cr |
| Interest | ₹6.81 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹9.21 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.51 Cr | ₹0.75 Cr | ₹0.97 Cr | ₹9.95 Cr | ₹7.76 Cr |
| Intereston Fixed deposits | ₹5.57 Cr | ₹9.32 Cr | ₹9.30 Cr | ₹0.26 Cr | ₹0.27 Cr |
| Bank Charges etc | ₹0.52 Cr | ₹0.74 Cr | ₹0.85 Cr | ₹0.73 Cr | ₹1.00 Cr |
| Other Interest | ₹0.22 Cr | ₹0.15 Cr | ₹0.18 Cr | ₹0.21 Cr | ₹0.18 Cr |
| PBDT | ₹25 Cr | ₹24 Cr | ₹26 Cr | ₹24 Cr | ₹22 Cr |
| Depreciation | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹12 Cr | ₹9.19 Cr |
| Profit Before Taxation & Exceptional Items | ₹10 Cr | ₹11 Cr | ₹16 Cr | ₹12 Cr | ₹13 Cr |
| Exceptional Income / Expenses | ₹-2.58 Cr | - | - | - | - |
| Profit Before Tax | ₹7.83 Cr | ₹11 Cr | ₹16 Cr | ₹12 Cr | ₹13 Cr |
| Provision for Tax | ₹2.54 Cr | ₹3.11 Cr | ₹3.71 Cr | ₹3.47 Cr | ₹3.53 Cr |
| Current Income Tax | ₹2.66 Cr | ₹3.19 Cr | ₹3.84 Cr | ₹3.10 Cr | ₹3.60 Cr |
| Deferred Tax | ₹-0.12 Cr | ₹-0.08 Cr | ₹-0.13 Cr | ₹0.37 Cr | ₹-0.07 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹5.29 Cr | ₹8.04 Cr | ₹12 Cr | ₹8.64 Cr | ₹9.15 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.68 Cr | ₹-0.67 Cr | ₹-1.44 Cr | ₹-0.28 Cr | ₹-1.20 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹4.61 Cr | ₹7.37 Cr | ₹11 Cr | ₹8.36 Cr | ₹7.95 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹53 Cr | ₹45 Cr | ₹35 Cr | ₹34 Cr | ₹26 Cr |
| Appropriations | ₹57 Cr | ₹53 Cr | ₹45 Cr | ₹42 Cr | ₹34 Cr |
| General Reserves | - | - | - | - | ₹0.00 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | ₹0.25 Cr | ₹7.05 Cr | ₹-0.11 Cr |
| Equity Dividend % | - | - | - | ₹10.00 | - |
| Earnings Per Share | ₹0.33 | ₹5.28 | ₹8.67 | ₹6.86 | ₹13.05 |
| Adjusted EPS | ₹0.33 | ₹0.53 | ₹0.87 | ₹0.69 | ₹0.65 |
Compare Income Statement of peers of PAVNA INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PAVNA INDUSTRIES | ₹207.2 Cr | -8.9% | -21% | -57.1% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹173,409.0 Cr | 1.3% | -1.9% | 66.4% | Stock Analytics | |
| BOSCH | ₹142,728.0 Cr | -0.2% | 3.6% | 17.5% | Stock Analytics | |
| UNO MINDA | ₹69,434.7 Cr | -3.1% | -3.3% | -6.6% | Stock Analytics | |
| TUBE INVESTMENTS OF INDIA | ₹50,469.1 Cr | -2.8% | -5.9% | -13.8% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹37,933.2 Cr | -2.3% | -9.2% | -9.6% | Stock Analytics | |
PAVNA INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PAVNA INDUSTRIES | -8.9% |
-21% |
-57.1% |
| SENSEX | -2.3% |
-4.1% |
-7.4% |
You may also like the below Video Courses